Board Packet 02.02.2026 (full text)
Page 1
Village of Springville
5 West Main Street
Springville, N.Y. 14141-0017
February 2, 2026 7:00 P.M.
BY MOTION OF: NOTES
1. CALL TO ORDER
2. PLEDGE OF ALLEGIANCE
3. MINUTES FROM MEETINGS
o Regular Meeting Minutes of January 20, 2026, A.1
4. PUBLIC HEARING
5. PUBLIC COMMENT
6. NEW BUSINESS
o Resolution requested by Trustee Belscher to have budget hearings that are taking place on
February 10th and 12th recorded.
7. DEPARTMENT REPORTS
o CLERK/TREASURER A.2
o SUPERINTENDENTS' REPORT A.3
o POLICE - Resolution to accept resignation of Samual Blasz effective 2/1/2026 from his
position.
o FIRE DEPARTMENT
o BUILDING INSPECTOR/CEO
o CONTROL CENTER
8. OLD BUSINESS
o LL3 of 2026 - Hours of Operation for Service and Retail Downtown Businesses
9. BILLS
10. CONSENT AGENDA
11. VILLAGE ATTORNEY REPORT
12. TRUSTEE NOTES & PROJECT REPORT
13. TREE COMMITTEE REPORT
14. PUBLIC COMMENT
15. EXECUTIVE SESSION - None
16. ADJOURN
Page 2
I
VILLAGE OF SPRINGVILLE AGENDA DArE _':?.:ja-j:t-ci;).'-2
BOARD MEETING
January 20, 2026, Minutes - 7:00 PM
The Regular Meeting of the Trustees of the Village of Springville was held at the Village Municipal Building, 65 Franklin Street,
Springville, New York at the above date and time.
Present:
Mayor Timothy Michaels
Trustees Russ Belscher
Lindsay Buncy
Mary Padasak
Jessica Schuster
Village Attorney Paul Weiss via Teams
Police Officer Nick Budney via Teams
In Charge
Superintendent Duane Boberg
Code Enforce- John Baker
Ment Officer
Clerk/Treasurer Jennifer Haber! via Teams
Also Attending:
Max Borsuk - Springville Journal
Kelly Baker
Seth Wochensky
Allison Duwe
Julie Francisco
Shane Miller - ECSO
Deputy Mayor Belscher speaking for Mayor Michaels called the meeting to order at 7:00 PM.
MINUTES
o Minutes of the Regular Meeting of January 5, 2026, were approved as written by Trustee Schuster, seconded by
Trustee Padasak and carried with unanimous approval.
PUBLIC HEARING
o Local Law 2 of 2026 - E-Bike Regulation Code Addition
Public Hearing was opened by Trustee Schuster, seconded by Trustee Padasak. Trustee Schuster started tbe
discussion by asking ECSO Shane Miller to comment for the public's benefit. Sheriff Miller stated that there have
been some issues with e-bikes involving bad accidents and fatalities and that there is a need to have enforcement if
necessary. There is an age limit of 16 and this law enables more communication between police, youth and parents.
Trustee Schuster thanked Shane Miller for his service and his advocacy to making the Village safer.
Public hearing was closed by Trustee Schuster, seconded by Trustee Padasak and carried with unanimous approval.
o Local Law 3 of 2026 - Hours of Operation for Service and Retail Downtown Businesses
Public Hearing was opened by Trustee Schuster, seconded by Trustee Padasak.
I. Allison Duwe from 30 S. Central commented on the following:
Allison wanted to know what was being voted on this evening. She could not fmd any information on the
website. Trustee Schuster read LL3 for public awareness. Trustee Buncy explained further that this is so Main Street
has open businesses. This is the Board's goal, but we are open to the public's thoughts and opinions on this subject.
Allison asked when this will be voted on. Tmstee Schuster explained that there is an opportunity to vote tonight or it
Page 3
DRAFT
can be tabled and addressed later. Allsion, as a business owner, understands and has no problem with what has been
laid out but she worries that more regulation can add more burden to staff. In addition, she thinks it would be
prudent to communicate the contents of this local law with downtown Main Street business owners. Trustee Buncy
has talked to a few business owners and understands that there are some concerns.
2. Seth Wochensky Commented on the following:
He agrees with the sentiment behind the proposed legislation but is hesitant for a law to be created. He stated
that this law needs a lot more thought and that it may be hard to enforce. He wishes there were no closed
businesses but not sure this is the way to do it. There are problem businesses with a multitude of other code
violations and maybe the Village should consider not adding more laws.
Public Hearing was closed by Trustee Schuster and seconded by Trustee Padasak and carried with unanimous
approval.
o Local Law 4 of 2026 - Moratorium of Short-Term Rentals (STR), operating outside of Village code
Public Hearing was opened by Trustee Schuster, seconded by Trustee Padasak.
I. Seth Wochensky stated that he is the Executive Director of the Springville Center for the Arts, which operates
two STR's and these have been in operation for approximately 5 years. Unbeknownst to him, this is a violation
of code and he apologizes for that. The Art Center lists the STR's on Airbnb to help pay for the spaces. These
spaces are used for short-term artist stays; homeless people and families who have suffered losses. He
understands that there are major problems with STR's in other areas which should be addressed in the Village
before it becomes a problem. He's not sure there is a problem in the Village of Springville and wants to know if
there is a list of complaints. His main question is what problem is being addressed by having this local law.. He
would like clarification of what's going on and thinks a committee is a good idea to discuss further legislation.
As far as he knows there have never been any issues. Trustee Schuster clarified that this local law is to establish
a 60-day moratorium on enforcement/fmes to give the committee time to create a fair & reasonable code.
Trustee Padasak commented that the committee has reviewed other places' policies on STR's and they are
working to put something in place that works for the Village of Springville. Seth agrees the law as it relates to
STR's needs to address the concerns specific to the Village.
2. Julie Francisco wanted to know if there are any codes at all for Airbnb's. CEO, John Baker stated that bed &
breakfast establishments are allowed as special exception use. Julie understands that the Village doesn't want to
become like other communities.
Public Hearing was closed by Trustee Schuster and seconded by Trustee Padasak and carried with unanimous
approval.
PUBLIC COMMENT - None
NEW BUSINESS
o Sewer forgiveness request A/C # 09-0120-02; $1,140.00 - Usual consumption is zero as the house is vacant for total
rehab. Water leaked into ground drain. This was approved by Trustee Schuster, seconded by Trustee Padasak and
carried with unanimous approval.
o Sewer Forgiveness request A/C 11-1070-01; $320.00 - Noticed low water pressure at main house, called plumber
12/21/25, plumber found leak at rental & repaired 12/26/25. This was approved by Trustee Schuster, seconded by
Trustee Padasak and carried with unanimous approval.
Trustee Schuster mentioned that if a resident has a water leak problem, they should call the Village office right away to
get the total amount forgiven, as this is based on a sliding scale.
DEPARTMENT REPORTS
Clerk/Treasurer
Resolutions:
o Authorize Mayor to sign Length of Service Award Program for 2026 Actuarial and Administration Fee
with Hometown Firefighter Services in the amount of$7,141.95. See attached. FY 2025 amount was
$6,342. This was approved as written by Trustee Buncy, seconded by Trustee Schuster and carried with
unanimous approval.
Discussion:
Page 4
DRAFT
o Election information is on the village website www.villageofspringvilleny.gov. Please see NYS Board of
Election website www.elections.ny.gov for more information or contact your attorney
o Budget packets have been distributed to department heads and budget meetings will be held on February I0
and February 12 beginning at 6pm.
Superintendent Report
Resolutions:
o Resolution: Declare Village as lead Agency for Local Law 2 of2026 -E-Bike and Electric Scooter
Regulations. This was approved by Trustee Schuster, seconded by Trustee Padasak and carried with
unanimous approval.
o Resolution -Accept SEQR/Neg Declaration for Local Law 2 of2026-E-Bike and Electric Scooter
Regulations. This was approved by Trustee Schuster, seconded by Trustee Padasak and carried with
unanimous approval.
o Resolution Adopt Local Law 2 of2026 -E-Bike and Electric Scooter Regulations. (See attached) This
was approved by Trustee Schuster, seconded by Trustee Padasak and carried with unanimous approval.
o Resolution Declare Village as lead agency for LL 3 of2026- Hours of Operation for Service and Retail
Downtown Businesses. This was approved by Trustee Padasak, seconded by Trustee Schuster and carried
with unanimous approval. Trustee Schuster stated that this can still be tabled even though this resolution is
approved.
o Resolution - Accept SEQR/Neg Declaration for Local Law 3 of2026 - Hours of Operation for Service
and Retail Downtown Businesses. This was approved by Trustee Schuster, seconded by Trustee Padasak
and carried with unanimous approval.
o Resolution Table Local Law 3 of 2026 - Hours of Operation for Service and Retail Downtown
Businesses. (See Attached)Trustee Schuster stated that the intentions are good, but this law needs more
work in setting parameters. There were some thoughtful comments tonight from the public. Trustee
Schuster made the motion to table this adoption and would like it added to old business for the next board
meeting. The motion to table was made by Trustee Schuster, seconded by Trustee Buncy and carried with
unanimous approval.
o Resolution - Declare Village as lead agency for LL 4 of2026- Moratorium on Bed and Breakfasts and
Short-Term Rentals operating outside of Village Code. This was approved by Trustee Schuster, seconded
by Trustee Padasak and carried with unanimous approval.
o Resolution -Accept SEQR/Neg Declaration for Local Law 4 of2026 - Moratorium on Bed and
Breakfasts and Short-Term Rentals operating outside of Village Code. This was approved by Trustee
Schuster, seconded by Trustee Padasak and carried with unanimous approval.
o Resolution Adopt Local Law 4 of2026 - Moratorium on Bed and Breakfasts and Short-Term Rentals
operating outside of Village Code. This was approved by Trustee Schuster, seconded by Trnstee Padasak.
Discussion followed:
Trustee Belscher read Mayor Michaels email regarding this moratorium:
"I believe that a moratorium on enforcement of short term rentals is a bad idea and sets a bad precedent for
the future and here is why, Several months ago a village resident wanted to open a Meadery, they looked at the code and realized that
the code did not allow so they can to a Village board meeting and aske3d what can we do to make this work. The Board, along with
legal counsel, figured out what needed to be done and changed the code to accommodate the business, that resident showed good faith.
The individuals who opened the short-term rentals could have truly shown good faith and could have approached the board for a
change in code, but they didn't and now that they have been cited want enforcement suspended because we are going to change the
code. This is a bad idea for every class I have taken at NYCOM, and the college says enforce the code stand by the code until you
change the code. The reason for this is liability, the next time someone breaks the law (code) they will want special treatment also and
if that Board doesn't give in, the Village can be open to a lawsuit. The law (code must be enforced with consistency as to not show
favoritism. There were no good faith attempts by any of these individuals to make a change. We must enforce the code. Thank you,
Mayor Timothy Michaels,"
Trustee Schuster agrees with the mayor, although this is a different scenario, understanding that this was a new
business and STR's are existing businesses. She lists events below:
4/7/2025 - Village Board Meeting (VBM) Discussion- Change in Code, possible storage of flammable and/or other
liquids
Page 5
DRAFT
5/7/2025 - email from individual to Trustee Schuster
5/19/2025 -Agenda- Possible Code change under old business.
I1/17/2025 - VBM, CEO - John Baker would like the board to consider adding to code regarding STR's.
Trustee Schuster listed these events to show that this is a good, deliberate process, and ifwe penalize people for
taking time to think about the changes we are making, that is a mistake. This local law is not impacting anyone and will give
a pause so the law can be developed. This is not favoritism; democracy works because people conununicate and that is how
code changes. Taking the time without seeming selective and not penalizing people who are trying to grow this Village is not
a lot to ask. Trustee Schuster is in support of the moratorium, and the 60-day period seems reasonable.
Trustee Padasak commented that she agrees with Tim's points and agrees with Trustee Schuster's points. The
Village wants to include the residents and move forward. In no way are we trying to stop this business but want to move
forward responsibly. The 60-day moratorium seems to be the best way to do this.
Trustee Belscher stated that ignorance of the law doesn't make it right. He asked Village attorney, Paul Weiss if this
could cause liability issues for the Village.
Paul Weiss stated that yes this can create greater liability issues down the road because it's an example of an
arbitrary and capricious action by the Village Board and can create future risks.
Paul Weiss clarified t'iat he was charged by the Village Board with writing LL4 as the Village Attorney. He is not
endorsing it
Trustee Schuster asked if moratoriums were ever used in other instances. Paul commented that this type of
moratorium is an aberration, and he has never seen a moratoriwn on enforcement of a local law.
Paul stated that STR's are not in the table of use and ifit wasn't included then it is prohibited.
Paul stated that moratorituns are rare and usually used to maintain status quo not change it. He advises against
adopting the moratorium.
Trustee Schuster has a general issue with the code, which is by its very nature selective, meaning there is I CEO and
lots of code. John Baker asked the Board in November for direction, and the board postponed the answer. John deserves
action from the Board so he can do his job.
Trustee Schuster proposes a resolution to adopt LL4 of2026 - (See Attached) - Moratorium on Bed and Breakfasts
and Short-Term Rentals operating outside of Village Code as is written. Motion made by Trustee Schuster, seconded by
Trustee Padasak and carried by Trustee's Schuster, Padasak and Buncy. Mayor Michaels and Trustee Belscher opposed.
o Resolution: Accept the resignation of Russell Judson as a Public Safety Dispatcher with the Springville
Fire Control Center. Effective January 27,2026. This was approved by Trustee Padasak, seconded by
Trustee Schuster and carried with unanimous approval.
o Resolution: Rehire Russell Judson, as a Public Safety Dispatcher with the Springville Fire Control
Center, effective January 29, 2026. This was approved by Trustee Schuster, seconded by Trustee Padasak
and carried with unanimous approval.
o Resolution - Mayor to sign contract for EV stations for Squared Electric. Project to begin late
spring/early smnmer. Motion passed by Trustee Schuster, seconded by Trustee Padasak, and carried with
unanimous approval.
Discussions:
o The Village of Springville received a CDBG grant for $150,000 for improvements on the Waverly St
waterline. That project will be starting this summer and must be completed by the end of the year.
Police Report - ECSO Shane Miller reported on the following:
o Year-end statistics.
o He would like to know of any upcoming 2026 events.
Fire Report -No report this evening
Code Enforcement Officer - CEO John Baker updated the board on the following:
o Inspection of 6163 Main Street -Antique Shop
Control Center - No report this evening
Page 6
DRAFT
OLD BUSINESS - None
BILLS - Bills, as examined by members of the Board of Trustees, were approved for payment in accordance with Abstracts # 209-
231 of2025/2026 total of $912,872.96 for the General, Water/Sewer, Electric, Trust and Agency Funds by motion of Trustee
Schuster, seconded by Trustee Padasak and carried with unanimous approval.
CONSENT AGENDA - The motion was made by Trustee Buncy, seconded by Trustee Padasak and carried with unanimous
approval.to accepting the permits and applications below.
Building applications received by the CEO Baker,.Planning Board, Zoning Board of Appeal and Historic Preservation Commission as
follows:
Minutes of the Planning Board meeting on November 25, 2025. CA.I
PROJECT: 0000011185 - UTILITY CHANGES-ELECTRIC TYPE: ELECTRIC
PROPERTY: 7424 ZOAR RD
ISSUED DATE: 12/11/2025
ISSUED TO: CHANDLER, WESLEY
7424ZOAR VALLEY RD
SPRINGVILLE, NY 14141
PROJECT: 0000011186 - UTILITY CHANGES-ELECTRIC TYPE: ELECTRIC
PROPERTY: 323 W MAIN ST
ISSUEDDATE: 12/17/2025
ISSUED TO: S MANDIAK ELECTRIC LLC
5345 SCRANTON ROAD
HAMBURG, NY 14075
PROJECT: 0000011187 - UTILITY CHANGES-ELECTRIC TYPE: ELECTRIC
PROPERTY: 90 ELLIS AVE
ISSUED DATE: 12/17/2025
ISSUED TO: GERWITZ & MCNEIL ELECTRIC INC
5756 THORNWOOD DR
WEST VALLEY, 14171
PROJECT: 0000011188 - VIOLATION-ZONING TYPE: ZONING REVIEW
PROPERTY: 36 N CENTRAL AVE
ISSUED DATE: 12/29/ DATE2025
ISSUED TO: FOSTER, ROBYN
36 N CENTRAL AVE
SPRINGVILLE, NY 14141
PROJECT: 0000011189 - VIOLATION-ZONING TYPE: ZONING REVIEW
PROPERTY: 19 ACADEMY ST
ISSUED DATE: 12/29/2025
ISSUED TO: RVK HOMES
405013THWAYNE
ST PETERSBURG, FL 33703
PROJECT: 0000011190 -VIOLATION-ZONING TYPE: ZONING REVIEW
PROPERTY: 227 W MAIN ST
ISSUED DATE: 12/29/2025
ISSUED TO: A.R.T. PROJECT PROPERTIES
29 MECHANIC ST.
SPRINGVILLE, NY 14141
Page 7
DRAFT
VILLAGE OF SPRINGVILLE
January 20, 2026
Page2
CONSENT AGENDA
PROJECT: 0000011191 - VIOLATION-ZONING TYPE: ZONING REVIEW
PROPERTY: 5 E MAIN ST
ISSUED DATE: 12/29/2025
ISSUED TO: ARTS CAFE SPRINGVILLE LLC
POBOX62
SPRINGVILLE, NY 14141
PROJECT: 0000011192 - VIOLATION-ZONING TYPE: ZONING REVIEW
PROPERTY: 29 N BUFFALO ST
ISSUED DATE: 12/29/2025
ISSUED TO: SPRINGVILLE CENTER FOR THE ART
POBOX62
SPRINGVILLE, NY 14141
PROJECT: 0000011193 - VIOLATION-WORK WITHOUT PERMIT TYPE: RESIDENTIAL
PROPERTY: 206 ELK ST ALTERATION
ISSUED DATE: 12/29/2025
ISSUED TO: WICHER, JACOB
206ELKST
SPRINGVILLE, NY 14141
PROJECT: 0000011194 - PLANNING BOARD REVIEW TYPE: PLANNING BOARD
PROPERTY: 36 N CENTRAL AVE REVIEW
ISSUED DATE: 1/02/2026
ISSUED TO: FOSTER, ROBYN
36 N CENTRAL AVE
SPRINGVILLE, NY 14141
PROJECT: 0000011195 - ROOFING TYPE: ROOF
PROPERTY: 30 S CENTRAL AVE
ISSUED DATE: 1/08/2026
ISSUED TO: STELLAR ROOFING INC
1742 LONG POND ROAD
ROCHESTER, NY 14606
PROJECT: 0000011196 - FIRE INSPECTION TYPE: FIRE INSPECTION
PROPERTY: 39 E MAIN ST LWR
ISSUED DATE: 1/01/2025
ISSUED TO: STUDIO B FITNESS
39 E MAIN ST-lST FLOOR
SPRINGVILLE, NY 14141
Page 8
DRAFT
ATTACHMENT NO. C!A- (
VILLAGE OF SPRINGVILLE
AGENDA DATE 1/().,0 0 (o
PLANNING BOARD MINUTES
November 25, 2025 7:00P.M.
A meeting of the Planning Board of the Village of Springville was held at the Village Municipal
Building, 65 Franklin St. Springville, New York at the above date and time. Present were:
Chairman: Bob Muhlbauer
Members: Barb Lipka
Tim Shriver (absent)
Greg Keyser
Brett Landsman
Russel Belscher(absent)
Building Inspector/ CEO: John Baker
Clerk: Julie Nunweiler
After the Pledge of Allegiance, Chairman Muhlbauer called the meeting to order at 7:01 pm.
With nothing on the agenda, under Old Business Chairman Muhlbauer asked CEO John Baker if
he had heard anything more pe1iai11ing to Wendys and was told that he did not but did mention
that he heard that Wendys is closing many of their locations and halting constmction.
Member Barb Lipka mentioned the A&W project looks like progress is being made and asked if
Herb City had any date targeted for opening.
CEO John Baker said he did not know of any as dispensaries are state mandated.
Chairman Muhlbauer asked to get a motion to approve the minutes from the October 28, 2025
meeting Member Barb Lipka made the motion, seconded by member Brett Landsman. All in
favor, none opposed.
With nothing else to discuss, Chaim1an Muhlbauer asked for a motion to adjourn meeting at 7:15
Member Greg Keysor made the motion, seconded by Brett Landsman. All in favor, none
opposed.
Page 9
DRAFT
VILLAGE ATTORNEY REPORT -
o Village Attorney Paul Weiss wanted to let the Board know that his workload as Village prosecutor continues to
increase.
TRUSTEE NOTES & PROJECT REPORTS
Trustee Buncy - No report this evening.
Trustee Belscher
o Attended the Zoning Board Meeting.
Trustee Schuster
o The Historic Preservation Commission met last Monday. The CLG report was issued, and the main deficiency is that
there are no documents relating to our appointments.
o Thank you to Duane Boberg for the CDBG grant work.
Trustee Padasak- Short-Term Rental work is coming along and updates are forthcoming.
Mayor Michaels - No report this evening.
TREE COMMITTEE REPORT - None
PUBLIC COMMENT - Julie Francisco had an Airbnb question:
Julie asked if there was a complaint and what prompted CEO, John Baker to investigate Short term rentals. John said it was
just a progression from the accessory dwelling unit (ADU) law the Village just added.
EXECUTIVE SESSION - None
ADJOURN
Motion was made by Trustee Schuster, seconded by Trustee Padasak, and carried with uuaniruous approval to adjourn the
Regular Session at 8:28pm.
Respectfully submitted,
Jennifer Haber!
Clerk/Treasurer
Page 10
VILLAGE OF SPRINGVILLE
LOCAL LAW NO. J.. OF 202 I,,
A LOCALLAWREGULATING BICYCLES WITH ELECTRIC ASSIST AND
ELECTRIC SCOOTERS \VITHIN THE VILLAGE OF SPRINGVILLE
BE IT ENACTED by the Board of Trnstees of the Village of Springville, County of Erie,
State of New York, as follows:
§1. Title
This Local Law shall be known and may be cited as the "Village of Springville Electric Bicycle
and Electric Scooter Regulation Law."
§2. Legislative Findings and Purpose
The Board of Trustees finds that:
I. The use of bicycles with electric assist ("E-bikcs") and electric scooters ("E-
scootcrs") has increased significantly 011 Village streets, sidewalks, and public spaces.
2. Improper, high-speed, or sidewalk operation of these devices can endanger pedestrians
(including children, seniors, and persons with disabilities), as well as other bicyclists,
motorists, and the device operators themselves.
3. New York State law authorizes the operation ofE-bikes and E-scootcrs on certain streets
and highways, and expressly allows cities, towns, and villages to regulate the time, place
and manner of their use.
Page 11
The purpose of this. Local Law is to regulate the operation and location of E-bikes and E-
scooters within the Village of Springville, in a manner consistent with the New York State
Vehicle and Traffic Law, to protect public health, safety, and welfare.
§3. Authority
This Local Law is adopted pursuant to:
• A1ticle IX of the New York State Constitution;
• Municipal Home Rule Law §1O; and
• Vehicle and Traffic Law §§1680, 1682, A1ticle 34-C (Bicycles with Electric Assist) and
Article 34-D (Electric Scooters).
§4. Definitions
As used in this Local Law, the following terms shall have the meanings indicated:
A.
Bicycle with Electric Assist (Electric Bicycle 01· E-bike)
A bicycle with electric assist as defined in Vehicle and Traffic Law§102-c, including Class 1,
Class 2, and Class 3 devices, as those classes arc defined by state law.
B.
Electric Scooter (E-scooter)
A device as defined in Vehicle and Traffic Law §114-e, generally weighing less than one
hundred (I00) pounds, having handlebars, a floorboard or seat for the operator, powered by an
2
Page 12
electric motor and/or human power, and having a maximum motor-assisted speed of twenty (20)
miles per hour on a paved level smface.
c.
Sidewalk
Any pmtion of a street between the curb lines, or the lateral lines of a roadway, and the adjacent
property line, intended for the use of pedestrians, as defined in Vehicle and Traffic Law §144.
D.
Street / Highway / Roadway
Public ways as defined in Vehicle and Traffic Law §§118 and 148, including the pmtion
customarily used for vehicular travel.
E.
Multi-Use Path
Any paved or unpaved path or trail under Village jurisdiction which is designated for shared
pedestrian and bicycle use.
F.
Operator
Any person who rides, drives, or othe1wise has physical control of an E-bike or E-scooter.
3
Page 13
§5. Permitted Operation
A. Bicycles with Electric Assist
I. Class 1 and Class 2 E-bikes may be operated:
o On Village streets and highways with a posted speed limit of 30 miles per hour
or less;
o In designated bicycle lanes; and
o On multi-use paths where bicycles are lawfully permitted, unless otherwise
restricted by Village resolution or posted signs.
2. Class 3 E-bikes may be operated:
o Only on Village streets and highways with a posted speed limit of 30 miles per
hour or less; and
o In on-street bicycle lanes where permitted;
o Class 3 E-bikes are prohibited on sidewalks and multi-use paths.
3. No E-bike shall be operated at a speed greater than:
o Twenty (20) miles per hour for Class 1 or Class 2; or
o Twenty-five (25) miles per hour for Class 3;
consistent with the definitions in state law.
B. Electric Scooters
I. E-seooters may be operated:
o Only on streets and highways with a posted speed limit of 30 miles per hour or
less;
o In bicycle lanes or similar facilities where bicycles are permitted;
consistent with Vehicle and Traffic Law §1282(5).
2. No person shall operate an £-scooter at 11 speed greater than fifteeb (15) miles per
hour, in accordance with Vehicle and Traffic Law §1282(6).
3. £-scooters shall not be operated on any limited-access higl11vay, expressway, or any street
or highway where bicycles are prohibited.
C. Sidewalks and Pedestrian Areas
4
Page 14
I. General rule: No person shall operate an E-bike or E-scooter on any sidewalk within the
Village of Springville, except when necessary to enter or leave a driveway or roadway,
and then only at walking speed.
2. Designation of limited exceptions:
The Board of Trnstees may, by resolution, designate specific public lands, trails, or
limited sidewalk areas where E-bikes or E-scooters may be operated or parked, and may
impose hours, routes, or conditions of use, consistent with Vehicle and Traffic Law
§§1282(7)-(8),
§6. Prohibited Operation
A. Reckless or Unsare Operation
No person shall operate an E-bike or E-scooter:
I. In a reckless, careless, or negligent manner;
2. At a speed greater than is reasonable and prudent under existing conditions;
3. In a manner that unreasonably endangers pedestrians, other cyclists, motorists, or
prope1ty.
B. Sidewalk Use
Except as expressly permitted in §S(C), E-bikes and E-scooters shall not be operated on
sidewalks.
C. Passengers on Electric Scooters
I. No E-scooter shall be used to cany more than one person at II time.
2. No operator of an E-scooter shall cany any passenger in a pack or container fastened to
the operator or to the E-scooter, consistent with Vchicle and Traffic Law §1282(1).
5
Page 15
D. Carrying Packages on Electric Scooters
No person operating an E-scooter shall carry any package, bundle, or mticle that prevents the
operator from keeping at '!east one hand on the handlebars or that obstmcts the operator's vision
in any direction.
E. Age Restl"ictions
I. No person under sixteen (16) years of age shall operate or ride as a passenger on an E-
scooter.
2. No person sixteen (16) years of age or older shall knowingly allow any person under
sixteen (16) years of age to operate or ride as a passenger on an E-scooter.
F. Towing and Attachment
I. No operator of an E-bike or E-scooter shall attach the device or themselves to any
moving motor vehicle.
2. No motor vehicle operator shall knowingly permit any person on an E-bike or E-scooter
to attach to such vehicle.
G. Intoxication
No E-bike or E-scooter shall be operated by any person in an impaired condition clue to alcohol,
drugs, or any combination thereof.
H. Tampering with Speed or Power
No person shall modify an E-bike or E-scooter so that it can be propelled at a speed higher than
the applicable maximum motor-assisted speed permitted by state law for that device class
(including 15 mph for E-scooters under Vehicle and Traffic Law §1282(6)).
6
Page 16
§7. Safety Equipment and Operation
A. Helmets
l. E-bike and E-scooter operators and passengers 16 and 17 years of age shall wear an
approved bicycle or scooter helmet as required by state law. •
2, l11e Village strongly encourages helmet use by all E-bike and E-scooter riders, regardless
of age.
B. Lights and Reflectors
I. When operated between one-half hour afte1· sunset and one-half hour before sunrise,
every E-bike and E-scooter shall be equipped with:
o A white front light visible from at least 500 feet; and
o A red rear light or reflector visible from at least 300 feet.
2. Devices should include, and operators are encouraged to use, additional reflectors or
reflective clothing to increase visibility.
C. Right-of-Way to Pedestrians
Operators of E-bikes and E-scooters shall yield the right-of-way to pedestrians at all times,
including at crosswalks, on multi-use paths, and in parking areas.
D. Single File
Where E-bikes or E-scooters are operated in groups, they slrnll be operated single file on streets
or paths unless ovc11aking is safely and briefly required, consistent with similar municipal
regulations.
§8. Parking and Storage
7
Page 17
A. E-bikes and E-scooters shall not be parked on sidewalks in a manner that:
I. Blocks or substantially inte1feres with pedestrian travel;
2. Obstructs curb ramps, doorways, fire hydrants, or transit stops; or
3. Creates a safety hazard.
B. Where bicycle racks or designated parking areas are provided, E-bikes and E-scooters should
be secured to those facilities.
C. The Board of Trustees may by resolution establish additional rnles for E-bike and E-scooter
parking, including designated corrals or shared-system clocks.
§9. Shared Systems
A. No shared E-bikc or shared E-scootcr system (dockless or station-based) shall operate
within the Village of Springville unless expressly authorized by local law or resolution of the
Board ofTrnstees, consistent with Vehicle and Traffic Law §1282(10).
B. Any such authorization may include requirements relating to:
I. Permits or franchises;
2. Insurance and indemnification;
3. Data privacy and use limitations;
4. Fleet size, rebalancing, and maintenance;
5. Parking and deployment locations; and
6. User education and safety measures.
§10. Enforcement
A. This Local Law shall be enforced by:
I. 111c Village of Springville Police Department; and
8
Page 18
2. Any other duly authorized law enforcement officers or code enforcement personnel.
B. Officers are authorized to issue:
I. Appearance tickets or summonses retumable in a court of competent jmisdiction; and
2. Civil citations as othe1wise authotized by Village Code.
§I1. Penallies
A. Except where state law prescribes a different penalty (including civil fines under Vehicle and
Traffic Law§1282), any person who violates this Local Law shall be guilty of a violation,
punishable by:
I. First offense: A fine of up to one hundred dollars ($100);
2. Second offense within twelve (12) months: A fine of up to two hundred fifty dollars
($250);
3. Third or subsequent offense within twelve (12) months: A fine of up to five hundred
dollars ($500).
B, Each separate violation, and each day a contimiing violation persists, may be treated as a
separate offense.
C. In the event a child sixteen ( 16) years or younger operates any Motorized and Electric
scooter, motorized device, and/or Electric Bicycle in violation of this Article and/ or the Vehicle
& Traffic law of the State of New York, such device shall be impounded by any police
department authorized to operate within the Village of Springville. The parent(s)/ guardians of
such child shall be notified by such police department to appear before the police department in
order to have such device released to the parent/guardian upon the payment of the civil penalty
amounts set fotth below. It shall not be a defense that the child operates such device owned by a
third party or parties.
D. In the case of violations by persons under eighteen (18) years of age, a summons may be
issued to the parent or legal guardian, consistent ll'ith state law.
§12. Relationship to State Law
9
Page 19
A. This Local Law is intended to supplement, not conflict with, the provisions of the New York
State Vehicle and Traffic Law. Where a conflict appears, state law shall control.
B. Nothing in this Local Law shall be constrncd to authorize the operation of any device that
does not meet the state law definition of a bicycle with elect1·ic assist or an electric scooter, nor
the operation of any device where prohibited under state law.
§13. Severability
If any clause, sentence, paragraph, subdivision, or pmt of this Local Law, or the application
thereof to any person or circumstance, shall be adjudged by a court of competent jurisdiction to
be invalid or unconstitutional, such order or judgment shall not affect, impair or invalidate the
remainder thereof.
§14. Repealer
All local laws, ordinances, resolutions, mies, or pm1s thereof in conflict with this Local Law are
hereby repealed to the extent of such conflict.
§15. Effective Date
This Local Law shall take effect immediately upon filing with the New York State Department
of State, in accordance with the provisions of the Municipal Home Rule Law.
10
Page 20
Short Environmental Assessment Form
Part I - Project Information
Instructions for Completing
Part 1-Project Information. The applicant or project sponsor is responsible for the completion of Part 1. Responses become part of the
application for approval or funding, are subject to public review, and may be subject to further verification. Complete Part I based on
information currently available. If additional research or investigation would be needed to fully respond to any item, please answer as
thoroughly as possible based on current information.
Complete all items in Part 1. You may also provide any additional information whicl1 you believe will be needed by or useful to the
lead agency; attach additional pages as necessary to supplement any item.
Part l - Project and Sponsor Information
Name of Action or Project:
Local Law 2 of 2026 E-Bike Regulalions
Project Location (describe, and attach a location map):
Entire Village
Brief Description of Proposed Action:
Code lo enforce regulations regarding !he use and operation of e-bikes and electric scooters within the Village limits.
Name of Applicant or Sponsor:
Telephone: 716-592-4936
Timothy Michaels Village of Springville
E-Mail: [email protected]
Address:
5W Main St
City/PO: State: Zip Code:
Springville NY
I 14141
I. Does the proposed action only involve the legislative adoption ofa plan, local law, ordinance, NO YES
□
administrative rule, or regulation?
If Ycs, attach a narrative description of the intent of the proposed action and the environmental resources that
may be affected in the municipality and proceed to Part 2. Ifno, continue to question 2.
□
2. Docs the proposed action require a permit, approval or funding from any other government Agency? NO YES
If Yes, list agency(s) name and permit or approval:
0
3. a. Total acreage of the site of the proposed action? acres
b. Total acreage to be physically disturbed? acres
c. Total acreage (project site and any contiguous properties) owned
or controlled by the applicant or project sponsor? acres
4. Check all land uses that occur on, are adjoining or near the proposed action:
□Urban □ Rural (non-agriculture) □ Industrial □ Commercial 0 Residential (suburban)
D Forest □ Agriculture D Aquatic 0 Other(Speci fy): All Streets within the Village of Springville
□Parkland
Page 1 of3 SEAF 2019
Page 21
5. Is the proposed action, YES NIA
□ □0
NO
a. A permitted use under the zoning regulations?
b. Consistent with the adopted comprehensive plan? □ □0 NO YES
□0
6. ls the proposed action consistent with the predominant character of the existing built or natural landscape?
7. Is the site of the proposed action located in, or does it adjoin, a state listed Critical Environmental Area? NO YES
If Yes, identify:
0 □
0 □
NO YES
8. a. \Vill the proposed action result in a substantial increase in traffic above present levels?
b. Are public transportation services available at or near the site of the proposed action?
0 □
c,Are any pedestrian accommodations or bicycle routes available on or near the site of the proposed
action'?
9. Docs the proposed action meet or exceed the state energy code requirements?
□0 NO YES
If the proposed action will exceed requirements, describe design features and technologies:
□
10. Will the proposed action connect to an existing public/private water supply? NO YES
□
If No, describe method for providing potable water:
0
.·
11. Will the proposed action connect to existing wastewater utilities? NO YES
□
If No, describe method for providing wastewater treatment:
12. a. Docs the project site contain, or is it substantially contiguous to, a building, archaeological site, or district NO YES
which is listed on the National or State Register of Historic Places, or that has been determined by the
Comrnissioner of the NYS Office of Parks, Recreation and Historic Preservation to be eligible for listing on the 0 □
State Register of Historic Places?
b. ls the project site, or any portion ofit, located in or adjacent to an area designated as sensitive for 0 □
archaeological sites on the NY State Historic Preservation Office (SHPO) archaeological site invent01y?
0 □
13. a. Docs any po1tion of the site of the proposed action, or lands adjoining the proposed action, contain NO YES
wetlands or other waterbodies regulated by a federal, state or local agency?
b. Would the proposed action physically alter, or encroach into, any existing wetland or waterbody?
0 □
If Ycs, identify the wetland or waterbody and extent of alterations in square feet or acres:
Pagi.:: :': of 3
Page 22
Agency Use Unly Ill applicable]
Project:r--= ---------------- =
Date_:
Short Environmental Assessment Form
Part 3 Determination of Significance
For every question in Part 2 that was answered "moderate to large impact may occur", or if there is a need to explain why a
particular element of the proposed action may or will not result in a significant adverse environmental impact, please
complete Part 3, Part 3 should, in sufficient detail, identify the impact, inclnding any measures or design elements that
have been included by the project sponsor to avoid or reduce impacts. Part 3 should also explain how the lead agency
determined that the impact may or will not be significant. Each potential impact should be assessed considering its setting,
probability of occurring, duration, irreversibility, geographic scope and magnitude. Also consider the potential for short-
term, long-term and cumulative impacts.
Addition of Code to enforce regulations on the use of E-Bike and Electric Scooters.
that the proposed action may result in one or more potentially large or significant adverse impacts and an
Check this box if you have determined, based on the information and analysis above, and any supporting documentation,
Name of Lead Agency Date
Michaels
Title of Responsible Officer
PRINT FORM Page 2 of2
Page 23
14. Identify the typical habitat types that occur on, or arc likely to be found on the project site. Check all that apply:
□Shoreline D Forest D Agricultural/grasslands D Early mid-succcssional
□Wetland D Urban D Suburban
15. Does the site of the proposed action contain any species of animal, or associated habitats, Jistcd by the State or NO YES
Federal government as threatened or endangered?
□
16. Is the project site located in the I00-year flood plan? NO
□
YES
0
□
NO YES
17. Will the proposed action create storm water discharge, either from point or non-point sources?
lfYes, 0
0 □
□
a. Will storm water discharges flow to adjacent properties?
b. \Vill discharges be directed to established conveynn.ce systems (runoff and storm drains)? 0
storm water
If Yes, briefly describe:
18. Does the proposed action include construction or other activities that would result in the impoundment of water NO YES
or other liquids (e.g., retention pond, waste lagoon, dam)?
□
If Yes, explain the purpose and size of the impoundmcnt:
0
.19, Has the site of the proposed action or an adjoining property been the location of an active or closed solid waste NO YES
management facility?
□
If Yes, describe:
0
.,
20.Has the site of the proposed action or an adjoining prope1ty been the subject of remediation (ongoing or NO YES
completed) for hazardous waste?
0 □
If Yes, describe:
I CERTIFY THAT THE INFORMATION PROVIDED ABOVE IS TRUE AND ACCURATE TO THE BEST OF
MY KNOWLEDGE
Applicant/sponsor/name: Timothy Michaels Date:1/20/2026
Signature:£!.. Title: Mayor
PRINT FORM Pagc3of3
Page 24
Agency Use Only llf applicableI
Project:
I=========
Date:
Sltort Environmental Assessment Form
Part 2 - Impact Assessment
Pal'I 2 is to be completed by the Lead Agency,
Answer all of the following questions in Part 2 using the information contained in Part 1 and other materials submitted by
the project sponsor or otherwise available to the reviewer. When answering the questions the reviewer should be guided by
the concept "Have my responses been reasonable considering the scale and context of the proposed action?"
No,or Moderate
small to large
Impact Impact
may may
occur occur
I. Will the pmposed action create a material conflict with an adopted land use plan or zoning
regulations? 0 □
2. Will the proposed action result in a change in the use or intensity of use of land? 0 □
3. Will the proposed action impair the character or quality of the existing community? 0
□
.
4. Will the proposed action have an impact on the environmental clrnractcristics that c.aused the
establishment of a Critical Environmental Area (CEA)? 0
5. Will the propo cd action result in an adverse change in the existing level of traffic or
affect existing infrastrncture for mas.s transit, biking or walkway? 0 □
□
6. Will the proposed action cause an increase in the 11sc of energy and it fails to incorporate
reasonably available energy conservation or renewable energy opportunities? 0 □
7. Will the proposed action impact existing:
0
a. public/ private water supplies?
b. public/ private wastewater treatment utilities? 0 □
8. Will the proposed action impair the character or quality of important historic, archaeological,
architectural or aesthetic resources? 0 □
9. Will the proposed action result in an adverse change to natural resources (e.g., wetlands,
waterbodies, b'l'Oundwater, air quality, flora and fauna)? 0 □
I0. Will the proposed action result in an increase in the potential for erosion, flooding or drainage
problems? 0 □
11. Will the proposed action create a hazard to environmental resources or human health? 0
PRINT FORM Page 1 of2
SEAF 2019
Page 25
Public Hearing Notice
Please take note that a public hearing will beheld by the Village of Springville Board of Trustees on
Tuesday January 20, 2026, at 7:06 pm at 65 Franklin St. - 2"' floor court/board room for the purpose
of the proposed Local Law 3 of 2026 Hours of Operation for Service and Retail Downtown
Businesses. Copy of the Local Law is on the village website at w_ww.village_ofsp_tirJgl,ljileny~cJlill
"This Institution is an equal opportunity provider and employer."
Page 26
Agency Use Only (If applicable(
Project:
!========
Date:
Short Environmental Assessment Form
Part 2 - Impact Assessment
Part 2 is to be completed by the Lead Agency.
Answer all of the following q\lestions in Pait 2 using the information contained in Part 1.and other materials submitted by
the project sponsor or otherwise available to the reviewer. When answering the questions the reviewer should be guided by
ihe concept "Have my responses been reasonable considering the scale and context of the proposed action?"
No,or Moderate
small to large
Impact impact
may may
occur occur
I. Will the proposedaction create a material conflict with an adopted land use plan or zoning
regulations? □
2. Will the proposed action result in a change in the use or intensity of use of land? ·
□
. .
3. Will the proposed action impair the character or quality of the existing community?
.
4. Will the proposed action have an impact on the environmental characteristics that caused the
establishment of a Critical Environmental Arca (CEA)? .
5. Will the proposed action result in an adverse change in the existing level of traffic or
affect existing infrastructure for mass transit, biking or walkway? □
□
6. Will the proposed action cause an increase in the use of energy and it foils to incorporate
reasonably available energy conservation or renewable energy opportunities? □
7. Will the proposed action impact existing:
□
□
a. public/ private water supplies?
b. public/ private wastewater treatment utilities?
8. Will the proposed action impair the character or quality of important hist01ic, archaeological,
architectural or aesthetic resources?
9. Will the proposed action result in an adverse change to natural resources (e.g., wetlands,
waterbodies, groundwater, air quality, flora and fauna)? □
□
I 0. Will the proposed action result in an increase in the potential for erosion, flooding or drainage
problems? □
11. Will the proposed action create a hazai·d to environmental resources or human health?
PRINT FORM Page 1 of2
SEAF 2019
Page 27
Agency Use Only lll applicable]
Project:11 ------ =-=====-
Date.:
Short Environmental Assessment Form
Part 3 Determination of Significance
For every question in Part 2 that was answered "moderate to large impact may occur", or if there is a need to explain why a
particular element of the proposed action may or will not result in a significant adverse environmental impact, please
complete Part 3. Part 3 should, in sufficient detail, identify the impact, including any measures or design elements that
have been included by the project sponsor to avoid or reduce impacts. Part 3 should also explain how the lead agency
determined that the impact may or will not be significant. Each potential impact should be assessed considering its setting,
probability of occurring, duration, irreversibility, geographic scope and magnitude. Also consider the potential for short-
tem1, long-term and cumulative impacts.
Outline the hours of operation, minimum hours and days, for downtown retail and sevice businesses.
Check this box if you have deternrined, based on the information and analysis above, and any supporting documentation,
Check this box if you have determined, based on the information and analysis above, and any supporting documentation,
that the proposed action will not result in any significant adverse environmental impacts.
Village of Springville 1/20/2026
Name of Lead Agency Date
Timothy Michaels
Print or Type Name of Responsible Officer in Load Agency Title of Responsible Officer
Signature of Responsible Officer in Load Agency Signature of Preparer (if different from Responsible Officer)
PRINT FORM Page 2 of2
Page 28
Local Law 3 of 2026
Hours of Operation for Service and Retail Downtown Businesses
Addition to Chapter 200 Zoning: Article 2 Terminology
Retail and Restaurants must maintain a minimum of twenty (20) hours of open business
per week (Sundaythru Saturday). This will also include a minimum of three (3) days per
week with some -portion of open hours between the hours of 8am and 8pm.
Service oriented businesses shall have no less than five (5) hours per week. Business
will also be required to post either online or physically on the door of their business
visible, clear up to date schedule/calendar of events with a way to reach them for
services, unless their services are private and by appointment only.
Page 29
Short Environmental Assessnient Form
Part 1 - Pro,iect Information
Instructions for·Completing
Part I -Project lnformation, The applican·t or project sponsor is responsible for the completion of Part l. Responses become part of the
application for approval or funding, arc subject to public review, and may be subject to further verification. Complete Part I based on
information currently available. If additional research or investigation would be needed to fully respond to any item, please answer as
thoroughly as possible based on current information.
Complete all items in Part 1. You irniy also provide any additional information which you believe will be ueeded by or useful to the
lead agency; attach additional pages as necessary to supplement any item.
Part I - Project and Sponsor Information
Local Law 3 of 2026
.
Name of Action or Project:
Hours or Operall,on for Service and Retail Businesses
Project Location (describe, and attach a location map):
East Main St between Buffalo St and Pearl St.
.
Brief Description of Proposed Action:
Description of operating hours for Retail and Service businesses in the dowri1own corridor, Establish hours of Operation.
Name of Applicant or Sponsor:
Telephone: 716-592-4936
Timothy Michaels Vlllage of Springville /Mayor
E-Mail: [email protected]
Address:
SW Main St
City/PO: State: Zip Code:
Springville NY
I. Does the proposed action only involve the legislative adoption of a plan, local law, ordinance,
I
14141
NO YES
□
administrative rule, or regulation?
If Yes, attach a narrative description of the intent of the proposed action and the environmental resources that
may be affected in the municipality and proceed to Pait 2. Ifno, continue to question 2.
2. Docs the proposed action require a permit, approval or funding from any other government Agency?
□
NO YES
If Yes, list agency(s) name and permit or approval:
0
3. a. Total acreage of the site of the proposed action? acres
b. Total acreage to be physically disturbed? acres
c. Total acreage (project site and any contiguous properties) owned
or controlled by the applicant or project sponsor? acres
4. Check all land uses that occur on, arc adjoining or near the proposed action:
D Urban □ Rural (non-agriculture) D Industrial □ Commercial D Residential (suburban)
D Forest □ Agriculture D Aquatic □ 0ther(Spccify):
0 Parkland
Page 1 of 3 SEAF 2019
Page 30
5. Is the proposed action, NO YES NIA
□ !El □
.
a. A permitted use under the zoning regulations?
b. Consistent with the adopted comprehensive plan?
6; Is the proposed action consistent with the predominant character of the existing built or natural landscape?
□ !El □
NO YES
7. Is the site of the proposed action located in, or does it adjoin, a state listed Critical Environmental Area?
□ !El
NO YES
0NO □
If Yes, identify:
. •.
YES
!El □
8. a. Will the proposed action result in a subsia11tial increase in traffic above present levels?
!El □
b. Are public transportation services available at or near the site of the proposed action?
0 □
c. Are any pedestrian accommodations or bicycle routes available on or near the site of the proposed
action?
9. Docs the proposed action meet or exceed the state energy code requirements? NO YES
If the proposed action will exceed requirements, describe design features and technologies:
0 □
.
I0. Will the proposed action connect to an existing public/private water supply? NO YES
□
If No, describe method for providing potable water:
0
11. Will the proposed action connect to existing wastewater utilities? NO YES
□
If No, descl'ibe method for providing wastewater treatment:
0
12. n. Docs the project site contain, or is it substantially contiguous to, a building, archaeological site, or district NO YES
which is listed on the National or State Register of Historic Places, or that has been determined by the
Commissioner of the NYS Office of Parks, Recreation and Historic Preservation to be eligible for listing on the
State Register of Historic Places?
□ !El
b. Is the project site, or any portion ofit, located in or adjacent to an area designated as sensitive for 0 □
archaeological sites on the NY State Historic Preservation Office (SHPO) archaeological site invent01y?
13. a. Docs any portion of the site of the proposed action, or lands adjoining the proposed action, contain NO YES
wetlands or other waterbodies regulated by a federal, state or local agency?
0 □
b. Would the proposed action physically alter, or encroach into, any existing wetland or waterbody?
Page 2 of3
0 □
Page 31
If Yes, identify the wetland or waterbody and extent of alterations in square feet or acres:
Page 2 of3
Page 32
14. Identify the typical habitat types that occur on, or are likely to be found on the project site. Check all that apply:
□ Shoreline 0 Forest O Agricultural/grasslands D Early mid-successional
. □Wetland D Urban D Suburban
l 5. Does the site of the proposed action contain any species of animal, or associated habitats, listed by the S(ate or NO YES
Federal govemment as threatened or endangered?
16. Is the project site located in the l 00-year flood plan? NO
□
YES
□
□
17. Will, the proposed Ction Create storm watel' discharge, either from point or non•point aourCes? NO YES
If Yes,
a. Will storm water discharges flow to adjacent properties? □
b. Will storm water discharges be directed to established conveyance systems (nmoff and storm drains)?
If Yes, briefly describe: □
18. Does the proposed action include constrnction or other activities that would result in the impoundment of water NO YES
or other liquids (e.g., retention pond, waste lagoon, dum)?
□
If Yes, explain the purpose and size of the impoundment:
0
J.9. Has the site of the proposed action or an adjoining property been the location ofan active or closed solid waste NO YES
management facility?
□
If Ycs, describe:
. 0
20.Has the site of the proposed action or an adjoining propet1y been the subject of remediation (ongoing or NO YES
completed) for hazardous waste?
□
If Yes, describe:
0
I CERTIFY THAT THE INFORMATION PROVIDED ABOVE IS TRUE AND ACCURATE TO THE BEST OF
MY KNOWLEDGE
Applicant/sponsor/name: Timothy Michaels Date: 1/20/2026
Signature: Title: Mayor
PRINT FORM Page 3 of3
Page 33
PRINT FORM Page 3 of3
Page 34
LOCAL LAW NO._4_ OF 2026
A LOCAL LAW ESTABLISHING A SIXTY (60) DAY MORATORIUM ON
ENFORCEMENT VILLAGE CODE §200-80 BED AND BREAKFAST
AND/OR SHORT TERM RENTALS
SECTION I: PURPOSE AND INTENT
The purpose of this Local Law is to protect the health, safety, and welfare of the residents of
the Village of Springville and to temporarily permit Bed and Breakfast and Short Term Rental
development in the Village, as the current zoning regulations of the Village of Springville do not
address this use. This moratorium will temporarily stop the processing of enforcing Village. of
Springville Code §200-80 and related code sections regarding Bed and Breakfast and Short Term
Rentals. The moratorium is for a period of sixty (60) days, allowing the Village Board to
analyze and determine potential appropriate revisions and amendments to the Village of
Springville Zoning Code and the Village of Springville Master Comprehensive Plan concerning
this use.
SECTION II. LEGISLATIVE FINDINGS.
The Village of Springville Village Board does hereby find that the Village has experienced
increased interest in Bed and Breakfast and Short Term Rentals, and appropriate measures must
be taken to secure a temporary reasonable certificates of occupancy and approvals for such
development within the Village to protect the public interest. If a temporary halt of such uses is
not imposed, there is a potential that such uses could be adversely affected within the
Page 35
Village. In addition, a temporary halt enforcement shall pern1it such use while the Village
addresses Bed and Breakfast and Short Term Rentals and issues related to such uses.
SECTION III. MORATORIUM IMPOSED; APPLICABILITY.
A Local Law Establishing a sixty (60) day moratorium temporarily stopping the enforcing
Village of Springville Code §200-80 and related code sections regarding Bed and Breakfast and
Short Tenn Rentals.
SECTION JV. TERM.
This moratorium shall be in effect for a period of sixty (60) days from its effective date. This
term may be extended for a cumulative period ofup to an sixty (60) days, ifnecessaiy, by a
resolution of the Village Board.
SECTION V. EFFECT ON OTHER LAWS.
To the extent that any law, ordinance, rule or regulation, or parts thereof are in conflict with the
provisions of this Local Law, including all provisions of Article 7 of the New York State Village
Law concerning special use permit, site plan, building permit, and certificate of occupancy
procedure and requirements, this Local Law, to extent that it is less restrictive, shall control and
supersede such law, ordinance, rnle, or regulation.
SECTION VI. ENFORCEMENT.
This Local Law shall be enforced by the Code Enforcement O!1icerof the Village of Springville,
or such other individual(s) as designated by the Village Board. It shall be the duty of the
Page 36
enforcement individual to advise the Village Board of all matters pertaining to the enforcement
of this Local Law and to keep all records necessary and appropriate to such enforcement.
SECTION VII. SEVERABILITY.
Should any provision of this Local Law be declared by the courts to be unconstitutional or·
invalid, such decision shall not affect the validity of this Local Law as a whole or any part
thereof other than the part so decided to be unconstitutional or invalid.
SECTION VIII. EFFECTIVE DATE.
This Local Law shall take effect upon its passage by the Village Board.
Page 37
Agency Use Only (If applicable(
Project:!.============
Date:
Short Environmental Assessment Form
Part 2 - Impact Assessment
Part 2 Is to be completed by the. Lead Agency.
Auswer all of the following questions in Part 2 usiug the i11formatio11 contained iu Part 1 and other materials submitted by·
the project spousor or otherwise available to the reviewer. When answering the questions the reviewer should be guided by
the concept "Have my responses been reasonable considering the scale and context of the proposed action?"
No,Or Moderate
small to large
impact Impact
may may
occur occur
1. Will the proposed action c1·eate a material conflictwilh an adopted land use plan or zoning
regulations? 0
.
□
2. Will the proposed action result in a change in the use or intensity of use of land? 0 □
3. Will the proposed action impair the character or quality of the existing community? 0
4. Will the pmposcd action have an impact on the environmental characteristics that caused the
establishmc11t ofa Critical Envim11me11tal Arca (CEA)? 0 □
5. Will the proposed actiou result in au adverse change in the existing level of traffic or
affect existing iufrastrncture for mass trn11sit, biking or walkway? 0 □
6. Will the proposed action cause an increase iu the use of e11ergy and it fails to incorporate
reasonably available euergy conservation or renewable energy opportunities? 0 □
7. Will the proposed action impact existing:
0
□
a. public/ private water supplies?
b. public/ private wastewater treatment utilities? 0
8. Will the proposed action impair the character or quality of important historic, archaeological,
architectural or aesthetic resources? 0
9. Will the proposed action result in an adverse change to natural resources (e.g., wetlands,
waterbodies, groundwater, air quality, flora and fauna)? 0 □
I 0. Will the proposed action result in an increase in the potential for erosion, flooding or drainage
problems? 0 □
□
11. Will the proposed action create a hazard lo environmental resources or human health? 0
PRINT FORM Page 1 of2
SEAF 2019
Page 38
Agency Use Only lit applicable]
Proje<t:11---== -------- =
Date.:
Short Environmental Assessment Form
Part 3 Determination of Significance
For every question in Pmi 2 that was answered "moderate to large impact may occur", or if there is a need to explain why a
particular clement of the proposed action may or will not result in a significant adverse environmental impact, please
complete Part 3. Part 3 should, in sufficient detail, identify the impact, including any measures or design elements that
have been included by the project sponsor to avoid or reduce impacts. Part 3 should also explain how the lead agency
determined that the impact may or will not be significant. Each potential impact should be assessed considering its setting,
probability of occurring, duration, irreversibility, geographic scope and magnitude. Also consider the potential for short-
term, long-term and cumulative impacts.
Place a pause of prosecution for any and all Short Term Rentals that are operating outside the Village Code, until
the time that the Village implements Code for their operation.
Check this box if you have determined, based on the information and analysis above, and any supporting documentation,
that the proposed action may result in one or more potentially large or significant adverse impacts and an
Village off Springville 1/20/2026
Name of Lead Agency Date
Print or Type Name of Responsible Officer in Lead Agency
Signature of Responsible Officer in Lead Agency
PRINT FORM Page 2 of2
Page 39
Short Environmental Assessment Form
Part 1 - Project Information
Instructions for Completing
Parl l - Project lnforinatlon. The applicant or project sp·ousor is respOnsible for the completion of Part t. Responses become part of the
application for approval or funding, are subject to public review, and may be subject to fu11her verification. Complete Part I based on
hiformation currently available. If additional research or investigation would be needed to fully respond to any item, please answer as
thoroughly as possible based on current information.
Complete all items in Par) 1. You may also provide any additional information which you believe will be needed by or useful to the
lead agency; attach additional pages as necessary to supplement any iteri1.
Part I - Project and Sponsor Information
Local Law 4 of 2026
.
Name of Action or Project:
Mortatoi.um on Short Term Rentals
Project Location (describe, and attach a location map):
Er.lire Village
Brief Description of Proposed Action:
Place a pause of prosecution on Short term rentals operating outside the Village Code.
Name of Applicant or Sponsor: Telephone: 716-592-4936
Timothy Michaels
E-Mail: [email protected]
Address:
5 W Main St
City/PO: State: Zip Code:
Springvllle
I.
NY
Does the proposed action only involve the legislative adoption of a plan, local Jaw, ordinance,
I 14141
NO YES
□
administrative rnle, or regulation?
If Yes, attach a nan-alive description of the intent of the proposed action and the environmental resources that
may be affected in the municipality and proceed to Part 2. Jfno, continue to question 2.
□
2. Does the proposed action require a permit, approval or funding from any other government Agency? NO YES
If Yes, list ageney(s) name and permit or approval:
0
3. a. Total acreage of the site of the proposed action? acres
b. Total acreage to be physically disturbed? acres
c. Total acreage (project site and any contiguous properties) owned
or controlled by the applicant or project sponsor? acres
4. Check all land uses that occur on, are adjoining or near the proposed action:
□Urban □ Rural (non-agriculture) D Industrial □ Commercial D Residential (suburban)
D Forest □ Agriculture D Aquatic □ Other(Specify):
□.Parkland
Page I of3 SEAF 2019
Page 40
5. Is the proposed action YES NIA
□□
NO
a. A permitted use under the zoning regulations?
0
b. Consistent with the adopted comprehensive plan?
□0 □
NO YES
□0
6. Is the proposed action consistent with the predominant character of the existing built or natural landscape?
7. Is the site of the proposed action located in, or does it adjoin, a state 1isted Critical Environmental Area? NO YES
0 □
If Yes, identify: .
.
0 □
NO YES
8. a. Wil1 the proposed action result in a substantial increase in traffic above present levels?
b. Are public transportation services available at or near the site of the proposed action?
0 □
C, Are any pedestrian accommodations or bicycle routes available on or near the site of the proposed
action'? 0 □
9. Docs the proposed action meet or exceed the state energy code requirements? NO YES
If the proposed action will exceed requirements, describe design features and technologies:
0 □
10. Will the proposed action connect to an existing public/private water supply? NO YES
□
If No, describe method for providing potable water:
NIA
II. Will the proposed action connect to existing wastewater utilities? NO YES
□
If No, describe method for providing wastewater treatment:
'
N/A
0
12. a. Does the project site contain, or is it substantially contiguous to, a building. archaeological site, or district
0 □
NO YES
,vhich is listed on the National or State Register of Historic Places, or that has been determined by the
Commissioner of the NYS Office of Parks, Recreation and Historic Preservation to be eligible for listing on the
State Register of Historic Places?
b. ls the project site, or any portion ofit, located in or adjacent to an area designated as sensitive for 0 □
archaeological sites on the NY State Historic Preservation Office (SHPO) archaeological site inventory?
0 □
13. a. Does any po1tion of the site of the proposed action, or lands adjoining the proposed action, contain NO YES
wetlands or other waterbodies regulated by a federal, state or local agency?
b. Would the proposed action physically alter, or encroach into, any existing wetland or waterbody?
0 □
If Yes, identify the wetland or waterbody and extent of alterations in square feet or acres:
Pag 2 of3
Page 41
14. Identify the typical habitat types that occur on, or are likely to be found on the project site. Cheek all that apply:
□ Shoreline 0 Forest O Agricultural/grasslands 0 Early mid-successional
□Wetland 0 Urban O Suburban
15, Does ihe site of the proposed action contain any species of animal, or associated habitats, listed by the State or NO YES
Federal government as threatened or endangered?
'
16, Is the project site located in the I00-year flood plan?
0
NO
□ YES
17. Will the proposed action create storm water discharge, either from point or non-point sources?
0 □
NO YES
If Yes,
0 □
a. Will storm water discharges flow to adjacent properties?
□ □
b, Will storm water discharges be directed to established conveyance systems (runoff and stom1 drains)?
If Yes, briefly describe:
□□
,'
18, Does the proposed action include construction or other activities that would result in the impoundment of water NO YES
or other liquids (e.g., retention pond, waste lagoon, dam)?
0 □
If Yes, explain the purpose and size of the impoundment:
'
.1.9, Has the site of the proposed action or an adjoining property been the location ofan active or closed solid waste NO YES
management facility?
If Yes, describe:
0 □
20. Has the site of the proposed action or an adjoining prope1ty been the subject ofremediation (ongoing or NO YES
completed) for hazardous waste?
If Ycs, describe:
0 □
I CERTIFY THAT THE INFORMATION PROVIDED ABOVE IS TRUE AND ACCURATE TO THE BEST OF
MY KNOWLEDGE
Applicant/sponsor/name: Timothy Michaels Date: 112012026
Signature: Title:Mayor
PRINT FORM Page 3 of 3
Page 42
PRINT FORM Page 4 of 3
Page 43
ATTACHMENT NO. _jL1
VILLAGE OF SPRINGVILLE
Clerk/Treasurer Report for February 2, 2026 AGENDA DP-TE- ].?-/ J-l.:
Resolutions/Approval:
1. Approve 2025 LOSAP Census - see attached.
Discussions:
1. Financial reports (Treasurer's Report) - Balance Sheets, Rev & Exp Summaries have
been submitted to the village board for December 2025.
2. Election information is on the village website www.villageofspringvilleny.gov. Please
see NYS Board of Election website www.elections.ny.gov for more information or
contact your attorney.
3. Budget packets were given to Dept heads and budget meetings are scheduled for
next week- February 10th & 12th.
Page 44
Member Census Information Request
Village of Springville Defined Benefit Service Award Program
For the Plan Year 1/1/2025 through 12/31/2025
Credited Current
Date of Change Past Vear Credit
Name Birth Status in Status Service (1 or O) Total
Austin, Colin 12/28/1975 Active :fl\AC.t;\fe, 2 CJ 2.
Boundy, Bryant 11/11/1996 Active TN A<.,1"1Ve, 4 0 Lf
Bunnell, Autumn 09/10/1991 Active 5 I
Bunnell, Gary 04/18/1986 Active 5 t 6
Crone, Jackson 12/18/2004 Active :[,vAd< J ,e.., 0 C) 0
Dygert, Matthew 10/08/1990 Active 16 I )1
Gentner, Cheryl 01/14/1969 Active 12 l I 3
Gentner, Marc 12/10/1964 Active 14 ( JS
Giordano, Isabella 07/08/2006 Active J.NA-c1 i J e... 1 0 (
Hauth, Tina 11/03/1968 Active 2 \. 3
Hauth, Zach 06/12/1996 Active 4 ( 5
Kirkpatrick, Tyler 07/10/2004 Active ;: -/\A(..t-1v,::... 1 C) I
Langendorfer, Luke 12/20/1991 Active 1 I 2
Lightcap, Heather 04/20/1975 Active 25 I Z(,
Marsh, Beth 01/23/1963 Active 1 l 2
McCarty, Stanley 01/21/1990 Active 6 l 7
Oatman, James P 02/02/1996 Active 11 I 12.
O'Neil, Ann 02/13/1966 Active 14 0 ) 1..1
Richert, Miranda 11/03/1998 Active 2 I 3
Skinner, Daimen 07/20/1998 Active 4 I s
Tillinghast, Adam 02/09/1989 Active 13 l )'j
Tuberdyke, Eric 08/23/1971 Active 4 l 5"
Tuberdyke, Kelly 02/17/1972 Active 4 I 5
Uhteg, Daniel L 01/29/1967 Active 11 I I 2-
Baker, Kevin 02/24/1990 Inactive 6 (J
Benstead, Brian 10/14/1967 Inactive 11 0 Il
Page 45
Member Census Information Request
Buchanan, Robert Village
J of Springville
04/30/1968Defined Benefit Service Award
Inactive 8
For the Plan Year 1/1/2025 through 12/31/2025
Program
() e
Credited Current
Page 46
Member Census Information Request
Village of Springville Defined Benefit Service Award Program
For the Plan Year 1/1/2025 through 12/31/2025
Credited Current
Date of Change Past Year Credit
Name Birth Status in Status Service (1 or O) Total
Colin, Theresa 10/06/1985 Inactive 9 () 9
Frazer, Eric 08/02/1964 Inactive 8 0 2
Grube, Kellie 04/19/1973 Inactive 5 {) . :s
Hotchkiss, Stephen 08/22/1972 Inactive 6 0 C,
Hunt, Anthony 10/28/1968 Inactive 11 CJ \\
Hunt, Holly A 03/20/1970 Inactive 12 () 1'Z-
Jozwiak, James 10/15/1969 25 0 ZS
-,
Inactive
Montanari, Matthew 08/11/1964 Inactive 7 0
Murcin, Joel 04/22/1976 Inactive 6 (') G
Slattery, Michael 12/14/1967 Inactive 8 C) g
Slippy, Christopher 05/16/1971 Inactive 14 0 I i--f
' ·-r
Stewart, Beth 05/30/1980 Inactive 7 C)
Beckerich, James 01/08/1962 Entitled 7 0 (
Church, Scott 12/11/1958 Entitled 7 0
Cochran, Michael 04/06/1956 Entitled 29 \ 30
Cohoon, Gerald 10/03/1952 Entitled 30 t 3)
Dains, David 11/12/1954 Entitled cte C,:,q..5< 28 0 Z.2
Dains, Dennis 03/28/1957 Entitled 28 i -Z4'
Drozd, Phillip 08/24/1957 Entitled 30 .31
Dubik Ill, John 07/26/1950 Entitled 6 () G
Flint, Robert 02/21/1949 Entitled 12 0 I 'Z...
Garlock, Robert 02/18/1959 Entitled 5 c) Le:;
Gibbin, Leslie 03/30/1958 Entitled 9 0 <:I
Girst, Jeffrey 11/12/1960 Entitled 19 2-rO
Heidelberger, Edwin 06/02/1961 Entitled 5 C) s
Horn, Rosanne 12/04/1957 Entitled 10 C) IO
Horn, William R 12/26/1954 Entitled 10 0 Io
Page 47
Member Census Information Request
Village of Springville Defined Benefit Service Award Program
For the Plan Year 1/1/2025 through 12/31/2025
Credited Current
Page 48
Member Census Information Request
Village of Springville Defined Benefit Service Award Program
For the Plan Year 1/1/2025 through 12/31/2025
Credited Current
Date of Change Past Vear Credit
Name Birth Status In Status Service (1 or 0) Total
Hulley, David 11/03/1962 Entitled 6 0 (p
Kaleta, Michael 04/09/1961 'Entitled 5 0 --S::
Kelly, Lawrence 02/05/1945 Entitled 1 0 \
Klenk, David 09/27/1958 Entitled 25 0 -ZS"
Kreitzbender, Wayne 04/30/1954 Entitled 10 C) IO
Kupka, Jay 11/20/1960 Entitled 7 I 'S
29
McGuire, Gary
Narraway, John
10/23/1950
09/24/1954
Entitled
Entitled
28
15 '
,0 IS-
Noeson, Frank 03/06/1952 Entitled 7 C') t
Runge, Robert 04/23/1959 Entitled 9 0 er
Schueler, Robert 05/23/1958 Entitled 28 l zcr
Siminski, Betty 09/01/1949 Entitled 12 0 IZ
Siminski, James 02/27/1946 Entitled 30 l '1)
C) /Co
Skelton, Charles 10/11/1939 Entitled 16
Smith, Paul 12/03/1948 Entitled 30
\ '3, \
Stachowski, Robert 06/15/1953 Entitled 5 0 s
Walker, David 01/15/1959 Entitled 9. D 9
Wells, Michael 12/09/1946 Entitled 30 3)
Page 49
Member Census Information Request
Village of Springville Defined Benefit Service Award Prog am
For the Plan Year 1/1/2025 through 12/31/2025
Total
Name Date of Date of Past Current Credit
Last First Initial Birth Membership Service Service Earned
Dec}'1.1\)c:., \ AC.?) s},z..)1cr o ch,Jeoi 0 l t
ti f'. A P- A) '\C ) ,e '$/112()C1s1;;'2D1- C) 0 D
):::,·e r HA <::ft- C.nii.t ?:{29/11 1 6/2,/t..02!' 0 \ l
l1.:1t,!e:\::i<Vti'\tu :i,Re_7'T t/zl-f /J1s1 '2/z/wzs 0 \ l
('v[( .. ±l.!t )C. £ d.1...0 A(l.c:,\ off/ I3/It16 '-/I1 /2.02 /J 0 l I
7/5 L (1gS 1 zglzoZS
' I
/11; l;l "-() /\,"cho)A> {) CJ 0
.
Have there been any Plan Amendments? Yes/ Ifyes, please indicate any changes to the plan below:
Entitlement Age Effective Date
Benefit Formula: Amount Maximum Accrual Years Effective Ilate
Earning Past Entitlement Age: Yes/No Effective Date
Have there been any changes in Plan Trustee, Address, Telephone Number, etc.? Yes/iii,
If yes, please indicate the change(s) below:
Completed By:?rJ,riJ::JV/14JJ/J2{J f(L. ideiif
Title: Dat
1/12./2-0 2.
Page 50
Springville Volunteer Fire s; :: : ;Name.First
LOSAP Report
fl
Date Range: From 01/01/2025 to 12/31/2025
Fire Calls Non-Incident Activities Other Stand Total
Total Percent Fire . . Line of by Points
Attend Attend Pts Position Meeting Training Drills Misc Military Duty
Total Events-> 825 28 41 1 124 0
ID# Name Status Pts Total Pts Total Pts Total Pts Tot Pts Hrs Pts
196 Bunnell, Autumn 7 99 12.00% 25 25 16 16 8 18 1 1 17 15 o o o o 100
194 Bunnell, Gary 7 126 15.27% 25 25 13 13 21 25 1 1 20 15• o o o o 104
006 Cochran, Michael 7 111 13.45% 25 o 10 10 14 25 1 1 11 11 o o o o 72
007 Cohoon, Gerald 7 292 35.39% 25 25 21 20 28 25 1 1 25 15 o o o o 111
218 Delvalle, Tracy 7 137 16.61% 25 o 11 11 25 25 1 1 12 12 o o o o 74
012 Drozd, Phil 7 283 34.30% 25 25 14 14 24 25 o o 18 15 o o o o 104
142 Dygert, Matt 7 137 16.61% 25 25 28 20 30 25 1 1 28 15 o o o o 111
157 Gentner, Cheryl . 7 378 45.82% 25 25 24 20 27 25 1 1 22 15 o o o o 111
1so Gentner, Marc 7 526 63.76% 25 25 24 20 31 25 1 1 30 15 o o o o 111
019 Girst, Jeff 7 657 79.64% 25 o 13 13 30 25 1 1 5o 15 o o o o 79
210 Hauth, Tina 7 101 12.97% 25 20 19 19 23 25 o o 14 14 o o o o 103
198 Hauth, Zach 7 221 26.79% 25 25 25 20 29 25 1 1 31 15 • o o o o 111
219 Hearn, Kyle 7 114 13.82% 25 o a 8 13 25 o o 4 4 o o o o 62
221 Kiefhaber, Chris 7 103 12.48% 25 o a 8 15 25 o o 10 10 o o o o 68
179 Kupka, Jay 7 138 16.73% 25 o 11 11 22 25 1 1 18 15 o o o o 77
222 Landsman, Brett 7 180 21.82% 25 o 9 9 17 25 o o 16 15 o. o .• o o , 74
217 Langendorfer, Luke 7 243 29.45% 25 o 12 12 23 25 o o 12 12 o o o o 74
110 Lightcap, Heather 7 115 13.94% 25 o 12 12 20 25 1 1 8 a o o o o ., 71 •
214 Marsh, Beth 7 82 9.94% 25 o· 13 13 • 26 25 1 1 12 12 o o o o 76
l1nn •• • .r-·. • -• - -
J 1 Hf -J
-
• -• n -- I I -- 0 Q 7 7 0 .
0 0 0'-.
.
84
021 McGuire, Gary 7 374 45.33% 25 12 14 14 28 25 1 1 40 15 o o o o 92
220 Metlak, Edward 7 219 26.55% 25 o 3 3 s 10 1 1 11 11 •o o o o 50
...
223 Milligan, Nicholas 14 15 1.82% o o 4 4 9 24 o o 7 7 o o o o 35
164 Oatman, James 7 343 41.58% 25 • 20 13 13 29 25 1 1 19 1s ·o o o o 99
20a Richert, Miranda 7 246 29.82% 25 o 11 11 25 25 1 1 18 15 o o o o 77
039 Schueler, Robert 7 275 33.33% 25 o 12 12 20 25 . 1 1 9 9 o o o o 72
Date: 01/12/2026 Page: 1
Page 51
040 Siminski, James 7 349 42.30% 25 0 12 12 21 25 1 1 17 15 0 0 0 0 78
192 Skinner, Daimen 7 75 9.09% 25 0 9 9 7 18 0 0 9 9 0 0 0 0 61
042 Smith, Paul 7 437 52.97% 25 15 26 20 27 25 1 1 17 15 0 0 0 0 101
215 Sundeen Ill, William 7 165 20.00% 25 12 8 8 19 25 0 0 15 15 0 0 0 0 85
156 Tillinghast, Adam 7 68 8.24°/o 25 12 10 10 12 25 1 1 7 7 0 0 0 0 80
199 Tuberdyke, Eric 7 85 10.30% 25 25 . 21 20 19 25 0 0 24 15 0 0 0 0 110
200 Tuberdyke, Kelly 7 75 9.09% 25 0 12 12 12 25 0 0 13 13 0 0 0 0 75
161 Uhteg, Daniel 7 156 18.91% 25 15 21 20 20 25 0 0 16 15 0 0 0 0 100
057 Wells, Mike 7 441 53.45% 25 12 14 14 30 25 1 1 51 15 0 0 0 0 92
Percent Req Rules Total % Req At! Req Points Meetings: 1 point(s) per meeting (20 Max)
Calls %Req Fire: 825 7.5% 62 25 Miscellaneous:1 point{s) per event (15 Max) Trainings: o. 20 hours-> 0-5 points
0-500 10.00% Position: Points defined in RedNMX (25 Max) (25 Max) 21 - 45 hours -> 5-1O points
500 -1000 7.50% Injury Leave: 5 polnl(s) per month (50 Max) Above 45 hours-> 10-15 points
1000 -1500 5.00% Military Leave: 5 point(s} per month (50 Max) Drills: 2 hour(s) minimum -1 polnl(s) per drill (20 Max)
Above 1500 2.50% Maximum LOSAP points-> 255 Stand-Bys:1 poinl(s) every 4 hour(s) (25 Max)
Date: 01/12/2026 Page:2
Page 52
Date Range: From 01/01/2025 to 12/31/2025
ti
Status: 10, 12, 15, 16, 18, 19, 8, 9,
Springville Volunteer Order: Last Name, First
LOSAP Report
Fire Calls Non-Incident Activities Other Stand Total
I Total Percent Fire Line of by Points
Position Meeting Training Drills Misc Military
Attend Attend ?ts Duty
I Total Events -> 825 28 41 1 124 0
ID# Name Status ?ts Total Pts Total Pts Total Pts Tot Pts Hrs ?ts
203 Austin, Colin 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
I 175 Baker, Hillary 18 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
I
147 Baker, Kevin 18 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
093 Beckerich, James 12 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 .0 . 0
I 120 Benstead, Brian 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
67 Botsford, Lynn 19 0 0.00% 0 .o 0 0 0 0 0 0 0 0 0 0 0 0 0
' 191 Boundy, Bryant 8 24 2.91% 0 0 4 4 4 8 0 0 3 3 0 0 0 0 15
162 Brisley, Nicholas 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
115 Buchanan, Bob 12 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
138 Cecala, Rhonda 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
004 Cobo, Dennis 19 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
005 Cobo, Harold 19 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
..
152 Colin, Theresa 12 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
088 Commerford, Mary 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0
108 Commerford, Paul 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
211 Crone, Jackson 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 . O·
128 Csali, Paul 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
009 Dains, David 9 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0.00% 0
010 Dains, Dennis 9 0 0 0 0 0 0 0 0 0 0 0 0 0 0
011 Dains, D11k0 ,o
:.:8% -------8 - u u u 0 0 0 0 0 0 0 0 0 0
080 Dallas, Danny 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
187 Defrain, Brett 15 . 0 0.00% 0 0 0 0 0 0 0 ,. o 0 0 0 0 0 0 ' 0
174 Diehl, Richard 18 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
205 Dirie, Brett 8 0 0.00% 0 0 0 0 0 . 0 0 0 0 0 0 0 0 0
0
103 Doman, Dennis 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
013 Dubik, John 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 .·• 0
Date: 0111212026 Page: 1
Page 53
181 Eckenrode, Will 18 0 0.00% 0 0 0 0 0 0 0 0 .. 0 o. 0 0 0 0 0
014 Fancher, Richard 19 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
15 Flint, Bob 9 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
017 Follman, Edward 19 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 .
077 Fraser, Eric 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
188 Gamel, Shandra 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
083 Garlock, Robert a 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
182 Gentner, Nick 18 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 .
141 Gibbin, Leslie 12 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
213 Giordano, Isabella a 1 0.12% 0 0 1 1 3 5 0 0 1 1 0 0 0 0 7
186 Girst, Shari 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
107 Goetzman, Carolyn 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
139 Golabeck, Don 18 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
167 Grube, Kellie 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 .
170 Grube, Quincie 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
183 Heller, Bill 15 0 0.00% 0 0 0 0 0 0 0 . 0 0 0 0 .
0 0 0 0 .
127 Horn, Bill 12 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
124 Horn, Rosanne 12 0 0.00% 0 o. 0 0 0 0 0 0 0 O· 0 0 0 0. 0
121 Hotchkiss, Stephen 18 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
158 Hrobocinski, Ron 8 0 0.00% 0 0 0 0 0 0. 0 0 0 0 0 0 0 0 0
096 Hulley, Dave 12 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
137 Hulley, Kristopher 15 0 0.00% 0 0 0 0. 0 0 0 0 0 0 0 0 0 0 0 ..
I
125 Hunt, Holly 12 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
131 Hunt, Tony 12 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
.
070 Jozwiak, James 9 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
123 Kaleta, Michael 12 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 .0 0 0
116 Kane, Kevin 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
,,,. ..... l\.a1J\.rurr,Jonau1an 15 0 0.00% 0 0 0 0 0 0 0 0 0 · 0 .. 0 0 • 0 0 .•
0
160 Keay, Teresa 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
135 Kelly, Lawrence 8 0 0.00% 0 0 0 0 . 0 0 0 0 0 0 0 0 0 0 0
..
171 Kendall, Allison 18 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
022 Kessler, Thomas 9 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
216 Kirkpatrick, Tyler 18 5 0.61% 0 0 1 1 0 0 0 0 1 1 0 0 0 0 2
076 Klenk, David 9 0 0.00% 0 0 0 0 0 • 0 0 0 0 0 0 . 0 0 0 0
.,
Date: 01/12/2026 Page:2
Page 54
130 Kreitzbender, Wayne 18 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
197 Kruszka, Molly 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
169 Lamm, Brandon 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
026 Lipoff, John 19 0 0.00% 0 .o 0 0 0 0 0 0 0 o· 0 0 0 0 0
166 Meyer, Paul 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
119 MILLER, MAUREEN 16 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
149 Miller, Sandy 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
144 Montanari, Brandon 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 'O 0 0 0 .
0
145 Montanari, Mat 18 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
146 Montanari, Tammy 18 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
168 Moody, Tyler 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
081 Morley, Paul 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
101 Murcin, Joel 16 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
118 Narraway, John 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 ·o 0 0 0 0
148 Negroni, Miguel 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
143 O'Neil.Ann 10 2 0.24% 0 15 2 2 7 11 0 0 1 1 0 0 0 0 29
085 Oatman, James 19 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
195 Owen, Josh 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
193 Palmisano, Everett 15 0 0.00% 0 0 D 0 0 D 0 0 0 0 0 0 D 0 0
'
151 Patti, John 15 0 0.00% 0 0 0 0 0 D 0 0 0 D .. 0 •D 0 0 0
117 Pidsadnick, Mike 8 0 0.00% 0 O· 0 0 0 0 0 D D 0 0 0 D D 0
126 Porterfield, Charles 8 0 0.00% 0 D 0 D D 0 D D 0 0 D 0 D D 0
153 Riley, Debbie 8 0 0.00% 0 D 0 0 0 0 0 0 0 0 D 0 D 0 0
173 Rose, Michael 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
132 Roth, Leatta 8 0 0.00% D 0 0 0 0 0 0 0 0 0 D D 0 0 0
176 Roth, Ricky 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
060 Runge, Robert ..
8
0
u
0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
&-Saiz/er, 'fl idIll lb 0.00% 0 0 0 0 0- . 0 0 0 0 0 0 0 0 .0 0
122 Schueler, Tim 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
155 Siminski, Elizabeth 12 • 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 . 0
·. 0
041 Skelton, Charles 9 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
111 Slattery, Michael 8 0 0.00% 0 0 0 0 0 0 0 0 o. 0 0 0 0 0 0
090 S/ippy, Chris 12 0 0.00% 0 0 0 0 0 0 D 0 0 0 D 0 0 0 0
102 12 0 0 0 0 0 0 0 0 0 0 0 0 0 D 0
Smith, Beth 0 0.00% .
Date: 01/12/2026 Page: 3
Page 55
129 Snyder, Adam 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
177 Stowell, Greg 16 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
180 Stowell, Josh 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
184 Stowell, Larry 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
165 Strohmeyer, Christian 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
051 Thompson, James 9 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
189 Turner, Shawna 8 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
185 Uhteg, Mike 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
054 Walker, David 12 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
163 Weber, Travis 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
154 Westfall, Emil 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
178 Whitcomb, Justin 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
99 Wick, Ron 8 0 0.00'!. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
058 Williams, Larry 9 0 0.00% 0 0 0 0 0 0 0 0 0 0 '
0 0 0 0 0
159 Woodring, Tyler 15 0 0.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Percent Req Rules Total % Req Att Req Points Meetings: 1 point(s) per meeting (20 Max}
Calls ¾Req 25 Miscellaneous:1 point(s) per event (15 Max} Trainings: 0 - 20 hours-> 0..S points
Fire: 825 7.5% 62
0-500 10.00% Position: Points defined in RedNMX (25 Max} (25 Max) 21 -45 hours-> 5-10 points
500 -1000 7.50% Injury Leave: 5 point(s) per month (50 Max) Above 45 hours-> 10-15 points
1000 -1500 5.00% Military Leave: 5 point{s) per month (50 Max) Drills: 2 hour(s) minimum -1 point(s) per drill (20 Max)
Above 1500 2.50% Maximum LOSAP points -> 255 Stand-Bys: 1 point(s) every 4 hour(s} (25 Max}
-
'
Date: 01/12/2026 Page:4
Page 56
Springville Volunteer Fire Compa y, Inc.
MEMSEIIOF
ERIE COUNTY VOLUNTEER
AREMEN'SASSOCIAT!ON
WESTERN NEW YORK VOLUNTEER
FIREMEN'S ASSOCIATION
SOUTHWESTEiN ASSOCIATION
VOLIJNlcER AREMEN
FIREMEN'S ASSOCIATION
STATE OF NEW YORK
To whom it may concern,
I am attaching this letter to explain why firefighter Kyle Hearn is not getting a ear of
credited service for LOSAP. Kyle Joined our department on March 3rd, 2025, a 17-year-
old Junior firefighter. As our department by-laws state he can respond to call and
participate in Department Trainings under restrictions. He turned 18 years ol on August
7'" 2025, so from August 7'" to December 31" of 2025 he did not meet the crit ria to earn
one year of credited service. I Have attached a separate Losap report just for Kyle to show
he did not meet the,criteria of 50 points earned for 1 year.
Respectfully,
Matt Dygert
Springville Vol. Fire Dept. LOSAP Chairman
Page 57
Date Range: From 08/07/2025 to 12/31/2025
Springville Volunteer Fire Order: Last Name, First
LOSAP Report
Fire Calls Non-Incident Activities Other I Stand I Total
Total Percent Fire .. Line of by Points
Attend Attend Pis Position Meeting Training Drills Misc MIIJta,Y Duty
Total Events •> 339 10 19 1 34 0
I
I
ID# Name Status Pts Total Pis Total Pis Tolal Pis Tot Pis Hrs Pis
219 Hearn, Kyle 7 41 12.09% 25 0 1 1 6 10 0 0 2 2 0 0 0 oI 38
Percent Req Rules Total % Req Att Req Points Meetings:1 point(s) per meeting (20 Max)
Calls %Req Fire: 339 10.0% 34 25 Miscellaneous:1 polnt(s) per event (15 Max) Trainings: o - 20 hours -> 0-5 points
0 -500 10.00% Position:Points defined In RedNMX (25 Max) (25 Max) 21 - 45 hours -> 5-10 points
500 -1000 7.50% inju,y Leav .: 5 polnt(s) per month (50 Max) Above 45 hours-> 10-15 points
1000 -1500 5.00% Milita,y Leave: 5 point(s) per month (50 Max) Drills: 2 hour(s) minimum -1 polnl(s) per drill (20 Max)
Above 1500 2.50% Maximum LOSAP points-> 255 Stand-Bys:1 point(s) eve,y 4 hour(s) (25 Max)
f·, (l._ e,, 'f ,b' \'TTc'..L J:=::I )e. H ,tA.,e_ N
6-.,,6_ bcU\-Me.. .J+ A eJl-\ b ,
,jC .; /2.I) ,}\. )%
<lS)otf 2.oz S",,. lvnC-11 he..
Mf'rf1UY:s
i/1.Z/ 2$'
Page 58
Date: 01/12/2026 Page: 1
Page 59
Date Range: From 03/03/2025 to 08/06/2025
Springville Volunteer Fire Order: None selected
LOSAP Report
Fire Calls Non-Incident Activities Other I Stand I Total
Duty
Total Percent Fire Line of by Points
Position Meeting Training Drills Misc Military
Attend Attend Pis
Total Events -> 365 12 13 0 BO 0
I
ID# Name Status Pis Total Pis TotalPts Total Pts Toi Pis Hrs Pis
219 Heam, Kyle 7 73 20.00% 25 0 7 7 8 17 0 0 2 2 0 0 0 o I 51
Percent Req Rules Total % Req Alt Req Points Meetings: 1 point(s) per meeting (20 Max)
Calls %Req Fire: 365 10.0% 37 25 Miscellaneous:1 point(s)perevent(15Max) Trainings: o - 20 hours -> 0-5 points
0 -500 10.00% Position: Points defined in RedNMX (25 Max) (25 Max) 21 • 45 hours-> 5-10 points
500 -1000 7.50% Injury Leave: 5 point(s) per month (50 Max) Above 45 hours-> 10-15 points
1000 -1500 5.00% Military Leave: 5 point(s) per month (50 Max) Drills: 2 hour(s) minimum -1 point(s) per drill (20 Max)
Above 1500 2.50% Maximum LOSAP points ... > 255 Stand-Bys:1 point(s) every4 hour(s) (25 Max)
Fi LG f<'b """UL 1=-'.j\ e...
\t12.P-£ /IJ
S,f. 0 As A -s:,:i-A i <'> <t. r I <l !:')h I--.:tt .
2,0, /\ o> Jog).zo·z5
f}_q_po £T f;,>-io.._,) t(! J h.,j,. p1-1- (2. -t ,'(. '-' p.11-r,',!) ') l't.) A
'--fn•> :::Z..s 11-.C..
n ;' '° it.
·1t'P.e..,Y{ "l'\
/i/\()-11 YJ<:SI'
Page 60
'/ri).t.C
Date: 01/12/2026 Page: 1
Page 61
VILLAGE OF SPRINGVILLE ATTACHMEMT MO. ,_/'.l:LC.;.;:;.3 _
DEPARTMENT OF PUBLIC WORKS
Duane Boberg AGENDA D. TE G\:3\JoJ,l(i
Superintendent of Public Works
Superintendent Report for February 2, 2026
Resolution: To send out annual bids for DEL-PAC, Wire, Sludge Hauling and Sodium Hypo Chloride.
Resolution: Change in Fee Schedule.
73-11 Fire Safety Property Maintenance Fee
Fire Inspection Change from $50.00 to $75.00 per Certificate of Occupancy
73-16 Other Chapter 73 Fees.
Non-Residential New Build- Change from $.14 to $.75/sqft; $1,000.00 minimum
Non-Residential Addition/Enlargement- Change from $.14 to $.75/sqft; $500.00 minimum
Other Non-Residential Alterations- Change from $100.00 permit to $1000.00 permit and $.75/sqft
Maximum of$2500.00
Addition of language covering Chapter 73:
Residential and Non-Residential building permits will be charged $500.00 for the first (1) year
renewal. After the first renewal, the permit must be renewed every six (6) months with an additional cost of
$250.00. The cost will increase $250.00 with each subsequent six (6) month renewal. Fees may be suspended, at
the discretion of the Village of Springville Board ofTmstees, if a hardship is presented to them.
Resolution: Board to accept new Union Contract as written and have the Mayor sign Union Contract. See
attached. Items in red are items that were changed.
Discussion: Waste Management proposal with (2) options. See attached.
Resolution: Accept Waste Management proposal.
Resolution: Mayor to sign NYSDOT utility permit agreement. See attached.
Page 62
LOCAL ZOOUN/TED .
SE!.ffl VILLAGE Of SPRINGVILLE
' ♦
Stronger Together
AGREEMENT
by and between
VILLAGE OF SPRINGVILLE
and
SERVICE EMPLOYEES INTERNATIONAL UNION,
LOCAL200 United
June 1, 2026 - May 31, 2029
1
Page 63
TABLE OF CONTENTS
AGREEMENT ...................................................................................................................... 3 r
ARTICLE 1 - RECOGNITION .......................................................................................... 3
ARTICLE 2 - UNION SECURITY AND CHECKOFF ........................................................ 3
ARTICLE 3 - MANAGEMENT SECURITY ....................................................................... 5
ARTICLE 4 - MANAGEMENT RIGHTS............................................................................ 5
ARTICLE 5 - SPECIAL MEETINGS ................................................................................ 6
ARTICLE 6 - UNION STEWARDS ...................................................................................6
ARTICLE 7 - GRIEVANCE PROCEDURE ........................................................................7
ARTICLE 8 - DISCHARGE AND DISCIPLINE ..................................................................8
ARTICLE 9- SENIORITY............................................................................................... 10
ARTICLE 10 - LAYOFF AND RECALL ........................................................................... 11
ARTICLE 11 - SHIFT PREFERENCE ............................................................................ 13
ARTICLE 12 - OVERTIME ............................................................................................. 13
ARTICLE 13 - REST PERIOD........................................................................................ 15
ARTICLE 14 - JOB DESCRIPTIONS AND CLASSIFICATIONS ..................................... 15
ARTICLE 15-WAGES.................................................................................................... 16
ARTICLE 16 - LONGEVITY PAY ................................................................................... 16
ARTICLE 17 - PAY CHANGES ...................................................................................... 17
ARTICLE 18- PTO (PERSONAL TIME OFF) ............................................................... 19
ARTICLE 19 - HOLIDAYS.............................................................................................. 21
ARTICLE 20 - SICK LEAVE ........................................................................................... 22
ARTICLE 21 -AUTHORIZED LEAVE ............................................................................ 26
ARTICLE 22 - HUMANITARIAN CLAUSE ...................................................................... 28
ARTICLE 23 - HEALTH INSURANCE............................................................................ 28
ARTICLE 24 - RETIREMENT ........................................................................................ 30
ARTICLE 25 - BULLETIN BOARDS .............................................................................. 30
ARTICLE 26 - NO DISCRIMINATION ............................................................................ 30
ARTICLE 27 - SEVERABILITY ...................................................................................... 30
ARTICLE 28 - SAFETY AND HEALTH .......................................................................... 31
ARTICLE 29 - TERMINATION AND MODIFICATION .................................................... 31
ARTICLE 30 - LEGISLATIVE APPROVAL..................................................................... 31
ARTICLE 31 - EMBODIMENT OF AGREEMENT .......................................................... 32
ARTICLE 32 - EFFECTIVE DATE ................................................................................. 32
APPENDIX A ................................................................................................................ 33
2
Page 64
AGREEMENT
This Agreement is entered into as of June 1, 2026, between the VILLAGE OF
SPRINGVILLE (hereinafter referred to as the "Management" or "Village" or "Employer")
and LOCAL 200United of the SERVICE EMPLOYEES INTERNATIONAL UNION
(hereinafter referred to as the "Union").
It is the intent and purpose of the Agreement to assure a sound mutually beneficial
working and economic relationship between the parties hereto, to provide an orderly and
peaceful means of resolving misunderstandings or differences which may arise, and to
set forth herein the basic and full Agreement between the parties concerning rates of pay,
wages, hours of employment, and other conditions of employment.
ARTICLE 1 - RECOGNITION
Section 1. Pursuant to and in accordance with all applicable conditions of the laws of
the State of New York, including but not limited to, the Village Law, General Municipal
Law, Civil Service Law and Military Law, Management recognizes the Union as the
exclusive collective bargaining unit for the purpose of collective bargaining with respect to
rates of pay, wages, hours of employment, and other terms and conditions of
employment.
Section 2. The bargaining unit consists of all full-time employees in the job classifications
set forth in Appendix A or which may hereinafter be added thereto or changed as hereinafter
provided. Notwithstanding the foregoing, all Divisions heads and supervisors, whether
denominated Superintendent, Chief or otherwise, and whether or not shown in Appendix A,
in addition, the Village Administrator and all office and clerical personnel under the
supervision of the Village Administrator, are hereby specifically excluded from the bargaining
unit.
Section 3. Wherever the male gender is used in this Agreement, it will be construed to
include male and female employees.
ARTICLE 2 - UNION SECURITY AND
CHECKOFF
Section 1. Management will make available to all employees entering the bargaining unit
a copy of the Agreement, calling their attention to the fact that Local 200United of the Service
Employees International Union, has been recognized as the exclusive bargaining
representative for all employees in the bargaining unit.
Section 2. Management will make available to all employees in the bargaining unit within
a reasonable period of time following the execution thereof a copy of this Agreement.
Section 3. All deductions under the Article shall be subject to revocation by the employees
who executed such assignments upon giving written notice to that effect according to
Section 93b of the General Municipal Law. Such notice shall be given to the
3
Page 65
Union and the Village Administrator shall thereafter cease withholding any monies whatever
under check off authorization.
Section 4. Upon receipt of written authorization from the employee on a form supplied by
the Union, the Village shall deduct Union dues on a pro rata basis and shall remit the monies
collected to the Union once each month. The Union agrees to indemnify and hold harmless
the Village from any causes of action, claims, loss or damages incurred as a result of this
clause.
Section 5. The Union will initially notify Management as to the amount of dues to be
deducted. Such notification will be certified to Management in writing over the authorized
signature of the officer of the Union. Changes in the Union membership dues rates will
be clearly certified to Management and shall be done at least one month in advance of
the effective date of such change.
Section 6. Upon receipt of written authorization from an employee, the Employer shall,
pursuant to such authorization, deduct from the wages of the employee, a sum specific
in said authorization, and remit same for the SEIU Committee on Political Education
(COPE). The Union shall provide a standard voluntary COPE Deduction Authorization Form
for this purpose. A union member may withdraw their authorization at any time, provided the
employee notifies the Employer in writing of this withdrawal, with a copy to the Union. The
Union agrees to indemnify and hold harmless the Village from anycauses of action, claims,
loss or damages incurred as a result of this clause.
Section 7. The Union agrees to refund to Management any amounts paid to it in error
on account of check off provisions upon presentation of proper evidence thereof.
Section 8. The employee recognizes that this is an "Agency Fee Agreement," and in
accordance with such, it is understood that each employee who is a member of the
bargaining unit but is not a member of Service Employees International Union, Local 200
United, shall be liable to contribute to said Local as representative costs, an amount
equivalent to such dues as are from time to time authorized, levied, and collected from
the general membership of said Local. The Village of Springville agrees to deduct an amount
equal to the normal monthly dues paid by members of this Union from the earnings of each
of said employees covered by this Agreement after completion of six-month probation
period. The Union shall indemnify the Employer and hold it harmless against any and all
suits, claims, demands and liabilities that shall arise out of or by reason of any action that
shall be taken by the Employer for the purpose of complying with the foregoing provisions
on any assignment or certification which shall have been furnished to the Employer under
any of such provisions.
Section 9. New Employee Orientation and Notification
a) The Village shall notify the Union Chair and Union Representative of all newly
hired employees within thirty (30) calendar days of the employee's date of hire.
Such notice shall include the employee's name, classification, department, and
date of hire.
4
Page 66
b) The Union Chair or designated Steward shall be permitted to meet with hired
employees for the purpose of introducing the Union and discussing membership
rights and responsibilities. This meeting shall occur within thirty (30) calendar
days of the employees' hire and shall be conducted on work time for a period not
to exceed thirty (30) minutes at a mutually agreeable time with the Department
Head or Supervisor.
c) There shall be no loss of pay or leave credits for either the new hire or the Union
representative attending such orientation.
ARTICLE 3 - MANAGEMENT SECURITY
Section 1. It is recognized that the need for continued and uninterrupted operation of the
Village's departments and agencies is of paramount importance to the citizens of the
community and that there should be no interference with such operation.
Section 2. Adequate procedures having been provided for the equitable settlement of
grievances arising out of this Agreement, parties hereto agree that there will not be and
that the Union, its officers, members, agents, or principals will not engage in, encourage or
sanction, strikes, slowdowns, lockouts, mass resignations, mass absenteeism, or other
similar action which would involve suspension of or interference with normal work
performance.
Section 3. The Village shall have the right to discipline or discharge any employee
encouraging or participating in strike, slowdown or other such interference subject to the
terms of the grievance procedure.
ARTICLE 4 - MANAGEMENT RIGHTS
Section 1. The Village retains the sole right to manage its business affairs and services
and to direct the working force, including the right to decide the number and location of
its business and service operations to be conducted and rendered and the methods,
procedures, and means used in operating its business and services and control of buildings,
real estate, materials, parts, tools, machinery, and all equipment which may be used in the
operation of its business or in supplying its services; to assign and reassign work within a
job classification and to assign and reassign employees within a job classification provided
an equal distribution of work is maintained, the right to subcontract and to determine when
and to what extent the work required in operating its business and supplying its services to
be performed by employees governed by this Agreement, to maintain order and efficiency
in all its Divisions and operations, (including the procedures set forth in the Civil Service Law
and other laws of the State of New York) and other procedures concerning the conduct and
employment of employees, to promote and determine the qualifications of employees, to
determine and schedule its various Divisions and to determine its starting and quitting time
and the number of hours to be worked subject only to such terms as set forth in other
parts of this Agreement or provided by law. The Village also expressly reserves all rights
and powers under Civil Service Law and other laws of the State Of New York and the right
to establish and enforce all reasonable rules relating to operation, safety measures and
other matters including those provisions
5
Page 67
in the Village Handbook. The Village agrees that in exercising its right to subcontract work
a full-time employee will not be laid off for lack of work during the period of time of such
subcontracting.
The above rights of the Employer are not all-inclusive, but indicate the type of matters or
rights, which belong to and are inherent to the Employer. Any and all rights, powers, and
authority the Employer had prior to this Agreement are retained by the Employer, except as
expressed and specifically abridged, claimed, or modified by this Agreement.
Section 2. The Employer agrees not to discriminate against any employee because of
membership in the Union or because of any activities on behalf of the Union.
Union activities shall not interfere with the normal operation of the Employer, and neither
the Union nor any of its members, agents, or representatives will intimidate or coerce any
employee with respect to his right to work, or engage in any Union activity during the
working hours except as specifically permitted in this Agreement. Neither the Employer
nor the Union shall discriminate against any employee on account of age, race, color,
creed, sex, national origin, marital status, disability or political affiliation.
Section 3. The Employer shall be entitled to accept and act upon all official and
authoritative written statements made from time to time by the Union's officers and
accredited representatives respecting the application of the terms of this Agreement and
the rights and obligations of its members there under; and in the event of such
acceptance and reliance upon such statements, such statements shall be binding upon
the Union and its members.
Section 4. The Union hereby agrees to and supports Village Local Law Chapter 20,
Article V of the code of the Village of Springville setting residency requirements.
ARTICLE 5 - SPECIAL MEETINGS
Section 1. Management and Union agree to meet and confer on matters of interest upon
the written request of either party. The written request shall state the nature of matters to
be discussed and the reasons for requesting the meeting. Discussion shall be limited to
matters set forth in the request, but ii is understood that these special meetings shall not
be used to renegotiate this Agreement. Special meetings shall be held within ten (10)
calendar days of the receipt of the written request. It is understood that positions taken by
the Union and Management are not binding upon either party. These meetings are for
the purpose of meeting and discussing provisions prior to implementation of the grievance
procedure.
ARTICLE 6 - UNION STEWARDS
Section 1. Employees within the bargaining unit shall be represented by one (1) Chief
Steward and two (2) elected division stewards for a total of three (3). The Union shall furnish
Management a list of the Stewards' names and their assigned areas and shall keep the list
current at all times. Alternate Stewards may be appointed by the Local Union Chief Steward
to serve in the absence of regular Stewards.
6
Page 68
Section 2. When requested by an employee, the Steward may investigate any alleged
or actual grievance in his assigned Division and assist in its presentation. He shall be allowed
reasonable time during working hours without loss of time or pay upon notification and
approval of his immediate supervisor outside the bargaining unit.
Section 3. When an employee presents his own grievance without intervention of a Union
Steward, the steward shall be given an opportunity to be present and shall be allowed the
time therefore, paid at his regular rate, upon Union notification and approval of his
immediate supervisor outside the bargaining unit.
Section 4. No Union business, other than cited above, shall be conducted so as to interfere
with work assignment of stewards or any other employees. The Village shall not be liable
for any time lost in the conduct of such other Union business.
Section 5. The Chief Steward shall have the same privileges as Stewards when any
grievance has been processed to Step 2 of the grievance procedure. In the event the
regularly assigned Steward is not available, the Chief Steward may act on his behalf of
Step 1 of the grievance procedure.
Section 6. A non-employee Union representative may consult with employees in work
areas before the start of each work shift or after the end thereof, and he will make a
reasonable effort to notify Management in advance of his anticipated arrival.
Section 7. The Chief Steward shall be allowed reasonable time, paid at his regular rate,
if occurring during his regularly scheduled work day, to confer with Management on matters
affecting the administration of this Agreement upon notification and approval of his
immediate supervisor outside of the bargaining unit.
ARTICLE 7 - GRIEVANCE PROCEDURE
Section 1. A grievance is any dispute arising over the application or interpretation of the
terms of this Collective Bargaining Agreement.
Section 2. It is the intent of the parties to the Agreement to prevent grievances and to settle
any which may occur as fairly and promptly as practical. Therefore, it is agreed that there
should be time limits between the initiation of a grievance and its progress through steps of
the grievance procedure and the time in which each answer must be given. Any grievance
not initiated, taken to the next step, or answered within these time limits will be considered
settled on the basis of the last answer by Management (if the Union does not move to the
next step within the time limits, or on the basis of the Union's last demand if Management
fails to give its answer within the time limits).
Section 3. In the event of a dispute arising over the application or interpretation of the terms
of this Agreement, the employee and the Steward, if requested by the employee, shall take
the matter up with the immediate supervisor in the Division within two (2) working days of
the occurrence of the event complained about in an attempt to resolve it. The immediate
supervisor shall answer said grievance within two (2) working days
7
Page 69
following the day the oral dispute was presented. In the absence of an immediate supervisor
in the Division the grievance arises in, complaint will automatically be referred to Step 1.
Step 1. If the grievance is not resolved as provided in Section 3 (above), the matter
shall be written down and referred to the Union Chief Steward or his
designated representative and the Superintendent or his designated
representative within two (2) working days following the day of the
supervisor's response. The Superintendent or his designated
representative shall respond to the written grievance within two (2)
working days following the day the written grievance was presented to
him.
Step 2. If the grievance is still not resolved, the dispute may be submitted to the
Village Board within fifteen (15) working days following the day of the
Superintendent's response. The Board will have fifteen (15) working days
thereafter to render a decision.
Step 3. If the grievance is still not resolved, the dispute may be referred to arbitration
within five (5) working days following the day of the Village Board's
response.
Step 4. The arbitrator shall be selected from a list supplied by the Federal Mediation
and Conciliation Service. The selection of the arbitrator shall be done by an
alternating cross off procedure from the list supplied until one arbitrator
remains. Each party has the right to reject one list of arbitrators. The
arbitrator chosen shall, upon notice to both parties, hear the issues involved.
He shall have no power to add to, subtract from, or alter the terms of this
Agreement. In the case of a discharge, the arbitrator shall have the power
to sustain the discharge or to order reinstatement of the employee with or
without full or partial pay for days lost. His decision shall be submitted in
writing and shall be final and binding upon the parties.
Section 4. Any fees or administrative charges for the arbitrator shall be borne equally by
both parties. Witness fees and other expenses shall be borne by the parties respectively.
Unless extended by mutual agreement in writing, the failure to observe the time limits herein
shall constitute abandonment of the grievance and settlement on the basis of the last
answer.
Section 5. There shall be no lockouts or reduction of work pending the dispute and/or
decision of said committee for mediation in any manner.
Section 6. In handling grievances hereunder, no employee or representative of the Union
shall leave his job without permission of his department head, which permission, having due
regard for operating requirements shall not be unreasonably withheld. Such employee
and/or Union representatives shall be paid at their regular hourly rate for time necessarily
spent during their regular working hours in fulfilling the procedures specified in this Article
7.
8
Page 70
ARTICLE 8 - DISCHARGE AND DISCIPLINE
Section 1. The Union hereby agrees to waive all rights of employees within the bargaining
unit in processing disciplinary action through Section 75 and 76 of the Civil Service Law.
Section 2. It is hereby understood and agreed that the Employer shall have the right to
warn, reprimand and discipline an employee for incompetence, refusing to work overtime,
inefficiency or non-compliance with safety rules established by the safety committee and
discharge an employee for incompetence, refusing to work over time, inefficiency or non-
compliance with safety rules established by the Safety Committee after the employee has
had three (3) written warnings, reprimands, or disciplines within two (2) years. This means
that after three (3) written warnings, reprimands or disciplines for any of the infractions
identified in this paragraph, the next of these infractions will result in the employee's
immediate termination. The warnings need not be for the same infraction and any
combination of three (3) written warnings will justify immediate termination for the next
offense.
In addition, the Employer shall have the right to discipline or discharge any employee for
just cause without prior warnings. Just cause shall include, but not limited to: (1)
dishonesty, (2) intoxication, (3) theft, (4) abuse of sick leave, (5) insubordination, (6)
misconduct, (7) use or possession of illegal drugs.
Any such discharge shall be subject to the grievance procedure.
(a) In imposing any discipline on a current charge, Management will consider only
those infractions which occurred within the two (2) prior years of employment.
If an employee is discharged for cause but returned under arbitration, the
length of time between discharge and reinstatement will not count toward this
two (2) year period.
(b) Every employee shall be entitled to an annual review of his permanent
personnel record. Copies of all complaints, notices and reports or other
pertinent information filed by an employee's supervisor or any other Village
of Springville officer or department head which relates to the employee and
may be made the basis for disciplinary action up to and including discharge
shall be made available to the employee and the Union at the time such
charges are made.
Section 3. Employee Investigations - Investigatory interviews occur when (1) Village
management question an employee to obtain information, and (2) the employee has a
reasonable belief that discipline or other adverse consequences may result for what he or
she says. When an investigatory interview occurs, the following rules apply:
(a) An employee must make a clear request for a union representative before or
during the interview.
(b) After the employee makes the request, Village management shall choose from
among three (3) options:
1. Grant the request and delay questioning until a union steward arrives
and has a chance to consult privately with the employee; or
2 Denythe request and end the interview; or
9
Page 71
3. Give the employee a choice of;
i. Having the interview without representation; or
ii. Ending the interview.
(c) If Village management denies the request for a union representation and
continues to ask questions, it commits an unfair labor practice and the worker
has a right to refuse to answer. The employer may not discipline the worker for such a
refusal.
(d) Written reprimands, warnings and disciplines shall be made by the
Superintendent, Village Administrator or Mayor based on evidence,
documented reports or narratives provided by Village employees.
(e) Verbal reprimands and warnings shall be made by the Leadman or
Superintendent.
ARTICLE 9 - SENIORITY
Section 1. Definition - Employee seniority shall be defined as the total length of
continuous service with the Village of Springville since his last date of employment.
Section 2. Accrual of Seniority.
(a) Seniority shall begin with the last date of entering the service of the Village
of Springville. Two or more persons who entered the service on the same
day shall, when necessary, have their relative seniority determined by the
use of the alphabetic system in the following sequence; last name, first
name, and middlename.
(b) The Chief Steward shall be retained in the Village of Springville service in
the event of layoff regardless of his position on the seniority list so long as
there is work he has the ability to do. The Union Stewards shall have the
same rights within their Division.
(c) All changes in employment including new appointments to the Village,
promotions, demotions, transfers and re-classifications shall be
probationary and subject to a probationary period of six (6) months after
appointment. At any time during the probationary period the Village Board
may remove the employee from the appointment. Any employee on a
probationary appointment resulting from a change of employment as a
promotion, demotion, transfer or re-classification shall have the right to
return to his or her previous appointment if the Board decides to remove
him or her from the probationary appointment.
(d) Following the successful completion of an apprentice's training program, his
journeyman seniority date in that skilled trade's classification shall be
established as of the date the employee entered the apprentice program.
Any time lost due to a layoff occurring during such training program will
result in an adjustment in the journeyman seniority date equal to the period
of layoff.
Section 3. Loss of Seniority. Employees shall lose their seniority for the
following reasons:
10
Page 72
(a) Discharge, if not reversed.
(b) Resignation. An employee absent for three (3) consecutive working days
without properly notifying the Superintendent, unless a satisfactory reason
acceptable to the Superintendent and the Village Board is provided within a
period not to exceed five (5) additional days, he shall be considered as having
resigned.
(c) Unexcused failure to return to work when recalled from layoff as set forth in
Article 10.
(d) An unexcused failure to return to work after expiration of an authorized leave.
(e) Retirement.
(f) If an employee is not recalled within the period of time as set forth in Article
10.
(g) If the employee falsifies the reason for a leave of absence.
(h) Death.
Section 4. Seniority List. Management shall maintain a roster of employees, arranged
according to seniority by Division, showing name, job classification and seniority date, and
shall furnish a copy to the Union within ninety (90) days after the signing of this Agreement
and annually thereafter. All new employees' names shall be submitted to the Union along
with their date of hire upon completion of the probationary period.
Section 5. Application of Seniority. Seniority shall apply to shift assignment, vacations,
layoff, and recall as otherwise provided in the Agreement, and to promotions and
transfers. Unless otherwise noted, application of seniority is from most senior to least
senior.
(a) Promotions shall be determined by seniority as follows:
(1) Of applicants from within the Division provided that the
applicant is qualified to perform the work or,
(2) If there are no applicants from the Division, then of applicants from within
the Village of Springville employment, provided that the applicant is
qualified to perform the work. If there are no such applicants, such
positions may be filled by person from outside the Village of Springville
employment
(b) Criteria for promotion to leadman position will also be based on leadership
and human relation skills, and cooperative attitude. All qualifications being
equal, seniority will apply.
ARTICLE 10 - LAYOFF AND RECALL
Section 1. Definition - Layoff shall mean the separation of employees from the active
work force due to lack of work or funds, or to abolish positions because of changes in
organization.
Section 2. Order of Layoff.
11
Page 73
(a) No permanent or probationary employee shall be laid off from his position
in any Division while any seasonal, temporary or provisional employees are
serving in the same job classification in that Division.
(b) Permanent and probationary employees shall have Village-wide seniority in
their job classifications and, if exercise hereof in the event of layoff becomes
necessary, shall replace the employee with the least seniority in their job
classification
(c) Except as provided in (d) hereof, the layoff of probationary or permanent
employees in any Division shall be in inverse order of seniority in the job
classification affected.
(d) Apprentices removed from the skilled trades classification to which they are
assigned due to a reduction in force or inability to satisfactorily perform the
job and/or related training requirements shall be laid off except that:
(1) Bump: Apprentices with seniority who have transferred from a job in
another Division of the Village to an apprentice classification, who
apply in writing prior to leaving the job on layoff, will be returned to the
Division from which they were so transferred.
(2) Bump: Apprentices with seniority who were hired directly into an
apprentice classification, who apply in writing prior to leaving the job
on layoff, shall be transferred in line with their seniority to work they
are capable of doing without additional training, at the rate for the job
to which they are being transferred.
(e) Failing to have sufficient seniority to be placed on work in their Division, the
seniority of the displaced employees shall become Village-wide and they shall
be transferred in line with their seniority to work they are capable of doing
without additional training, at the rate for the job to which they are being
transferred.
Section 3. Demotion in Lieu of Layoff. Except as provided below, an employee subject
to layoff who so requests shall in lieu of layoff or transfer under Section 2 be demoted by
seniority to a lower position in his Division. Demotion shall be through those job
classifications in which the employee previously held permanent status or through positions
in the same job classification as the employee's position at the time of promotion provided
that an employee serving a probationary period shall not displace a permanent employee in
a job classification in which he has not previously held permanent status.
Section 4. Exceptions to Seniority. The Village Board may approve deviations from
seniority and layoffs or demotions, in lieu of layoff when seniority alone would result in
retaining employees unable to maintain a satisfactory level of performance in the Division
affected. In such cases, the affected employee shall be given written notice of the
determination and reasons therefore.
Section 5. Notice of Layoff. Employees to be laid off indefinitely shall be given at least
seven (7) calendar day's prior notice.
Section 6. Preferred Eligible List.
(a) Employees demoted in lieu of layoff shall have their names placed on
12
Page 74
preferred eligible list in order of seniority for each job classification from
which displaced within their Division. Employees laid off shall have their
names placed on preferred eligible list in order of seniority for each job
classification from which displaced.
(b) Names shall remain on the list for the period applicable in Section 10.
Section 7. Recall from Layoff.
(a) All employees on layoff will be recalled to available jobs, provided they are
qualified and are capable of performing the job without additional training
and are in accord with the provisions of Section 10 of this Article, before any
new hires are added to the roll.
(b) Employees to be recalled from layoff shall be given a maximum of ten (10)
days to respond after notice has been sent out by certified mail to their last
known address on file in the Villageoffice.
(c) Employees who decline recall or who in absence of extenuating
circumstances fail to respond as directed within the time allowed, shall be
presumed to have resigned and their names shall be removed from
seniority and preferred eligibility.
(d) Permanent and probationary employees shall have Village-wide seniority
in their job classifications.
Section 8. Restoration to Positions from Which Demoted. Employees to be restored
to positions from which they have been demoted in lieu of layoff, shall be given three (3)
calendar days in which to accept. Names of those who decline shall be removed from the
permanent preferred eligible list.
Section 9. In the event that an employee's position is to be abolished through
subcontracting, the Board shall meet with the Union in order to reach a mutual agreement
as to the future employment and compensation of said employee.
Section 10. Seniority Schedule.
Employees with Seniority of: Recall Period
0 - 3 full years 9 months
4 - 8 full years 18 months
9 - 15full years 2 years
16 years and over 3 years
ARTICLE 11 - SHIFT PREFERENCE
Section 1. Seniority shall be recognized as the basis of shift assignment. For the purposes
of this Section, the exercise of seniority shall be limited to occasions of job openings and
shall apply within job classification only. After review by Union and Management, exceptions
can be made. Since it may not always be practical to allow senior employees absolute
choice, therefore, this Section is subject to operational needs as determined by the
Employer, subject to the terms and provisions of this Agreement.
13
Page 75
Section 2. The provisions of this Article shall not apply to rotating shift personnel.
ARTICLE 12 - OVERTIME
Section 1. Purpose. The following provisions shall govern compensation for overtime
to employees of the Village of Springville.
Section 2. Employees Covered. All employees as defined in the bargaining unit shall be
eligible for overtime pay.
Section 3. Definitions.
(a) Normal work week and work day. The normal work week for regular full-
time employees, shall consist of forty (40) hours not including meal period,
commencing on Monday and ending on Friday each week. A normal
workday for such employees shall consist of eight (8) consecutive hours, not
including meal periods.
(b) Daily work schedules for all Divisions shall be 7:00am to 3:30pm
(c) Overtime shall be defined as any hours worked outside of an employee's
normal work week and/or work day as per Section 3 (a-b) and any hours
worked on Holidays per Article 19.
Section 4. Method of Compensating for Overtime Work.
a) Overtime shall be paid at one and one-half (1-1/2) times the employee's
regular hourly, with the exception of Thanksgiving and Christmas Days, where
hours worked will be paid at double time (2x) the employee's regular hourly rate.
Double time is only eligible when pay is taken, not when Compensatory time is
chosen to be accrued,..
b) An employee called in to work because of an emergency situation at a time
other than his scheduled work shift shall be credited with a minimum four
(4) hours at his regular hourly rate or with the actual hours worked at one and
one-half (1-1/2) times his regular hourly rate, (two (2) times on Thanksgiving and
Christmas), whichever is greater, unless such time shall be continuous with his
scheduled work, in which case he shall be paid at his overtime rate. This clause,
however, shall not be construed to mean or allow the pyramiding of overtime.
c) An employee called for regular scheduled maintenance work which is not
continuous and contiguous to the work shift, shall be credited with a minimum
of three (3) hours at his regular hourly rate or with the actual time worked at
one and one-half (1-1/2) times his regular hourly rate, (two (2) times on
Thanksgiving and Christmas), whichever is greater. This clause, however,
shall not be construed to mean or allow the pyramiding of overtime.
d) At the request of any employee eligible for overtime pay, the Employer at its
sole discretion may provide compensatory time off in lieu of cash payment.
When Compensatory time is chosen to be accrued over an overtime or call
14
Page 76
out payment, comp time will be earned and accrued at an equal amount as
per the rules set forth in Section 4 (a-c).
• Limitation: Any compensatory time earned must be taken before
May 31st of each respective fiscal year (June 1st - May 31st) or will
be treated as a request by the employee for cash payment for all such
time earned in the preceding twelve (12) month period. Compensatory
time may not be accumulated in excess of one hundred and twenty
(120) hours per respective fiscal year.
• Increments. Compensatory time may not be taken in increments
of less than one (1) hour per day or in excess of 2 continuous weeks
(80 work hours) unless otherwise approved by the Superintendent.
Each such redemption shall be with the consent of the Superintendent
and/or Leadman with due regard for seniority, employee preference
and the needs of the Division.
Section 5. Equalization of Overtime Hours. Overtime work shall be distributed as equally
as practical among employees in the same job classification within a given Division.
Section 6. Required Overtime
(a) The Employer's need for and right to require and assign reasonable
amounts of overtime is recognized subject to the terms of this Agreement.
Employees who refuse to work required overtime necessary to provide or
restore service to Village residents without a reasonable excuse, thus
jeopardizing the safe and efficient operation of the Village, will be subject
to discipline per Article 8, Section 2.
(b) An employee may petition the Superintendent to be excused from
overtime service for a temporary period of time due to illness or personal
reasons if other employees in the Division are able to provide the needed
overtime.
Section 7. Supervisory personnel outside of the bargaining unit shall not, except in
emergency situations or for instructional purposes, perform work normally performed by
employees covered by this Agreement if they gain thereby any benefit in the form of
compensatory time off or overtime pay.
Section 8. Management will make a reasonable effort to inform employees as soon as
practical of overtime opportunities.
ARTICLE 13 - REST PERIOD
Section 1. Each employee will be granted one twenty (20) minute rest period to be taken
during the first one-half (1/2) of the shift of the scheduled workday.
ARTICLE 14 - JOB DESCRIPTIONS AND
CLASSIFICATIONS
15
Page 77
Section 1. The Village will not be forced to hire into a vacancy; however, no new
hires will be added in the affected Division until the vacancy is filled as per Article
10, Section 7.
Section 2. Job Posting - When the Village Board determines that a vacancy exists
due to discharge, retirement, quit, or expansion of the operation or similar
circumstances; the vacant job classification shall be posted on bulletin boards for a
period of five (5) workdays. Every reasonable effort will be made to fill the vacancy
no later than fourteen (14) days following the closing of the posting process from a
list, if any, of those eligible employees who have filed timely applications.
ARTICLE 15-WAGES
Section 1. Wages for the period of June 1, 2026, through May 31, 2027 shall be in
accordance with the schedule set forth in Appendix A, which reflects a 5% across the
board increase over the prior years wage rate.
Section 2. Wages for the period of June 1, 2027, through May 31, 2028 shall be in
accordance with the schedule set forth in Appendix A, which reflects a 4% across the
board increase over the prior years wage rate.
Section 3. Wages for the period of June 1, 2028 through May 31, 2029 shall be in
accordance with the schedule set forth in Appendix A, which reflects a 4% across the
board increase over the prior years wage rate.
Section 4. Wages for the Water/Sewer Lead will be equalized with the Wastewater
lead ($40.54) prior to any across the board increases.
Section 5. Employees in the Streets Department shall receive a Plow Season
differential of one dollar ($1.00) per hour added to their regular hourly rate, for all
overtime and call out hours worked between November 1st and April 1st. The Plow
season differential shall be included in any calculations covered in Article 12 of this
agreement.
ARTICLE 16 - LONGEVITY PAY
Section 1. Each employee represented by the bargaining unit shall be entitled to
longevity pay in accordance with the following schedule:
Upon completion of: 5 - 9 years 650.00
10-14years 750.00
15-19years 850.00
20 - 24 years 950.00
25 - 29 years 1050.00
30 years and over 1200.00
16
Page 78
Section 2. Said longevity increments shall be computed and certified by the
Superintendent.
Section 3. It is mutually agreed and understood that longevity payments are lump sum
payments, payable yearly as appropriate, the amount of which is determined by specified
numbers of completed years of employment and, therefore, employees are not entitled to
receive pro-rata or partial longevity payments upon retirement or on termination of
employment, or for any other reason, except as provided in Section 5 hereof.
Section 4. Longevity pay will be made in a single annual payment by separate check
on the first pay period following the anniversary date of the employee's employment with the
Village.
Section 5. In the event of death of an employee, pro rata payment of any longevity pay
as specified in Section 1 shall be made to his estate.
Section 6. An employee who voluntarily quits or is discharged for cause during the
eligibility period will forfeit any payment of longevity pay.
ARTICLE 17 - PAY CHANGES
Section 1. Purpose. The following provisions shall govern the assignment of hourly pay
rates to employees of the Village of Springville.
Sect!on 2. Definitions for the purpose of this Article.
(a) Promotion shall mean a change in employment to a job classification, which
has a higher hourly rate.
(b) Demotion shall mean a change in employment to a job classification, which
has a lower hourly rate.
(c) Transfer shall mean a change in employment to another position in any job
classification, which has the same hourly rate and similar duties and
qualifications.
(d) Reclassification shall mean the changing of a position from one job
classification to another based on the duties involved.
(e) Acting Assignment shall mean an assignment for a limited time to a job
classification as determined by the needs of the service. Such assignment,
not involving promotion or change of status, notwithstanding any provisions
or rules to the contrary is considered temporary.
Section 3. Establishment of anniversary dates and job classification dates for pay
change purposes.
(a) Anniversary Date - Original employment and re-employment date and the
corresponding date each yearthereafter.
(b) Promotion - On the job classification date and the corresponding date each
17
Page 79
year thereafter.
(c) Transfer - The anniversary date remains unchanged.
(d) Demotion - On the job classification date and the corresponding date each
year thereafter.
(f) Reclassification - On the job classification date and the corresponding date each
year thereafter.
Section 4. Compensation Determinations.
(a) New Employment and changes in Employment - Employees shall be
employed at a probationary rate as follows:
1. Hourly rate for employees who are first time employees of the
Village shall be at a rate set by the Village Board.
2. Hourly rate for employees on probation resulting from a change
of employment defined as a promotion in Article 17, section 2
(a) shall be one-half (1/2) the difference between the original
lower and new higher rate, Leadmen who have served in the
Leadman position on a temporary basis over a period of five
(5) years excepted.
3. Hourly rate employees on probation resulting from a change of
employment defined as a demotion in Article 17, section 2 (b)
shall be the new lowerrate.
4. Hourly rate for employees on probation resulting from change
of employment defined as a transfer in Article 17 section 2 (c)
shall be the same as the original rate.
5. The hourly rate for employees on probation resulting from a
change of employment defined as a Re-classification in Article
12 section 2 (d) shall be:
i. One-half (1/2) the difference between the original lower
and the new higher rate or
ii. The new lower rate
(b) End of Probation - The employee's hourly rate automatically increases to the
job classification rate following successful completion of the probationary
period as provided in Article 9, Section 2(c).
(c) Anniversary Date for Lineman BApprentice.
(1) Prior to the occurrence of each anniversary date, every Lineman B
Apprentice who has not completed all steps in the apprentice program
shall be considered for promotion to the next step on such date.
(2) Promotion on anniversary dates shall not be based merely on the
passage of time, but rather shall be awarded if the employee's
progress has been satisfactory relative to the requirements of the
current step. The Superintendent shall make such determination.
(3) Each consideration found to be in good order by the Superintendent
shall be referred to the Village Board of Springville for final
determination.
18
Page 80
(4) If a promotion is not awarded on the anniversary date, the employee
may be considered for promotion at any time during the next twelve
(12) months once his progress has been found to be satisfactory by the
Superintendent.
(d) V'Jorking Out of Classification - Leadman
1. If the Leadman is absent, the next senior person within a department
is paid Leadman wages for the hours worked as "Acting" Leadman. If
the next person in seniority is not available then the next employee will
be paid the "Acting" Leadman wages for hours worked.
(e) Out-of-Classification - Vehicle/Equipment Main!. and Backhoe Operation.
1. Any qualified employee performing vehicle or equipment
maintenance, or operating a backhoe, shall be compensated for an
out-of-classification pay at the rate of one dollar and ten cent ($1.10)
per hour above that employee's current regular hourly rate of pay,
for all hours worked in such capacity.
2. When such work becomes available, the opportunity to perform this
out-of-classification work shall be offered on a seniority basis among
the qualified employees within the division where the work is
required. If no qualified employee within the division accepts the
assignment, the Village may assign the work as needed.
(f) Out-of-Classification Work - CDL training
1. Any qualified employee performing as or working to become a
CDL trainer shall be compensated an out-of-classification pay at
the rate of three dollars ($3.00) per hour above that employee's
current regular hourly rate of pay, for all hours worked in such
capacity.
2. When such work becomes available, the opportunity to perform
this out-of-classification work shall be offered on a seniority basis
among the qualified employees throughout the entire membership
covered in this collective bargaining agreement, regardless of
which division the trainee is working in.
3. The Village agrees to cover all costs associated with becoming
and maintaining any and all certifications/Licenses for the ability to
be a CDL trainer for all employees interested in doing so.
Section 5. Effective Date of Changes in Compensation. All changes in
compensation shall be effective immediately.
ARTICLE 18- PTO (PERSONAL TIME OFF)
Employees will be entitled to an annual allotment of PTO hours to be utilized for paid time off. Each
annual allotment of accrued PTO hours will be granted in full at the beginning of each calendar
year. Accrued PTO time will follow the schedule Based upon completed years of service as shown
in the table and described below, effective January 1, 2026. For purposes of clarification
19
Page 81
"Completed Years of Service" will include the employee's continuous employment with the Village
of Springville.
Allotted PTO hours
Completed Years of Service Per Calendar Year
Completion of 6 Months 24 hours
After 1-4 Years 112 hours
After 5-9 Years 152 hours
After 10-14 Years 192 hours
After 15-19 Years 208 hours
After 20 + Years 248 hours
Section 1. Definitions.
(a) PTO will be defined as paid Personal Time Off and of which is separate
from earned and accrued sick time/leave. PTO hours may be used for
reasons that are at the sole discretion of the employee, given that the
requested PTO has been approved by Superintendent or designee.
(b) PTO hours shall be paid out at the employee's respective regularly paid
hourly rate for their hours worked.
(c) Service shall mean any period of time for which an employee received
wages. Continuous service shall mean service uninterrupted by resignation
or discharge as defined by previous sentence.
(d) PTO day shall mean a period of time equal to eight (8) hours or one (1)
regularly scheduled workday.
(e) Workweek shall mean a period of time equal to forty (40) work hours.
Section 2. PTO Allowance.
(a) When an employee has completed one (1) year of continuous service he
shall be entitled to 112 PTO hours with pay during that year and each
calendar year there after through and including the fourth year.
(b) An employee who has or will have completed five (5) years of continuous
service within the calendar year shall be entitled to 152 PTO hours with pay
during that year and each calendar year thereafter through and including
the ninth year.
(c) An employee who has or will have completed ten (10) years of continuous
service within the calendar year shall be entitled to 192 PTO hours with pay
during that year and each calendar year thereafter through and including
the fourteenth year.
(d) An employee who has or will have completed fifteen (15) years of
continuous service within the calendar year shall be entitled to 208 PTO
hours with pay during that year and each calendar year thereafter through
and including the nineteenth year.
(e) An employee who has or will have completed twenty (20) years of
continuous service with in the calendar year shall be entitled to 248 PTO
20
Page 82
hours with pay during that year and each calendar year thereafter.
21
Page 83
(f) All PTO with pay shall be taken in the calendar year earned and will be
considered as seNice time in Article 18, Section 1 of this Agreement.
(g) Pertaining to sections (b) through (e) above - any employee who will earn
additional PTO hours in the current year will be entitled to the additional
PTO hours on their anniversary date of that calendar year.
Section 3. Use of PTO.
(a) Employee shall use PTO hours accrued during the calendar year in which
the years of continuous seNice are completed.
(b) PTO must be used in the year earned. PTO cannot be accumulated from
year to year.
(c) PTO shall be scheduled with due regard for seniority, employee preference,
and needs of the Division.
(d) A general paid holiday, which occurs during a scheduled PTO period, may be
added thereto or to accrued PTO hours and does not subtract from their
allotment of PTO hours.
(e) Cash payment in lieu of unused PTO shall be made only upon termination
of employment. Upon termination, the employee shall be paid in full to the
nearest one (1) hour for all unused PTO time, up to a maximum of two-
hundred and forty-eight (248) hours.
(f) PTO time may be used in one (1) hour increments.
Section 4. PTO Pay Advance. An employee going on scheduled PTO period who so
requests shall be paid in advance of scheduled PTO.
Section 5. An employee, who resigns, retires or is laid off prior to taking his awarded PTO
hours, shall be compensated for all of his accumulated unused PTO hours. In the event
of the death of an employee, the employee's estate will receive full payment of all such
deceased employee's unused PTO hours.
ARTICLE 19 - HOLIDAYS
Section 1. Holiday Pay. Holiday pay is compensation for time during which work would
normally be performed, said work having been suspended by reason of a general holiday.
Section 2. Holidays.
(a) The following shall be general paid holidays for the Village of Springville
employees for the fiscal years June 1,2026 to May 31, 2029:
New Year's Day Columbus Day
Martin Luther King, Jr. Day Veteran's Day
President's Day Thanksgiving Day
Good Friday Day after Thanksgiving
22
Page 84
Memorial Day Christmas Eve ½ Day
Juneteenth Christmas Day
Independence Day New Year's Eve½ Day
Labor Day
(b) Whenever any of the above holidays falls on a Saturday, the Friday
immediately preceding shall be considered as the holiday.
(c) When any of the above holidays falls on a Sunday, the Monday immediately
following shall be considered as the holiday.
(d) All employees shall be credited with the number of hours in their normal work
shift for each of the above holidays, except as further provided herein,
provided that no employees shall receive credit for more than fifteen (15)
holidays per year for the duration of the contract.
(e) To be eligible for holiday pay credit, an employee shall have worked his
or her scheduled workday immediately preceding and immediately
following any general paid holiday, or have an approved PTO day,
approved Sick time or approved compensatory time for the work day
immediately preceding and immediately following any general paid
holiday.
(I) On general paid holidays, only those employees shall be on duty whose
services are necessary and shall be paid at time and one-half (1-1/2) forthe
hours worked, plus his holiday pay.
ARTICLE 20 - SICK LEAVE
Section 1. The Employer agrees that employees will not be required to furnish medical
evidence to support a request for approval of sick leave unless such period exceeds three
(3) continuous days or unless there is evidence of sick leave abuse. When it appears
that there is abuse of sick leave, the employee must be advised in writing in advance that
medical evidence may be required for any period of sick leave of less than four (4) days.
When an employee is advised that he has been using excessive sick leave and abuse is
suspected, the sick leave usage record in question will be outlined in the warning
memorandum and the employee may be requested to submit medical evidence when
additional sick leave is used. An employee on his return to work, who is required to submit
a physician's statement concerning sick leave used, will be allowed a reasonable time to
procure this after his return toduty.
Section 2. The Union recognizes the importance of sick leave and the obligation of the
employee, as well as the advantage to him, to utilize it only when incapacitated for the
performance of duty by sickness, injury or other medical related reasons. The Union,
therefore, agrees to support the Employer in efforts to eliminate unwarranted or improper
use of sick leave. To assure all employees fully understand the purpose and intent of the
warning memorandum, a copy of such memorandum will be sent to the Chief Steward and
the Steward responsible for the Division in which the employee performs work. They will
further discuss this matter with the affected employee; inform him that sick leave abuse is
a matter of mutual concern to both Union and Management and urge the employee to
23
Page 85
discontinue such abuse.
24
Page 86
Section 3. Cases requiring a doctor's certificate for each absence due to illness, when
abuse of sick leave is suspected, will be periodically reviewed by the Division involved for
the purpose of determining whether such penalty may be eliminated. If such request is
made by the employee, this review may take place three (3) months after such notice was
issued, and will be routinely reviewed for the same purpose every six (6) months. Upon
request, the Union will be informed of action taken.
Section 4. Transitional Duty Program. Primarily this program will facilitate employee
recovery from a work-related injury. Also, this program may facilitate employee recovery
from an illness or injury not related to work. Therefore, in an effort to improve operational
efficiency of the Village, a Transitional Duty Program is hereby established.
(a) Definition. A Transitional Duty Program is a return-to-work program designed
to return the injured employee to the work place as soon as medically
reasonable to do so. An employee recovering from a work-related injury or a
non-work-related injury or illness transitions back to his or her regular job and
responsibilities. These Transitional Duties reduce the amount of time the
employee is out of work. These duties are not intended to force employees
back on the job before they have recovered or completed rehabilitation
programs.
(b) Purposes of Transitional Duty.
1 Accelerate recovery of full performance duties
2 Improved employee morale; employees receiving continuous medical
rehab feel positive about their contributions at work
3. Employee productivity is enhanced while injured employees are
recovering from their disability
4. Reduction in Workers Compensation indemnitycosts
5. Reduction in Workers Compensation medical costs
6. Compliance with American Disabilities Act (ADA)
(c) Qualifying Guidelines. On a case-by-case basis, the Transitional Duty
Program covers employees who sustain a work-related disabling injury
subject to the following guidelines. The Transitional Duty Program may also
apply voluntarily to employees who sustain a non-work-related injury or
illness:
1. The disability must be a temporary condition, and employee must have
Transitional Duty capacity as determined by his or her treating
physician.
2 The treating physician may recommend such employee a Transitional
Duty assignment(s) consistent with his or her physical abilities and any
limitations imposed.
3. The Division head will independently evaluate each case weekly for
progress.
4. The Transitional Duty Assignment will not last more than 60 work days.
5. Transitional Duties will be assigned first to employees who have
sustained a work-related injury, and then, if there are still Transitional
25
Page 87
Duties available, to employees who have sustained an injury or illness
from a non-job-related activity.
(d) Implementation. The Village Administrator and Superintendent will, with the
cooperation of all Divisions, locate and assign feasible Transitional Duties as
follows:
1. The treating approved physician shall be encouraged to release
temporarily disabled employees to a transitional work status and
describe the employee's capacities in sufficient detail to enable the
Village to determine a suitable work or task assignment.
2 The employee's regular Division shall attempt to locate or design a work
assignment within the capacities described by the physician.
3. If the employee's assigned Division is unable to assign suitable work,
other Divisions shall be contacted to determine if a suitable work
assignment exists.
4. If no suitable temporary assignment is available within the assigned
Division, the Village Board shall be contacted in order to consider other
alternatives. The Administrator or the Superintendent will attempt,
when feasible, to coordinate and effect a temporary reassignment of
the employee on an inter-division basis. The Division of which the
employee is regularly assigned will continue to provide regular wages
to the reassigned employee.
5. Upon release to regular work without restrictions, the employee shall
be returned to his or her regularly assigned Division and his or her
regular job classification.
(e) Examples of Transitional Duties. Transitional Duties apply to all Divisions
where appropriate. These duties include but are not limited to the following:
inventory of tools, equipment and parts, answer phones, clean shop and
vehicles, light equipment maintenance, road and sidewalk inspections,
mowing, trimming, run errands, painting, clerical duties, flagman, vehicle
maintenance, meter repairs and meter testing,
Section 5. An employee shall earn sick leave leave as follows:
(a) An employee shall earn six (6) hrs of sick leave pay period (Bi-weekly).
(b) An employee may use sick leave for personal or family illness.
(c) Family means: Spouse, Partner, Parent, Child, Grandparent,
Grandchild, Sibling, Parent- in-law, grandparent-in-law, step-parent, and
step-child.
Section 6. Unused sick leave shall accumulate from year to year to a maximum amount
of one hundred sixty-five (165) workdays.
Section 7. In a continued effort to discourage excessive use of sick leave, the Village agrees
to award those employees who use four (4) or fewer sick days annually the sum of six
hundred ($600) dollars to be paid on the first pay date of the fiscal year.
26
Page 88
Section 8. Sick Leave Bank. Full-time employees, whether or not covered by the Union
Contract, will be eligible to participate in the Sick Leave Bank if, on July 1st of a given year,
they have:
(a) Thirty (30) or more days of accumulated sick leave, or less than thirty (30)
days of accumulated sick leave, but have three (3) or more years of full-time
service in the Village and can establish that the failure to accumulate days
was the result of a disabling injury or illness, not covered by Workers'
Compensation, resulting in a continuous absence under the care of a
physician. Said failure to accumulate days as a result of a single disabling
injury or illness shall be verified by the submission of the treating physician's
statement.
(b) An employee shall have only one (1) opportunity during his/her service with
the Village to become a member of the Sick Leave Bank and must be done
within a sixty (60) day period following their date of eligibility. (Sick Leave Bank
Agreement dated 9/4/90).
(c) The Sick Leave Bank will be administered by a Committee comprised of
the Mayor, or his designee, a Village office employee and a Union
representative, according to the following regulations:
1. Each participating employee will contribute two (2) days of
accumulated sick leave, on an irrevocable basis, in July of each year
unless the total number of days in the bank is one hundred sixty-five
(165) or more days on July 1. The limit of time in the Sick Leave
Bank shall be one hundred sixty-five (165) days plus contributionsby
any new participants during that year. If there are one hundred sixty-
five (165) or more days, current members may remain in the Bank
without contributing days and new members may join by contributing
two (2) days of accumulated sick leave. This shall not prohibit a
participant from contributing more than two (2) days of sick leave
upon enrollment only, to a maximum of ten (10) days, but shall not
allow a participant to draw more than the permissible amount stated
in the following in any given year or allow increased withdrawal rights.
Contributions of accumulated sick leave days will not count against
the participant for purposes of qualifying said participant for payment
for non-use of sick leave.
2. A disabling injury or illness is defined to be one which is the direct
cause of an inability of the individual to perform his assigned job
responsibilities and, therefore, results in a continuous absence, or the
recurrence of a continuing condition, both while under the care of a
physician, which prevents the individual from performing his/her job
responsibilities.
3. To be eligible for use of the Sick Leave Bank, a participant must:
(a) have exhausted all individual leave benefits,
(b) be unable to perform a different full-time job assignment if said assignment is
available, with such inability to be verified in writing by the treating physician,
serve a five (5) day waiting period without pay prior to being
27
Page 89
eligible to use the Sick Leave Bank, and
(c) not be receiving Workers' Compensation benefits on a direct pay or other
basis.
4. A participant suffering a disabling injury or illness must apply in writing
for sick leave from the Sick Leave Bank. Said application shall, in all
cases, be made prior to the first day for which payment is requested.
No retroactivity shall be permitted. A physician's statement as to the
nature of the disability or illness and an estimate of the duration of the
absence shall be submitted upon application for Sick Leave Bank
usage.
5. A participant in the Sick Leave Bank may apply for up to thirty (30)
days of leave per year. The Committee shall decide the number of
days up to thirty (30) per year that any one participant may use in a
given year.
6. A statement signed by a majority of the Committee members and
stating the amount of Sick Leave Bank time approved shall constitute
approval and authorization for the Administrator of the Village of
Springville to pay the participant for said time. All payments will be
made with regularly scheduled payrolls for full-time employees in
increments not to exceed ten (10) days on any payroll at employee's
regular rate of pay.
(d) In the event the Sick Leave Bank is discontinued, any remaining time in the
Sick Leave Bank will be equally divided among the participants and credited
to their individual sick leave accumulations.
(e) No participant shall be entitled to accumulate sick leave time while being
paid from the SickLeave Bank.
ARTICLE 21 - AUTHORIZED LEAVE
Section 1. Bereavement, death in the immediate family. An employee shall be entitled
to take up to five (5) work days paid leave between the death and the funeral and or
memorial service without charge to sick leave upon the death of any member of his
immediate family in order to attend the funeral. Immediate family shall be the following:
current spouse or domestic partner, child, parents, employee's grandparents, grandchild,
brother, sister, current parent-in-law, current grandparent-in-law, current step parent or
current step-child. An employee shall be entitled to two (2) day paid leave upon the death
of the following: brother-in-law, sister-in-law, uncle, aunt, nieces, nephews, and fellow
employees in order to attend the funeral.
Section 2. Jury Leave. Employees shall be given leave of absence with pay for working
time lost when called to serve on jury duty. Such employees shall be paid at their regular
rate for all working time lost up to 10 days. In consideration of receiving their regular pay,
employees shall assign to the Village of Springville Board all other remuneration received
for jury duty during the same period.
Section 3. Military Leave. An employee in other than a temporary position who shall
volunteer for such service, shall upon completion of such service, the maximum being five
(5) years, be reinstated in his former job classification or to a job classification of like pay,
28
Page 90
provided he shall not have been dishonorably discharged from said military service, that
he is mentally and physically qualified to perform the duties of such position, and provided
application for re-employment is made within ninety (90) days subsequent to discharge,
or from hospitalization continuing after such discharge for a period of not more than one
(1) year, and provided further, that the Village's circumstances have not so changed as to
make it impossible or unreasonable to do so.
Section 4. Paid Family Leave (PFL)
(1) Program Adoption: The Employer shall participate in the New York State Paid
Family Leave (PFL) program in pursuant to Article 9 of the New York Worker's
Compensation law. Participation shall become effective upon approval by the
Worker's Compensation Board and the Employer's insurance carrier.
(2) Coverage: all bargaining unit members who meet the eligibility requirements
established by the State of New York shall be entitled to Paid family Leave
benefits, including leave for:
- Bonding with newly born, adopted, or fostered child;
- Caring for a family member with serious health conditions;
- Addressing exigent circumstances arising from a family member's active
military duty;
(3) Funding: The PFL benefit shall be funded exclusively through employee payroll
deductions, in accordance with the contribution rate established annually by the
New York Department of Financial Services. The Employer shall facilitate such
deduction and remit payment to the designated insurance carrier. Employer
agrees to cover the additional insurance rider cost from the provider. (Disability
coverage)
(4) Supplemental Use of Accrued Leave: Employees utilizing PFL may elect to use
accrued sick leave, paid time off (PTO), compensatory time, or any combination
thereof, to supplement the difference between the PFL wage replacement and
their full regular wage. The decision to supplement, including the type and amount of
accrued time used, shall be at the sole discretion of the employee. In lieu of direct
benefit payment from PFL benefit provider an employee (at their sole discretion) may
elect to use any of, or any combination of the before mentioned paid leave during PFL,
to then be reimbursed the allotted amount of their PFL eligible time in accordance to
rules set forth by the State for PFL benefit. The total combined compensation from PFL
and accrued leave shall not exceed the employee's full regular weekly wage.
Supplementation may be applied to any portion or all of the PFL leave period, as
determined by the employee.
(5) Eligibility and Waivers: Employees who do not meet the eligibility thresholds under
state law (fewer than 20 hrs per week and not expected to work 175 days per year;
or 20 or more hours per week but not expected to work 26 consecutive weeks)
shall be offered the statutory waiver option and shall not be subject to payroll
deductions unless eligibility changes.
(6) Continuity of Services and Benefits: There shall be no interruption in the continuity
of services or loss of benefits for any employee utilizing PFL. Time spent on
approved PFL shall count toward seniority and years of service. Employees shall
continue to accrue sick leave and other time-off benefits as if actively working.
Health Insurance, longevity pay, and any other contractual benefits shall continue
29
Page 91
uninterrupted during the period of PFL, subject to the same terms and conditions
applicable to active employees. Employee must continue to pay for their
appropriate portion of Health Insurance coverage, in accordance with Article 23.
(7) Relationship to Other Provisions: Use of PFL shall not be considered leave without
pay and shall run concurrently with any applicable federal Family and Medical
Leave Act (FMLA) entitlement, where eligible.
(8) Duration: This article shall remain in effect for the duration of the collective
bargaining agreement unless modified by mutual consent of both parties.
(9) The Village agrees to do what is necessary to have this benefit available and
usable for employees by June 1, 2026. (i.e. If PFL needs to be paid into for 6
months prior to an employee being able to utilize PFL, The Village agrees to take
the necessary steps to facilitate the deductions or any other requirements)
ARTICLE 22 - HUMANITARIAN
CLAUSE
Section 1. Should an employee covered by this Agreement become unable to perform
his or her regular job as a result of physically or mentally disability, Management will make
a reasonable effort to place the employee in an existing job classification whose duties
are compatible with his disability with the understanding that such assignment will not
displace another full-time employee and that he may be required to work the normal work
day and week as outline in Article 12 unless a reasonable accommodation is required under
the Americans with Disabilities Act. In so doing, an attempt will be made to place the
employee in a position as close as possible to hisprevious hourly rate.
ARTICLE 23 - HEALTH INSURANCE
Section 1. Coverage.
(a) The Village will provide medical insurance to all eligible employees upon their
request, through a plan and its associated carrier as mutually agreed upon by
both the Village and Union. In the first year of this agreement, June 1,2026
through May 31, 2027, the Village will provide a high deductible health plan
(HDHP) through Univera Gold 1, coupled with a Health Savings Account
(HSA).
(b) The Village will provide dental insurance to all eligible employees upon their
request, through a plan and its associated carrier as mutually agreed upon by
both the Village and Union. The medical and dental carriers may be
30
Page 92
different. Employee contribution for dental will match medical contribution.
(c) Each year, prior to their anniversary dates, each plan will be reviewed by a
Health Insurance Review Committee consisting of the Village Administrator,
one Village Trustee, one Union employee and one non-union employee.
This Committee will on an annual basis, review the existing insurance plan
benefits and their associated costs and also investigate options for new
plans or carriers in an effort to maintain the best possible product at the
most competitive rates. It will then make recommendations for either
maintaining or revising the existing plan or changing to a new plan or carrier.
Both the Union and Village Board of Trustees must mutually agree upon
any recommended changes during the life of this Agreement.
Section 2. Cost of Coverage.
(a) The employee will be responsible for five (5) percent of the actual costs for
the insurance premiums and deductibles. Regardless of any insurance
coverage changes in years two (2) and three (3) this contribution
percentage will still apply.
(b) HSA Contributions. The full contribution by the Village to an employee's HSA
as defined by the limitations stated above will be made each year on the first
business day following the anniversary date of this agreement.
(c) Employees hired after June 1, 2017 will be responsible for ten (10) percent of
the actual costs of the insurance premiums and deductibles. Regardless of
any insurance coverage changes in years two (2) and three (3) this
contribution percentage will still apply.
C (d) Employees hired after June 1, 2023 will be responsible for fifteen (15)
percent of the actual costs of the insurance premiums and deductibles.
Regardless of any insurance coverage changes in years two (2) and three
(3) this contribution percentage will still apply.
Section 3. Limitations and Reimbursements.
(a) Health insurance. Health care insurance coverage, co-pays, minimum
deductibles and limitations are defined by the existing insurance contract as
agreed to by both parties.
(d) Health Savings Account (HSA). All funds in an employee's Health Savings
Account are used at the sole discretion of the employee and are subject to
IRS rules set forth for governing how the deductible is to be administered.
Unused funds carry over from year to year and remain the property of the
employee.
(c) Employees shall only be entitled to one (1) health insurance policy if both
husband and wife are employed by the Village. This can be in the form of one
(1) family plan or separate single plans.
(d) New employees shall be eligible for coverage on the first of the month
following completion of sixty (60) days of Village employment.
(e) Employees who do not participate in either or both of the medical or dental
insurance plans shall be entitled to a reimbursement of 35% of the Village
contribution, but reduced by an amount equal to the employee contribution
31
Page 93
toward the premium(s) and deductible for the plan(s) in which he is eligible
but not using. The Health Savings Account contribution will be included in
this calculation if being reimbursed for the HDHP insurance plan.
Section 4. Changes to Coverage
(a) When a new employee becomes eligible or an existing employee who was
not previously covered requests health insurance coverage, the Village will
,fully fund the minimum deductible portion of the medical insurance through
a Health Savings Account (HSA) for the partial contract year. At the start of
the next contract year, the unused portion of the Village (HSA) contribution
from the partial year will be deducted from the annual (HSA) contribution. Prior
to this annual contribution, it is the responsibility of the employee to verify to
the Village Administrator through (HSA) statements, the actual qualified
medical expenses incurred during the partial year.
(b) When an existing employee requests a change in status from a single to a
family plan, the Village will fully fund the minimum deductible portion of the
added medical insurance through a Health Savings Account (HSA) for the
partial contract year. At the start of the next contract year, the unused portion
of the additional Village (HSA) contribution from the partial year as applied to
the family plan portion (i.e. expenses for spouse and dependents) will be
deducted from the annual (HSA) contribution. Prior to this annual contribution,
it is the responsibility of the employee to verify to the Village Administrator
through (HSA) statements, the actual qualified medical
.expenses for the spouse and dependents incurred during the partial year.
(c) When an employee reduces coverage from a family plan to a single plan or
terminates coverage, changes in the deductible shall take effect at the start
of the next contract year. When terminating coverage, the reimbursement
program (Article 23 - Section 3e) shall take effect at the start of the next
contract year.
(d) Changes in status shall be effective on the first day of the month following
the request for change.
ARTICLE 24 - RETIREMENT
Section 1. The Village of Springville agrees to provide benefits in accordance with the
provisions of Sections 751, 41j and applicable death benefits under the New York State
Retirement and Social Security Law, which are in effect at the time of the employee's
retirement.
ARTICLE 25 - BULLETIN BOARDS
Section 1. Management shall provide space for bulletin boards in mutually acceptable
locations to be used by the Union for posting notices of interest to its members.
ARTICLE 26 - NO DISCRIMINATION
Section 1. It is the policy of the Village and the Union that the provisions of this Agreement
32
Page 94
be applied to all employees covered by this Agreement without discrimination based on
age, race, color, religion, genetic information, predisposing genetic condition, marital
status, military status, domestic violence victim status or any other factors consideration
of which is prohibited by Federal, State or Local Law. Any claims of violation of this policy
or claims of discrimination or sexual or other harassment may be taken up as a grievance.
ARTICLE 27 - SEVERABILITY
Section 1. In the event that any provision of this Agreement between the parties shall
be held by operation of law, or by a court or administrative agency of competent and final
jurisdiction to be invalid or unenforceable, the remainder of the provisions of such
Agreement shall not be affected thereby but shall be continued in full force and effect. It
is further agreed that in the event any provision is finally declared to be invalid or
unenforceable, the parties shall meet within thirty (30) days or written notice by either
party to the other to negotiate concerning the modification or revision of such clause or
clauses.
ARTICLE 28 - SAFETY AND HEALTH
Section 1. A Safety Committee consisting of the Superintendent, a member of the Village
Board of Trustees, the Chief Steward and the Steward from affiliated Division shall
consider and/or investigate matters brought before the Committee relating to unsafe
working conditions, equipment, employee practices or any other safety issue. Any
employee or management personnel can introduce such matters for consideration. This
is to be done in writing and presented to the Village Administrator or his authorized
representative, who shall distribute same to the Safety Committee members within the
next working day. It is,understood and agreed that the name of the individual making the
report shall be confidential. The Safety Committee will consider each matter in a timely
manner, determine its validity and where appropriate, make recommendations for
corrective action.
Section 2. Safe Conduct. Village employees are required to comply with safety
requirements agreed upon by the Safety Committee established in Section 1. Any
employee failing to comply with health and safety requirements is subject to disciplinary
action as noted in Article 8, Section 2.
Section 3. Associated Costs and Reimbursements
(a) CDL License. The Village will pay to an employee the difference between a
regular driver's license and a CDL license for those employees required to
have CDL license in the performance of their duties for the Village.
(b) Annual Physicals. Annual physicals conducted as a requirement for the job
classification are to be first submitted for coverage through the employee's
health insurance plan. The Village will reimburse any costs directly related
to the physical examination including but not limited to co-pay, which are
not covered by the plan.
(e) Safety Glasses. The Village will reimburse 50% of the cost of the eyewear,
not including the eye examination and after deducting any insurance
reimbursement, toward the purchase of safety glasses when used in the
33
Page 95
performance of their duties for the Village. This reimbursement is limited to
once in a calendar year. Reimbursement limited to $100 per pair per fiscal
year.
(f) Reimbursement for work boots and work pants for the employees in
the Streets, Water- Sewer and WWTP will be $250 per fiscal year.
(g) FR clothing, shoes and equipment shall be for electricdepartment
employees only.
ARTICLE 29 -TERMINATION AND MODIFICATION
Section 1. This Agreement shall take effect June 1, 2025, and remain in effect until May
31, 2028.
Section 2. The Union and Village agree to mutually exchange contract proposals and
begin negotiations on dates mutually acceptable to both parties.
ARTICLE 30- LEGISLATIVE
APPROVAL
Section 1. It is agreed by and between the parties that any provision of this Agreement
requiring legislative action to permit its implementation by amendment of law or by
providing the additional funds therefore, shall not become effective until the appropriate
legislative body has given approval.
ARTICLE 31 - EMBODIMENT OF AGREEMENT
Section 1. This document constitutes the sole and complete agreement between the
parties, and embodies all the terms and conditions governing the employment of employees
in the bargaining unit. The parties acknowledge that they had the opportunity to present and
discuss proposals on any subject, which is (or may be) subject to collective bargaining. Any
prior commitment or agreement between the Employer and Union or any individual
employee covered by this Agreement is hereby superseded with the condition that the
Employer shall not as a result of the execution of this Agreement reduce or eliminate wages
or benefits of the employees covered prior to the negotiating of this Agreement.
ARTICLE 32 - EFFECTIVE DATE
Section 1. The provisions of this Agreement shall take effect June 1,2026
Mayor Timothy J. Michaels For Village of Springville Date
Administrator Duane Boberg For Village of Springville Date
34
Page 96
Timothy Sutton For SEIU Local 200United Date
John Post For SEIU Local 200United Date
Scott Phillipson For SEIU Local 200United Date
35
Page 97
APPENDIX A
Wage Increase(%) Reference 5% 4% 4%
DIVISION JOB CLASSIFICATION 6/1/2025 6/1/2026 6/1/2027 6/1/2028
Streets Leadman/Heavy Equip. Operator A 37.73 39.62 41.20 42.85
Heavy Equipment Operator 31.69 33.27 34.60 35.98
Motor Equipment Operator 31.36 32.93 34.25 35.62
Driver, Light Equipment 30.38 31.90 33.18 34.51
Water Leadman/Water Treatment Plant Operator 33.54 42.57 44.27 46.04
Main! Equip Operator/Plant Operator 33.87 35.56 36.98 38.46
Main! Equip Operator/Grade II B License 32.75 34.39 35.77 37.20
Main! Equip Operator/Grade D License 32.14 33.75 35.10 36.50
Laborer 30.38 31.90 33.18 34.51
Sewer Leadman/Sewer Treatment Plant Operator 40.54 42.57 44.27 46.04
Sewer Treatment Plant Operator/Grade 3 34.99 36.74 38.21 39.74
Sewer Treatment Plant Operator/Grade 2 32.75 34.39 35.77 37.20
Laborer 30.38 31.90 33.18 34.51
Electric Leadman/Lineman A 42.72 44.86 46.65 48.52
Lineman A 38.27 40.18 41.79 43.46
Lineman B 34 05 35.75 37.18 38.67
Lineman B Apprentice/Step 4 33.67 35.35 36.76 38.23
Lineman B Apprentice/Step 3 33.31 34.98 36.38 37.84
Lineman B Apprentice/Step 2 32.91 34.56 35.94 37.38
Lineman B Apprentice/Step 1 32.58 34.21 35.58 37.00
Lineman B/Meter Technician 30.38 31.90 33.18 34.51
Stores Clerk/Meter Reader 31.36 32.93 34.25 35.62
36
Page 98
IMUI.
Waste Management
100 Ransier Drive
West Seneca, NY 14224
January 26, 2026
Village Mayor
Village of Springville
5 West Main Street
Springville, NY 14141
Dear Mayor:
This letter will formally acknowledge an extension of the present agreement between the Village of
Springville and Waste Management of New York, LLC (WM) for the Solid Waste Collection, Recycling
Bulk Services and At Your Door services.
The parties agree to extend the current contract for an additional three (3) years commencing on June 1,
2026, and continuing through May 31, 2029, or May 31, 2031. The Village of Springville has two
options that they may choose moving forward.
Option 1: The Village of Springville may elect the services at which they are increased in accordance
with the current terms and conditions of the contract.
Option 2: The Village of Springville may elect to extend the current agreement for another five (5) year
term commencing on June I, 2026, through May 31, 2031. This would allow the Village of Springville
the ability to price lock the current rate for an additional year. WM would ask the Village to then charge
for additional totes that are provided to the residents. This will then align with industry standards of
collecting for what the user puts out.
Please acknowledge acceptance of this extension with the appropriate signature and return to me.
Sincerely,
BlairLakso
Senior Account Executive - Public Sector
Waste Management ofNew York, LLC
I hereby acknowledge receipt of this letter and agree with the terms of the extension:
Village of Springville, New York
Page 99
PERM 1 (2/12)
UNDERTAKING
For the benefit of
The New York State Department of Transportation
In connection with work affecting state highways
(For use by New York municipalities and federal agencies
WHEREAS, the undersigned, Village of Springville (Municipality,
County, Town, City or Village, or any agency of the federal government, hereinafter referred to as
"Permittee") from time to time receives permits from the New York State Department of Transportation
(hereinafter referred to as the "NYSDOT") and otherwise conducts activities and operations upon highways
and/or within right-of-way controlled by the State of New York for such purposes as the obstruction,
installation, construction, maintenance and/or operation offacilities; and
WHEREAS, Permittee's access and operation upon state right-of-way is conditioned upon compliance
with Highway Law Sections 52,103, 203 and/or 234, including the conditions that Permittee assume all
responsibility for (a) the temporary control of all modes of traffic (including motorized and non-motorized
travel) affected by Permittee's operations, (b) complete restoration of state facilities to their condition prior to
permitted use or activity, and (c) all claims, damages, losses and expenses,
NOW, THEREFORE, in relation to all operations and/or actions undertaken within state right-of-
way, Permittee hereby agrees to the following terms and conditions:
1. Permit Applications. Excepting only activities undertaken to protect public safety because of
emergency conditions or incidents, Permittee shall provide timely written notice to NYSDOT of
operations or activities affecting state right-of-way. Under normal circumstances, a minimum of five
business days notice shall be provided. Notification of emergency activities shall be provided to NYSDOT
as soon as practicable after the activity. The Permittee shall apply for project-specific permits for
activities not allowed under any existing annual permit. Such application shall identify proposed project
locations, desired dates/hours, proposed work/activities, traffic control, and site restoration
2. Applicable Rules, Regulations & Conditions. Permittee shall comply with all of the laws, rules
and regulations applicable to construction, maintenance activities and operations and shall further
comply with such terms and conditions that may be imposed by NYSDOT in connection with permitted
activity or operations. Temporary Traffic Control, highway safety appurtenances, and restoration of state
facilities shall be completed in accordance with NYSDOT regulations and standards.
3. Site Restoration. Permittee shall, at its own expense, promptly complete the work allowed
under each permit and, within a reasonable time, restore State property damaged by its work/activities
to substantially the same or equivalent condition as existed before such work was begun as determined
by the Commissioner or his/her designee. In the event that the Permittee fails to so restore damaged
State property within what the Commissioner deems to be a reasonable time, the Commissioner, after
giving written notice to the Permittee, may restore the property to substantially the same or equivalent
condition as existed before the Permittee's work/activities, in which case, Permittee agrees to reimburse
the reasonable expenses in connection therewith.
NYSDOT PERM 1 (rev. 2/12)
Page 100
PERM 1 (2/12)
4. Payment & Release of Liens. Permittee shall be responsible for the payment of all costs and
materials relating to its work in the public right-of-way, and agrees to defend and save harmless NYSDOT against
any and all lien claims made by persons supplying services or materials to Permittee in connection with
Permittee's work.
5. Indemnity. In addition to the protection afforded to NYSDOT under any available insurance,
NYSDOT shall not be liable for any damage or injury to the Permittee, its agents, employees, or to any other
person, or to any property, occurring on the site or in any way associated with Permittee's activities or
operations, whether undertaken by Permittee's own forces or by contractors or other agents working on
Permittee's behalf. To the fullest extent permitted by law, the Permittee agrees to defend, indemnify and
hold harmless the State of New York, NYSDOT, and their agents from and against all claims, damages, losses
and expenses, including but not limited to, claims for personal injuries, property damage, wrongful death,
and/or environmental claims and attorney fees arising out of any such claim, that are in any way associated
with the Permittee's, activities or operations under any and all permits issued using this Undertaking.
FURTHERMORE, Permittee hereby warrants that the obligations of this Undertaking are backed by the
full faith and credit of Permittee. Permittee may insure or bond any of the obligations set forth herein, or may
rely upon self-insurance, budgeted funds, or funds for general operations.
This Undertaking shall be applicable to all permitted activities and operations undertaken after the date
of execution and work initiated while this Undertaking is in effect. This Undertaking may be revoked by the
Permittee or rejected by NYSDOT upon thirty days written notice but will continue to apply to all permitted
activities/operations that were permitted by virtue of this Undertaking. Unless terminated for the purpose ot
future activities/operations, this Undertaking shall have a term of twenty (20) years and shall be kept on file to
facilitate the issuance of future permits to which it will apply.
IN WITNESS WHEREOF,, Village of Springville. (Municipality-
County, Town, City, Village or federal agency) agrees to the terms of this Undertaking, and has caused its
execution by the authorized officer or employee (Attach Resolution of Approval).
2/2/2026
Authorized Agent Date
Timothy Michaels
Print Name/Tille
5 W. Main St. 716-592-4936
Address Phone number
Springville, NY 14141 [email protected]
Address e-mail
NYSDOT PERM 1 (rev. 2/12)
Page 101
VILLAGE OF SPRINGVILLE
February 2, 2026
Page I
CONSENT AGENDA
Building applications received by the CEO Baker, Planning Board, Zoning Board of Appeal and Historic
Preservatiou Commission as follows:
Minutes of the Historic Preservation Commission meeting on October 14, 2025. CA.1
Minutes of the Zoning Board of Appeals meeting on June II, 2025. CA.2
December 2025 financial reports available online.
PROJECT: 0000011197 - LICENSES-MOBILE FOOD VENDOR TYPE: LICENSES
PROPERTY: 5 W MAIN ST
ISSUED DATE: 1/13/2026
ISSUED TO: COUSINS MAINE LOBSTER
8 VERONICA AVE
SUITEB
SOMERSET, NJ 08873-0000
PROJECT: 0000011198 - ROOFING TYPE: ROOF
PROPERTY: 60CHESTNUTST
ISSUED DATE: 1/12/2026
ISSUED TO: WALKER, MARK W
60 CHESTNUT ST.
SPRINGVILLE, NY 14141
PROJECT: 0000011199 - UTILITY CHANGES-ELECTRIC TYPE: ELECTRIC
PROPERTY: RT219
ISSUED DATE: 1/15/2026
ISSUED TO: NYS DOT
100 SENECA STREET
BUFFALO, NY 14203
PROJECT: 0000011200 - VIOLATION-SNOW TYPE: VIOLATION
PROPERTY: 44 PARK ST
ISSUED DATE: 1/22/2026
ISSUED TO: JINDRA, DAVID & ELIZABE
44PARKST
SPRINGVILLE, NY 14141
PROJECT: 0000011201 - LICENSES TYPE: LICENSES
PROPERTY: 317 S CASCADE DR
ISSUED DATE: 1/23/2026
ISSUED TO: TNT FIREWORKS
4003 HELTON DRIVE
FLORENCE, AL 35630
Page 102
Village of Springville
Historic Preservation Commission
October I4, 2025 7:45pm
A meeting of the Historic Preservation Commission of the Village of Springville was held at the Municipal
Building, 65 Franklin Street, Springville, New York at the above date and time. Present were:
Members: Bill Skura Chairman
Helen Brogan-Absent
Don Orton
John Baronich-Vice Chairman
Kelly Baker-Absent
Mike Wohiiewicz
Also present: Duane Boberg-Village Administrator/Superintendent
Clerk: Jennifer Blumenstein
After the Pledge of Allegiance, Chairman Skura called the meeting to order at 7:45pm
Chairman Skura asked for a motion to approve the minutes from the July 14, 2025, meeting.
( Don Orton made the motion to approve the minutes, seconded by John Baronich. All in favor, none opposed.
The frrst Certificate of Appropriateness before the board tonight came from Mike Wohiiewicz, an alternate Board
Member for the Historic Preservation Board. He is looking to put up a temporary shed on the property at 26
Franklin Street. The shed will be used to store his lawn mower I snow blower until he can construct a permanent
structure on the property.
The building will be removed within a year according to Mr. Wohiiewicz and he will come before the Board again
in regards to a permanent structure on the property.
After some discussion and review of this application, Chairman Skura asked for a motion.
John Baronich made the motion to approve as presented with the stipulation that the shed be removed by October
2026. Seconded by Bill Skura. All in favor, none opposed, and Mike Wolniewicz abstained
Duane Boberg informed the Board that the Certified Local Government Grant (CLG) application is in the process of
being completed by Ahna Brown and Clinton Brown from Clinton Brown Company Architecture. Duane asked the
members of the Board to think about what they like to get with any of the Grant Monies.
The members of the Board would like to continue working on a new Brochure for the Historic District. They would
also like to work on a Website for the Historic District of Springville.
Don Orton made the motion to adjourn at 8:15 pm, seconded by John Baronich. All in favor, none opposed
Respectfully Submitted,
Jennifer Blumenstein
Page 103
ATTACHMENT NO. -1!..A-
AGENDt, DArE A):B_jf!-._fe
VILLAGE OF SPRINGVILLE
MINUTES OF THE MEETING OF ZONING BOARD OF APPEALS
June 11,2025 7:00P.M.
A meeting of the Zoning Board of Appeals of the Village of Springville was held at the
Municipal Building, 65 Franklin Street Springville, New York at the above date and time.
Present were:
Chairman: Joe Wolniewicz
Members: Kate Moody
Jamie Raynor
Kimberly Krzemien
Bob Laskowski
Also Present: Russel Belscher-Liaison
Mike Wolniewicz
Joe Roosa & Tom Shelberg
Building Inspector/CEO: John Baker
Clerk: Julie Nunweiler
Zoning Board Chairman Joe Wolniewicz called the meeting to order at 7:01 for a Public Hearing
this evening. This Public Hearing is to hear the petition of Michael Wolniewicz, 26 Franklin St. SBL
335.16-2-6.1 in Bl zoning district Springville New York File# 10841 for an interpretation ofcode.
§ 200-2 Use Classification
Industrial nses
Storage of fuel or other liquids in tanks
All unlisted uses are prohibited.
At 7:02 pm, Chairman Wolniewicz opened the Public Hearing.
At this time, Chairman Wolniewicz called the applicant up to address the board and explain what it was
he was looking to do.
Mr. Mike Wolniewicz came forward and introduced himself and explained that he is the owner of the
building and will have space available in which he has someone interested in renting it to create mead,
Page 104
which is a honey based wine. He said that he was told by CEO John Baker that the making of wine and
Page 105
spirits is not listed in the table and would therefore be prohibited as well as the storage of fuel or other
liquids being prohibited.
Mr. Mike Wolniewicz said he was told the village attorney is looking into updating the codes, but it could
be several months, and he is targeting September for the new tenant and does not want to have them move
in and then find out they carmot produce the mead. He is asking the board to examine the case to
determine if they agree that it should be allowed.
Mr. Wolniewicz explained that it does not qualify as industrial as the mead will only be created there in
small amounts then moved off premises to storage for a year before it is ready. Member Bob Laskowski
asked about the size of the tanks and was told there would be three seventy gallon tanks and they are
required to have a remediation process for spill containment in the event of any cracks in the tanks. The
contents made up oflemon ginger and honey are not considered hazardous or combustible and will be out
of sight and not have any odor that would be a nuisance. When asked about alcohol content he said 13%.
Chairman Joe Wolniewicz asked the board to vote and explained he would be abstaining as he is related
to the applicant. The board members all agreed that this would not be considered industrial and that the
content not being hazardous should be allowed.
Mr. Michael Wolniewicz thanked the board for taking the time to hear his case.
At 7:25 pm Chainnan Wolniewicz opened the next public hearing file# 10873 for Wendys 153 S.
Cascade Dr. for an area variance. Mr. Tom Shelberg the architect and Mr. Joe Roosa the owner of the lot
came forward to explain that the size of the lot is 31,319.64 feet and the frontage of 137 feet which is
under the requirement of 40,000 by two hundred sq feet.
Mr. Roosa went on to explain the lot size having a unique shape due to when he purchased it from an
auction there was approximately eighteen feet of it that the Emerling dealership used for their parking lot
by mistake. He also mentioned that he owns both the Aldis and Monroe stores lots and they are leased.
Wendys did require a curb cut and the town approved it.
At this time, the Zoning Board of Appeals went over the factors considered in their decision:
FACTORS CONSIDERED:
1. Whether undesirable change would be produced in character of neighborhood
or a detriment to nearby properties: Yes No X (5)
2. Whether benefit sought by applicant can be achieved by a feasible alternative to the
vanance: Yes No K..ill
3. Whether the requested variance is substantial: Yes X (2) No _(3)_
4. Would the variance have an adverse impact on the physical or environmental
conditions in the neighborhood: Yes _No K..ill
Page 106
5. Whether the alleged difficulty was self-created, which consideration shall be relevant
to the decision of the Zoning Board of Appeals but shall not necessarily preclude the
granting of the area variance: Yes No X (5)
DETERMINATION OF THE ZONING BOARD OF APPEALS BASED ON THE ABOVE
FACTORS:
The benefit to the applicant DOES NOT outweigh the detriment to the neighborhood or
community. The variance request was approved.
RECORD OF VOTE
MEMBER NAME AYE NAY NOVOTE
JOE WOLNIEWICZ X
BOB LASKOWSKI X
KATE MOODY x_
JAMIE RAYNOR x_
KIM KRZEMIEN x_
With there being no other Public Hearings this evening, Chairman Wolniewicz asked the members to
table approving of the prior meetings minutes.
At 7:38 p.m., Chairman Wolniewicz made a motion to adjourn the meeting, all in favor, none
opposed. Meeting adjourned.
Resr:ctfully Submitted
(,,f!)tµ1
Julif :weiler
Page 107
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 1
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
FINANCIAL SUMMARY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
REVENUE SUMMARY
GENERAL 3,870,544.00 76,211.57 0.00 3,110,049.78 0.00 760,494.22 80.35
OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL REVENUES 3,870,544.00 76,211.57 0.00 3,110,049.78 0.00 760,494.22 80.35
============= ============ ============ ============= ============ ============= ========
EXPENDITURE SUMMARY
LEGISLATIVE BOARD
PERSONNEL 15,000.00 0.00 0.00 7,500.00 0.00 7,500.00 50.00
CONTRACTUAL 1,000.00 14.50 0.00 1,368.84 0.00 ( ..... 368.84) 136.88
TOTAL LEGISLATIVE BOARD 16,000.00 14.50 0.00 8,868.84 0.00 7,131.16 55.43
JUDICIAL
PERSONNEL 70,563.00 7,106.12 0.00 36,094.93 0.00 34,468.07 51.15
EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL 20,000.00 158.75 0.00 12,021.90 0.00 7,978.10 60.11
TOTAL JUDICIAL 90,563.00 7,264.87 0.00 48,116.83 0.00 42,446.17 53.13
MAYOR
PERSONNEL 8,100.00 0.00 0.00 4,050.00 0.00 4,050.00 50.00
CONTRACTUAL 2,300.00 0.00 0.00 229.36 0.00 2,070.64 9.97
TOTAL MAYOR 10,400.00 0.00 0.00 4,279.36 0.00 6,120.64 41.15
CLERK TREASURER
PERSONNEL 136,557.00 14,482.36 0.00 74,558.58 0.00 61,998.42 54.60
EQUIPMENT 1,000.00 0.00 0.00 0.00 0.00 1,000.00 0.00
CONTRACTUAL 60,000.00 903.44 0.00 43,336.95 0.00 16,663.05 72.23
TOTAL CLERK TREASURER 197,557.00 15,385.80 0.00 117,895.53 0.00 79,661.47 59.68
ASSESSMENT CONTRACTUAL
CONTRACTUAL 6,100.00 0.00 0.00 5,250.26 0.00 849.74 86.07
TOTAL ASSESSMENT CONTRACTUAL 6,100.00 0.00 0.00 5,250.26 0.00 849.74 86.07
LAW OFFICE
PERSONNEL 16,734.00 3,661.59 0.00 18,307.95 0.00 ( 1,573.95) 109.41
CONTRACTUAL 30,000.00 160.46 0.00 18,064.50 0.00 11,935.50 60.22
TOTAL LAW OFFICE 46,734.00 3,822.05 0.00 36,372.45 0.00 10,361.55 77.83
ELECTIONS
CONTRACTUAL 1,000.00 9.12 0.00 19.76 0.00 980.24 1.98
TOTAL ELECTIONS 1,000.00 9.12 0.00 19.76 0.00 980.24 1.98
Page 108
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 2
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
FINANCIAL SUMMARY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PUBLIC WORKS ADMIN
PERSONNEL 44,752.00 6,741.63 0.00 35,371.47 0.00 9,380.53 79.04
EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL 10,000.00 280.86 0.00 8,451.44 0.00 1,548.56 84.51
TOTAL PUBLIC WORKS ADMIN 54,752.00 7,022.49 0.00 43,822.91 0.00 10,929.09 80.04
SHARED SERVICES BLDG
PERSONNEL 18,920.00 403.75 0.00 8,213.87 0.00 10,706.13 43.41
EQUIPMENT 5,000.00 0.00 0.00 0.00 0.00 5,000.00 0.00
CONTRACTUAL 55,000.00 38,212.19 0.00 59,915.84 0.00 ( 4,915.84) 108.94
TOTAL SHARED SERVICES BLDG 78,920.00 38,615.94 0.00 68,129.71 0.00 10,790.29 86.33
UNALLOCATED INSURANCE
CONTRACTUAL 62,000.00 0.00 0.00 24,010.58 0.00 37,989.42 38.73
TOTAL UNALLOCATED INSURANCE 62,000.00 0.00 0.00 24,010.58 0.00 37,989.42 38.73
MUNICIPAL ASSN DUES
CONTRACTUAL 4,000.00 50.00 0.00 2,525.00 0.00 1,475.00 63.13
TOTAL MUNICIPAL ASSN DUES 4,000.00 50.00 0.00 2,525.00 0.00 1,475.00 63.13
JUDGEMENTS & CLAIMS
CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL JUDGEMENTS & CLAIMS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LAND PURCHASE/RIGHTOFWAY
CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL LAND PURCHASE/RIGHTOFWAY 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTINGENCY
CONTRACTUAL 35,000.00 0.00 0.00 0.00 0.00 35,000.00 0.00
TOTAL CONTINGENCY 35,000.00 0.00 0.00 0.00 0.00 35,000.00 0.00
COMMUNICATIONS SYSTEM
PERSONNEL 238,822.00 26,637.25 0.00 130,112.88 0.00 108,709.12 54.48
EQUIPMENT 10,600.00 0.00 0.00 0.00 0.00 10,600.00 0.00
CONTRACTUAL 18,468.00 120.54 0.00 11,029.91 0.00 7,438.09 59.72
TOTAL COMMUNICATIONS SYSTEM 267,890.00 26,757.79 0.00 141,142.79 0.00 126,747.21 52.69
POLICE
PERSONNEL 200,512.00 21,599.50 0.00 104,601.75 0.00 95,910.25 52.17
EQUIPMENT 16,500.00 0.00 0.00 0.00 0.00 16,500.00 0.00
CONTRACTUAL 350,480.00 1,097.08 4,092.00 199,005.16 0.00 155,566.84 55.61
TOTAL POLICE 567,492.00 22,696.58 4,092.00 303,606.91 0.00 267,977.09 52.78
Page 109
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 3
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
FINANCIAL SUMMARY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
TRAFFIC CONTROL
PERSONNEL 620.00 0.00 0.00 575.22 0.00 44.78 92.78
EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL 1,650.00 0.00 0.00 770.58 0.00 879.42 46.70
TOTAL TRAFFIC CONTROL 2,270.00 0.00 0.00 1,345.80 0.00 924.20 59.29
FIRE
PERSONNEL 6,000.00 692.31 0.00 3,461.55 0.00 2,538.45 57.69
EQUIPMENT 80,353.00 4,357.46 0.00 44,680.43 0.00 35,672.57 55.61
CONTRACTUAL 180,259.00 8,067.74 0.00 99,571.58 0.00 80,687.42 55.24
TOTAL FIRE 266,612.00 13,117.51 0.00 147,713.56 0.00 118,898.44 55.40
SAFETY INSPECTION
PERSONNEL 37,022.00 5,611.57 0.00 28,092.34 0.00 8,929.66 75.88
CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL SAFETY INSPECTION 37,022.00 5,611.57 0.00 28,092.34 0.00 8,929.66 75.88
NATURAL DISASTER
PERSONNEL 2,700.00 0.00 0.00 1,350.00 0.00 1,350.00 50.00
CONTRACTUAL 1,000.00 0.00 0.00 645.00 0.00 355.00 64.50
TOTAL NATURAL DISASTER 3,700.00 0.00 0.00 1,995.00 0.00 1,705.00 53.92
STREET MAINTENANCE
PERSONNEL 306,915.00 19,615.28 0.00 131,340.95 0.00 175,574.05 42.79
EQUIPMENT 85,350.00 0.00 0.00 55,264.38 0.00 30,085.62 64.75
CONTRACTUAL 130,300.00 706.43 35,820.98 95,998.46 0.00 70,122.52 46.18
TOTAL STREET MAINTENANCE 522,565.00 20,321.71 35,820.98 282,603.79 0.00 275,782.19 47.23
CHIPS PERM IMP HIGHWAY
EQUIPMENT 107,196.00 0.00 0.00 166,112.64 0.00 ( 58,916.64) 154.96
TOTAL CHIPS PERM IMP HIGHWAY 107,196.00 0.00 0.00 166,112.64 0.00 ( 58,916.64) 154.96
SNOW REMOVAL
PERSONNEL 55,936.00 28,311.79 0.00 33,670.40 0.00 22,265.60 60.19
EQUIPMENT 20,450.00 0.00 0.00 19,150.95 0.00 1,299.05 93.65
CONTRACTUAL 111,550.00 2,587.92 0.00 48,272.28 0.00 63,277.72 43.27
TOTAL SNOW REMOVAL 187,936.00 30,899.71 0.00 101,093.63 0.00 86,842.37 53.79
STREET LIGHTING
CONTRACTUAL 45,000.00 3,732.11 0.00 26,124.77 0.00 18,875.23 58.06
TOTAL STREET LIGHTING 45,000.00 3,732.11 0.00 26,124.77 0.00 18,875.23 58.06
SIDEWALKS
PERSONNEL 12,908.00 0.00 0.00 33.50 0.00 12,874.50 0.26
CONTRACTUAL 15,000.00 0.00 0.00 20.08 0.00 14,979.92 0.13
TOTAL SIDEWALKS 27,908.00 0.00 0.00 53.58 0.00 27,854.42 0.19
Page 110
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 4
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
FINANCIAL SUMMARY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OFF STREET PARKING
PERSONNEL 269.00 0.00 0.00 0.00 0.00 269.00 0.00
CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OFF STREET PARKING 269.00 0.00 0.00 0.00 0.00 269.00 0.00
ECONOMIC DEVELOPMENT
CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL ECONOMIC DEVELOPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PARKS
PERSONNEL 26,892.00 37.73 0.00 10,039.18 0.00 16,852.82 37.33
EQUIPMENT 9,000.00 0.00 0.00 5,300.13 0.00 3,699.87 58.89
CONTRACTUAL 58,000.00 169.68 0.00 43,427.89 0.00 14,572.11 74.88
TOTAL PARKS 93,892.00 207.41 0.00 58,767.20 0.00 35,124.80 62.59
JOINT YOUTH PROJECT
CONTRACTUAL 70,000.00 0.00 0.00 52,500.00 0.00 17,500.00 75.00
TOTAL JOINT YOUTH PROJECT 70,000.00 0.00 0.00 52,500.00 0.00 17,500.00 75.00
HISTORIC PRESERVATION
PERSONNEL 5,700.00 0.00 0.00 1,050.00 0.00 4,650.00 18.42
CONTRACTUAL 0.00 0.00 0.00 2,943.32 0.00 ( 2,943.32) 0.00
TOTAL HISTORIC PRESERVATION 5,700.00 0.00 0.00 3,993.32 0.00 1,706.68 70.06
CELEBRATIONS
CONTRACTUAL 8,000.00 0.00 0.00 6,512.00 0.00 1,488.00 81.40
TOTAL CELEBRATIONS 8,000.00 0.00 0.00 6,512.00 0.00 1,488.00 81.40
ZONING
PERSONNEL 40,617.00 3,732.25 0.00 20,573.16 0.00 20,043.84 50.65
CONTRACTUAL 8,000.00 91.35 0.00 3,240.50 0.00 4,759.50 40.51
TOTAL ZONING 48,617.00 3,823.60 0.00 23,813.66 0.00 24,803.34 48.98
PLANNING
PERSONNEL 4,900.00 0.00 0.00 2,300.00 0.00 2,600.00 46.94
CONTRACTUAL 2,000.00 32.50 0.00 201.12 0.00 1,798.88 10.06
TOTAL PLANNING 6,900.00 32.50 0.00 2,501.12 0.00 4,398.88 36.25
REFUSE COLLECTIONS
PERSONNEL 538.00 0.00 0.00 0.00 0.00 538.00 0.00
EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL 365,500.00 30,848.27 0.00 182,111.70 0.00 183,388.30 49.83
TOTAL REFUSE COLLECTIONS 366,038.00 30,848.27 0.00 182,111.70 0.00 183,926.30 49.75
Page 111
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 5
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
FINANCIAL SUMMARY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
STREET CLEANING
PERSONNEL 12,908.00 629.96 0.00 7,179.13 0.00 5,728.87 55.62
EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL 4,000.00 0.00 0.00 3,124.78 0.00 875.22 78.12
TOTAL STREET CLEANING 16,908.00 629.96 0.00 10,303.91 0.00 6,604.09 60.94
COMMUNITY BEAUTIFICATION
PERSONNEL 27,968.00 547.27 0.00 13,364.63 0.00 14,603.37 47.79
CONTRACTUAL 35,000.00 259.90 0.00 6,165.01 0.00 28,834.99 17.61
TOTAL COMMUNITY BEAUTIFICATION 62,968.00 807.17 0.00 19,529.64 0.00 43,438.36 31.02
DRAINAGE
PERSONNEL 14,408.00 348.24 0.00 9,724.33 0.00 4,683.67 67.49
CONTRACTUAL 8,500.00 0.00 0.00 1,638.75 0.00 6,861.25 19.28
TOTAL DRAINAGE 22,908.00 348.24 0.00 11,363.08 0.00 11,544.92 49.60
SHADE TREES
PERSONNEL 57,011.00 6,603.10 0.00 49,613.82 0.00 7,397.18 87.02
EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL 11,000.00 0.00 0.00 3,994.62 0.00 7,005.38 36.31
TOTAL SHADE TREES 68,011.00 6,603.10 0.00 53,608.44 0.00 14,402.56 78.82
STATE RETIREMENT
OTHER 135,927.00 137,050.76 0.00 113,032.76 0.00 22,894.24 83.16
TOTAL STATE RETIREMENT 135,927.00 137,050.76 0.00 113,032.76 0.00 22,894.24 83.16
STATE RETIREMENT-P&F
OTHER 6,991.00 4,248.00 0.00 4,248.00 0.00 2,743.00 60.76
TOTAL STATE RETIREMENT-P&F 6,991.00 4,248.00 0.00 4,248.00 0.00 2,743.00 60.76
LOSAP
OTHER 120,000.00 0.00 0.00 122,682.50 0.00 ( 2,682.50) 102.24
TOTAL LOSAP 120,000.00 0.00 0.00 122,682.50 0.00 ( 2,682.50) 102.24
SOCIAL SECURITY
OTHER 105,296.00 11,274.55 0.00 59,721.90 0.00 45,574.10 56.72
TOTAL SOCIAL SECURITY 105,296.00 11,274.55 0.00 59,721.90 0.00 45,574.10 56.72
WORKERS COMP
OTHER 70,000.00 13,287.65 0.00 42,487.27 0.00 27,512.73 60.70
TOTAL WORKERS COMP 70,000.00 13,287.65 0.00 42,487.27 0.00 27,512.73 60.70
UNEMPLOYMENT INSURANCE
OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL UNEMPLOYMENT INSURANCE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Page 112
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 6
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
FINANCIAL SUMMARY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
HOSPITAL-MEDICAL INS
OTHER 109,621.00 2,334.36 0.00 72,411.57 0.00 37,209.43 66.06
TOTAL HOSPITAL-MEDICAL INS 109,621.00 2,334.36 0.00 72,411.57 0.00 37,209.43 66.06
SUP FIREFIGHTERS BENEFIT
OTHER 4,600.00 4,072.41 0.00 4,072.41 0.00 527.59 88.53
TOTAL SUP FIREFIGHTERS BENEFIT 4,600.00 4,072.41 0.00 4,072.41 0.00 527.59 88.53
SERIAL BONDS
OTHER 158,781.00 10,900.00 0.00 151,050.00 0.00 7,731.00 95.13
TOTAL SERIAL BONDS 158,781.00 10,900.00 0.00 151,050.00 0.00 7,731.00 95.13
BOND ANTICIPATION
OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL BOND ANTICIPATION 0.00 0.00 0.00 0.00 0.00 0.00 0.00
INSTALLMENT PURCHASE
OTHER 41,000.00 0.00 0.00 0.00 0.00 41,000.00 0.00
TOTAL INSTALLMENT PURCHASE 41,000.00 0.00 0.00 0.00 0.00 41,000.00 0.00
TRANSFER TO OTHER FUNDS
OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL TRANSFER TO OTHER FUNDS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSFER TO CAPITAL PROJ
OTHER 35,000.00 0.00 0.00 61,000.00 0.00 ( 26,000.00) 174.29
TOTAL TRANSFER TO CAPITAL PROJ 35,000.00 0.00 0.00 61,000.00 0.00 ( 26,000.00) 174.29
TOTAL EXPENDITURES 4,196,044.00 421,789.73 39,912.98 2,614,886.52 0.00 1,621,070.46 61.37
============= ============ ============ ============= ============ ============= ========
REVENUE OVER/(UNDER) EXPENDITURES ( 325,500.00)( 345,578.16) 39,912.98 495,163.26 0.00 ( 860,576.24) 164.39-
============= ============ ============ ============= ============ ============= ========
Page 113
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 7
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
% OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
REVENUES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
GENERAL
001-4-0001-1001-001 REAL PROPERTY TAXES 2,209,121.00 0.00 0.00 2,211,641.33 0.00 ( 2,520.33) 100.11
001-4-0001-1001-002 REAL PROPERTY TAXES-RPTL 520 5,481.00 0.00 0.00 5,481.35 0.00 ( 0.35) 100.01
001-4-0001-1081-001 PAYMENTS IN LIEU OF TAXES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-1089-001 OTHER TAX ITEMS (ELEC PILOT) 45,000.00 2,228.39 0.00 15,977.02 0.00 29,022.98 35.50
001-4-0001-1090-001 INT & PENALTIES REAL PROP TA 21,000.00 0.00 0.00 9,908.08 0.00 11,091.92 47.18
001-4-0001-1120-001 NONPROP(SALES)TAX DIST BY CO 566,734.00 0.00 0.00 133,517.65 0.00 433,216.35 23.56
001-4-0001-1130-001 UTILITIES GROSS RECEIPTS TAX 19,821.00 3,228.72 0.00 9,517.01 0.00 10,303.99 48.01
001-4-0001-1170-001 FRANCHISE FEES (CHARTER COMM 75,920.00 0.00 0.00 0.00 0.00 75,920.00 0.00
001-4-0001-1255-001 CLERK FEES 2,397.00 158.75 0.00 1,779.75 0.00 617.25 74.25
001-4-0001-1520-001 POLICE FEES 20.00 0.00 0.00 0.00 0.00 20.00 0.00
001-4-0001-1540-001 FIRE/SAFETY INSPECTION FEES 4,300.00 1,500.00 0.00 2,350.00 0.00 1,950.00 54.65
001-4-0001-1570-001 UNSAFE BUILDING DEMO CHARGES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-1589-001 PUBLIC SAFETY INCOME (CTL CT 146,429.00 0.00 0.00 135,510.25 0.00 10,918.75 92.54
001-4-0001-1590-001 CONCORD FIRE PROTECTION FEES 103,000.00 0.00 0.00 0.00 0.00 103,000.00 0.00
001-4-0001-1710-001 PUBLIC WORKS CHARGES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2110-001 ZONING FEES 467.00 150.00 0.00 450.00 0.00 17.00 96.36
001-4-0001-2115-001 PLANNING BOARD FEES 2,083.00 0.00 0.00 0.00 0.00 2,083.00 0.00
001-4-0001-2130-001 GARBAGE CHARGES - STICKERS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2140-001 GARBAGE TOTES 96 GAL 0.00 128.00 0.00 628.00 0.00 ( 628.00) 0.00
001-4-0001-2210-001 GENERAL SERVICE - OTHER GOV' 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2302-001 INGOVM'T CHARGE-SNOW REMOVAL 2,500.00 1,214.39 0.00 1,214.39 0.00 1,285.61 48.58
001-4-0001-2350-001 YOUTH SERVICES,OTHER GOVT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2401-001 INTEREST AND EARNINGS 82,295.00 10,222.61 0.00 74,438.90 0.00 7,856.10 90.45
001-4-0001-2401-002 INTEREST & EARNINGS-LOSAP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2401-003 Interest Rev Leases TMobile 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2401-004 Interest Revenue Leases - AT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2401-005 Interest Revenue Lease Veriz 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2401-011 ST. EQUIP. RES - INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2401-021 ST. RECON. RES. INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2401-031 FIRE EQUIP. RES. INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2401-051 CLOCK REPAIR RESERVE INTERES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2401-052 INT & EARNINGS ARPA FUNDS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2410-001 RENTAL OF REAL PROPERTY 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2421-001 Lease pymts collected TMobil 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2421-002 Lease Pymts Collected AT&T 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2421-004 Leae pymnts Collected Verizo 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2501-001 BUSINESS & OCCUPATIONAL LICE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2545-001 LICENSES OTHER 4,634.00 ( 100.00) 0.00 2,700.00 0.00 1,934.00 58.26
001-4-0001-2555-001 BUILDING AND ALTERATION PERM 20,000.00 150.00 0.00 22,930.00 0.00 ( 2,930.00) 114.65
001-4-0001-2590-001 PERMITS-GARAGE SALE & MISC R 453.00 0.00 0.00 170.00 0.00 283.00 37.53
001-4-0001-2610-001 FINES & FORFEITED BAIL 154,313.00 18,839.50 0.00 78,356.50 0.00 75,956.50 50.78
001-4-0001-2650-001 SALES OF SCRAP & EXCESS MATE 8,470.00 0.00 0.00 0.00 0.00 8,470.00 0.00
001-4-0001-2655-001 MINOR SALES-OTHER 1,553.00 0.00 0.00 0.00 0.00 1,553.00 0.00
001-4-0001-2660-001 SALE OF REAL PROPERTY 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2665-001 SALE OF EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2680-001 INSURANCE RECOVERIES 0.00 0.00 0.00 6,816.90 0.00 ( 6,816.90) 0.00
001-4-0001-2701-001 REFUNDS- PRIOR YEAR EXPEND 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Page 114
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 8
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
% OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
REVENUES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
001-4-0001-2705-001 GIFTS & DONATIONS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2705-002 GIFTS & DONATIONS-RUCKER MEM 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2750-001 AIM RELATED PAYMENTS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2770-001 OTHER UNCLASSIFIED REVENUES 711.00 1,213.16 0.00 4,015.03 0.00 ( 3,304.03) 564.70
001-4-0001-2770-011 POP MACHINE REVENUE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-2770-012 DRAWER OVER/UNDER 0.00 0.00 0.00 29.00 0.00 ( 29.00) 0.00
001-4-0001-2772-001 TOWER LEASE-VERIZON 52,000.00 2,500.00 0.00 29,735.43 0.00 22,264.57 57.18
001-4-0001-2773-001 TOWER LEASE-T-MOBILE 52,968.00 8,380.04 0.00 33,520.16 0.00 19,447.84 63.28
001-4-0001-2774-001 TOWER LEASE- AT&T 23,160.00 1,930.00 0.00 13,510.00 0.00 9,650.00 58.33
001-4-0001-2801-001 INTERFUND REVENUES 45,000.00 3,732.11 0.00 26,124.77 0.00 18,875.23 58.06
001-4-0001-3001-001 STATE REVENUE SHARING 35,518.00 0.00 0.00 35,518.00 0.00 0.00 100.00
001-4-0001-3005-001 MORTGAGE TAX 43,000.00 20,735.90 0.00 20,735.90 0.00 22,264.10 48.22
001-4-0001-3070-001 RR INFRASTRUCTURE INVEST. AC 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-3089-001 OTHER GENERAL GOV'T AID 0.00 0.00 0.00 2,485.00 0.00 ( 2,485.00) 0.00
001-4-0001-3501-001 CONSOLIDATED HIGHWAY AID 107,196.00 0.00 0.00 169,989.36 0.00 ( 62,793.36) 158.58
001-4-0001-3989-001 OTHER HOME & COMMUNITY SERVI 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-4789-001 OTHER ECON ASST & OPPORTUNIT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-4960-001 EMERGENCY DISASTER ASSISTANC 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-4989-001 FEDERAL AID 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-5031-001 INTERFUND TRANSFERS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-5031-003 INTERFUND TRANSFER CLOCK FUN 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-5031-011 TRANS, RES.FUND - ST. EQUIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-5031-021 TRANS.RES.FUND - ST. RECON. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-5031-031 TRANS,RES. FUND - FIRE EQUIP 35,000.00 0.00 0.00 35,000.00 0.00 0.00 100.00
001-4-0001-5031-041 TRANS,RES. FUND - POLICE EQU 0.00 0.00 0.00 16,000.00 0.00 ( 16,000.00) 0.00
001-4-0001-5031-051 Trans, Res. Fund- Cntl Cente 0.00 0.00 0.00 10,000.00 0.00 ( 10,000.00) 0.00
001-4-0001-5050-001 INTERFUND REV. FOR DEBT SERV 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-5710-001 SERIAL BONDS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-4-0001-9994-001 REVENUE CLEARING 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL GENERAL 3,870,544.00 76,211.57 0.00 3,110,049.78 0.00 760,494.22 80.35
OTHER
001-4-0004-4789-001 OTHER ECON ASST & OPPERTUNIT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
** TOTAL REVENUES ** 3,870,544.00 76,211.57 0.00 3,110,049.78 0.00 760,494.22 80.35
============= ============ ============ ============= ============ ============= ========
Page 115
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 9
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
LEGISLATIVE BOARD % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-1010-0100-001 BD.OF TRUSTEES PERSONAL SERV 15,000.00 0.00 0.00 7,500.00 0.00 7,500.00 50.00
TOTAL PERSONNEL 15,000.00 0.00 0.00 7,500.00 0.00 7,500.00 50.00
CONTRACTUAL
001-5-1010-0400-001 BD. TRUSTEES CONTRACTUAL EXP 1,000.00 14.50 0.00 1,368.84 0.00 ( 368.84) 136.88
TOTAL CONTRACTUAL 1,000.00 14.50 0.00 1,368.84 0.00 ( 368.84) 136.88
TOTAL LEGISLATIVE BOARD 16,000.00 14.50 0.00 8,868.84 0.00 7,131.16 55.43
============= ============ ============ ============= ============ ============= ========
Page 116
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 10
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
JUDICIAL % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-1130-0100-001 JUDICIAL - WAGES 70,563.00 7,106.12 0.00 36,094.93 0.00 34,468.07 51.15
001-5-1130-0120-000 OVERTIME 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PERSONNEL 70,563.00 7,106.12 0.00 36,094.93 0.00 34,468.07 51.15
EQUIPMENT
001-5-1130-0200-001 JUDICIAL - EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-1130-0200-002 JUDICIAL - JCAP PURCHASES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL
001-5-1130-0400-001 JUDICIAL - CONT. EXPENSE 20,000.00 158.75 0.00 12,021.90 0.00 7,978.10 60.11
TOTAL CONTRACTUAL 20,000.00 158.75 0.00 12,021.90 0.00 7,978.10 60.11
TOTAL JUDICIAL 90,563.00 7,264.87 0.00 48,116.83 0.00 42,446.17 53.13
============= ============ ============ ============= ============ ============= ========
Page 117
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 11
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
MAYOR % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-1210-0100-001 MAYOR PERSONAL SERVICES 8,100.00 0.00 0.00 4,050.00 0.00 4,050.00 50.00
TOTAL PERSONNEL 8,100.00 0.00 0.00 4,050.00 0.00 4,050.00 50.00
CONTRACTUAL
001-5-1210-0400-001 MAYOR CONTRACTUAL EXPENSE 2,300.00 0.00 0.00 229.36 0.00 2,070.64 9.97
TOTAL CONTRACTUAL 2,300.00 0.00 0.00 229.36 0.00 2,070.64 9.97
TOTAL MAYOR 10,400.00 0.00 0.00 4,279.36 0.00 6,120.64 41.15
============= ============ ============ ============= ============ ============= ========
Page 118
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 12
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
CLERK TREASURER % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-1325-0100-001 CLERK-TREAS. PERSONAL SERVIC 136,557.00 14,482.36 0.00 74,558.58 0.00 61,998.42 54.60
001-5-1325-0100-011 CLERK-TREAS FOR REIMBURSEMEN 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PERSONNEL 136,557.00 14,482.36 0.00 74,558.58 0.00 61,998.42 54.60
EQUIPMENT
001-5-1325-0200-001 CLERK-TREAS EQUIPMENT 1,000.00 0.00 0.00 0.00 0.00 1,000.00 0.00
TOTAL EQUIPMENT 1,000.00 0.00 0.00 0.00 0.00 1,000.00 0.00
CONTRACTUAL
001-5-1325-0400-001 CLERK-TREAS.CONT. EXPENSE 60,000.00 903.44 0.00 43,336.95 0.00 16,663.05 72.23
TOTAL CONTRACTUAL 60,000.00 903.44 0.00 43,336.95 0.00 16,663.05 72.23
TOTAL CLERK TREASURER 197,557.00 15,385.80 0.00 117,895.53 0.00 79,661.47 59.68
============= ============ ============ ============= ============ ============= ========
Page 119
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 13
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
ASSESSMENT CONTRACTUAL % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
001-5-1355-0400-001 ASSESSMENT CONT. EXPENSE 6,100.00 0.00 0.00 5,250.26 0.00 849.74 86.07
TOTAL CONTRACTUAL 6,100.00 0.00 0.00 5,250.26 0.00 849.74 86.07
TOTAL ASSESSMENT CONTRACTUAL 6,100.00 0.00 0.00 5,250.26 0.00 849.74 86.07
============= ============ ============ ============= ============ ============= ========
Page 120
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 14
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
LAW OFFICE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-1420-0100-001 LAW PERSONAL SERVICE 16,734.00 3,661.59 0.00 18,307.95 0.00 ( 1,573.95) 109.41
TOTAL PERSONNEL 16,734.00 3,661.59 0.00 18,307.95 0.00 ( 1,573.95) 109.41
CONTRACTUAL
001-5-1420-0400-001 LAW CONTRACTUAL EXPENSE 30,000.00 160.46 0.00 18,064.50 0.00 11,935.50 60.22
TOTAL CONTRACTUAL 30,000.00 160.46 0.00 18,064.50 0.00 11,935.50 60.22
TOTAL LAW OFFICE 46,734.00 3,822.05 0.00 36,372.45 0.00 10,361.55 77.83
============= ============ ============ ============= ============ ============= ========
Page 121
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 15
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
ELECTIONS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
001-5-1450-0400-001 ELECTION CONTRACTUAL EXPENSE 1,000.00 9.12 0.00 19.76 0.00 980.24 1.98
TOTAL CONTRACTUAL 1,000.00 9.12 0.00 19.76 0.00 980.24 1.98
TOTAL ELECTIONS 1,000.00 9.12 0.00 19.76 0.00 980.24 1.98
============= ============ ============ ============= ============ ============= ========
Page 122
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 16
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
PUBLIC WORKS ADMIN % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-1490-0100-001 PUB. WORKS ADMIN. PER. SERV. 44,752.00 6,741.63 0.00 35,371.47 0.00 9,380.53 79.04
001-5-1490-0120-001 OVERTIME 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PERSONNEL 44,752.00 6,741.63 0.00 35,371.47 0.00 9,380.53 79.04
EQUIPMENT
001-5-1490-0210-001 FURNITURE & FURNISHINGS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-1490-0220-001 PUB.WORKS ADMIN. OFFICE EQUI 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-1490-0230-001 MOTOR VEHICLE EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-1490-0250-001 OTHER EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL
001-5-1490-0410-001 PUB.WORKS ADMIN SUPPLIES & M 1,800.00 15.22 0.00 685.38 0.00 1,114.62 38.08
001-5-1490-0420-001 PUB.WORKS ADMIN. UTILITIES 3,200.00 150.73 0.00 2,287.94 0.00 912.06 71.50
001-5-1490-0440-001 PUBLIC WKS CONTR SERVICES 1,600.00 0.00 0.00 628.50 0.00 971.50 39.28
001-5-1490-0450-001 PUB.WORKS ADMIN. DO NOT USE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-1490-0460-001 PUB.WORKS ADMIN. MISCELLANEO 3,400.00 114.91 0.00 4,849.62 0.00 ( 1,449.62) 142.64
TOTAL CONTRACTUAL 10,000.00 280.86 0.00 8,451.44 0.00 1,548.56 84.51
TOTAL PUBLIC WORKS ADMIN 54,752.00 7,022.49 0.00 43,822.91 0.00 10,929.09 80.04
============= ============ ============ ============= ============ ============= ========
Page 123
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 17
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
SHARED SERVICES BLDG % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-1620-0100-001 BUILDINGS PERSONAL SERVICES 18,920.00 403.75 0.00 8,213.87 0.00 10,706.13 43.41
TOTAL PERSONNEL 18,920.00 403.75 0.00 8,213.87 0.00 10,706.13 43.41
EQUIPMENT
001-5-1620-0200-001 BUILDINGS EQUIPMENT 5,000.00 0.00 0.00 0.00 0.00 5,000.00 0.00
TOTAL EQUIPMENT 5,000.00 0.00 0.00 0.00 0.00 5,000.00 0.00
CONTRACTUAL
001-5-1620-0400-001 BUILDINGS CONTRACTUAL EXPENS 55,000.00 38,212.19 0.00 59,915.84 0.00 ( 4,915.84) 108.94
TOTAL CONTRACTUAL 55,000.00 38,212.19 0.00 59,915.84 0.00 ( 4,915.84) 108.94
TOTAL SHARED SERVICES BLDG 78,920.00 38,615.94 0.00 68,129.71 0.00 10,790.29 86.33
============= ============ ============ ============= ============ ============= ========
Page 124
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 18
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
UNALLOCATED INSURANCE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
001-5-1910-0400-001 UNALLOCATED INSURANCE 62,000.00 0.00 0.00 24,010.58 0.00 37,989.42 38.73
TOTAL CONTRACTUAL 62,000.00 0.00 0.00 24,010.58 0.00 37,989.42 38.73
TOTAL UNALLOCATED INSURANCE 62,000.00 0.00 0.00 24,010.58 0.00 37,989.42 38.73
============= ============ ============ ============= ============ ============= ========
Page 125
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 19
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
MUNICIPAL ASSN DUES % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
001-5-1920-0400-001 MUNICIPAL ASSOCIATION DUES 4,000.00 50.00 0.00 2,525.00 0.00 1,475.00 63.13
TOTAL CONTRACTUAL 4,000.00 50.00 0.00 2,525.00 0.00 1,475.00 63.13
TOTAL MUNICIPAL ASSN DUES 4,000.00 50.00 0.00 2,525.00 0.00 1,475.00 63.13
============= ============ ============ ============= ============ ============= ========
Page 126
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 20
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
JUDGEMENTS & CLAIMS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
001-5-1930-0400-001 JUDGEMENTS & CLAIMS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL JUDGEMENTS & CLAIMS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 127
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 21
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
LAND PURCHASE/RIGHTOFWAY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
001-5-1940-0400-001 PURCHASE OF LAND 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL LAND PURCHASE/RIGHTOFWAY 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 128
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 22
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
CONTINGENCY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
001-5-1990-0400-001 CONTINGENT ACCOUNT 35,000.00 0.00 0.00 0.00 0.00 35,000.00 0.00
TOTAL CONTRACTUAL 35,000.00 0.00 0.00 0.00 0.00 35,000.00 0.00
TOTAL CONTINGENCY 35,000.00 0.00 0.00 0.00 0.00 35,000.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 129
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 23
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
COMMUNICATIONS SYSTEM % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-3020-0100-001 CONTROL CENTER PERSONAL SERV 238,822.00 26,637.25 0.00 130,112.88 0.00 108,709.12 54.48
TOTAL PERSONNEL 238,822.00 26,637.25 0.00 130,112.88 0.00 108,709.12 54.48
EQUIPMENT
001-5-3020-0200-001 CONTROL CENTER EQUIPMENT 10,600.00 0.00 0.00 0.00 0.00 10,600.00 0.00
TOTAL EQUIPMENT 10,600.00 0.00 0.00 0.00 0.00 10,600.00 0.00
CONTRACTUAL
001-5-3020-0400-001 CONTROL CENTER CONT. EXPENSE 18,468.00 120.54 0.00 11,029.91 0.00 7,438.09 59.72
TOTAL CONTRACTUAL 18,468.00 120.54 0.00 11,029.91 0.00 7,438.09 59.72
TOTAL COMMUNICATIONS SYSTEM 267,890.00 26,757.79 0.00 141,142.79 0.00 126,747.21 52.69
============= ============ ============ ============= ============ ============= ========
Page 130
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 24
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
POLICE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-3120-0100-001 POLICE DEPT - REGULAR WAGES 200,512.00 21,599.50 0.00 104,601.75 0.00 95,910.25 52.17
TOTAL PERSONNEL 200,512.00 21,599.50 0.00 104,601.75 0.00 95,910.25 52.17
EQUIPMENT
001-5-3120-0200-001 POLICE EQUIPMENT 16,500.00 0.00 0.00 0.00 0.00 16,500.00 0.00
TOTAL EQUIPMENT 16,500.00 0.00 0.00 0.00 0.00 16,500.00 0.00
CONTRACTUAL
001-5-3120-0400-001 POLICE CONTRACTUAL EXPENSE 35,500.00 1,097.08 4,092.00 18,092.69 0.00 21,499.31 39.44
001-5-3120-0440-001 CONT. SERVICE-ERIE CO. SHERI 314,980.00 0.00 0.00 180,912.47 0.00 134,067.53 57.44
TOTAL CONTRACTUAL 350,480.00 1,097.08 4,092.00 199,005.16 0.00 155,566.84 55.61
TOTAL POLICE 567,492.00 22,696.58 4,092.00 303,606.91 0.00 267,977.09 52.78
============= ============ ============ ============= ============ ============= ========
Page 131
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 25
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
TRAFFIC CONTROL % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-3310-0100-001 TRAFFIC CONTROL PERSONAL SER 595.00 0.00 0.00 558.47 0.00 36.53 93.86
001-5-3310-0110-001 TRAFFIC CONTROL TEMPORARY 25.00 0.00 0.00 16.75 0.00 8.25 67.00
001-5-3310-0120-001 OVERTIME 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PERSONNEL 620.00 0.00 0.00 575.22 0.00 44.78 92.78
EQUIPMENT
001-5-3310-0260-001 SYSTEM EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL
001-5-3310-0410-001 TRAFFIC CONTROL SUPPLIES & M 1,650.00 0.00 0.00 770.58 0.00 879.42 46.70
001-5-3310-0440-001 CONTRACTED SERVICE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-3310-0460-001 TRAFFIC CONTROL MISCELLANEOU 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL CONTRACTUAL 1,650.00 0.00 0.00 770.58 0.00 879.42 46.70
TOTAL TRAFFIC CONTROL 2,270.00 0.00 0.00 1,345.80 0.00 924.20 59.29
============= ============ ============ ============= ============ ============= ========
Page 132
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 26
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
FIRE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-3410-0100-001 FIRE CHIEF PT PERSONAL SERVI 6,000.00 692.31 0.00 3,461.55 0.00 2,538.45 57.69
TOTAL PERSONNEL 6,000.00 692.31 0.00 3,461.55 0.00 2,538.45 57.69
EQUIPMENT
001-5-3410-0210-001 FIRE FIGHTING EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-3410-0210-011 FIRE EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-3410-0220-001 FIRE FIGHTING OFFICE EQUIPME 9,353.00 0.00 0.00 5,107.77 0.00 4,245.23 54.61
001-5-3410-0230-001 FIRE EQUIPMENT OTHER 71,000.00 4,357.46 0.00 39,572.66 0.00 31,427.34 55.74
TOTAL EQUIPMENT 80,353.00 4,357.46 0.00 44,680.43 0.00 35,672.57 55.61
CONTRACTUAL
001-5-3410-0410-001 FIRE SUPPLIES & MATERIALS 24,018.00 1,478.35 0.00 3,274.51 0.00 20,743.49 13.63
001-5-3410-0420-001 FIRE UTILITIES 14,100.00 269.48 0.00 7,301.67 0.00 6,798.33 51.78
001-5-3410-0430-001 FIRE DEPT INSURANCE 43,000.00 0.00 0.00 26,344.93 0.00 16,655.07 61.27
001-5-3410-0440-001 FIRE CONTRACTED SERVICE 73,080.00 6,319.91 0.00 48,667.03 0.00 24,412.97 66.59
001-5-3410-0450-001 FIRE FEES FOR SER.NON-EMPLOY 4,500.00 0.00 0.00 3,657.84 0.00 842.16 81.29
001-5-3410-0460-001 FIRE MISCELLANEOUS 21,561.00 0.00 0.00 10,325.60 0.00 11,235.40 47.89
TOTAL CONTRACTUAL 180,259.00 8,067.74 0.00 99,571.58 0.00 80,687.42 55.24
TOTAL FIRE 266,612.00 13,117.51 0.00 147,713.56 0.00 118,898.44 55.40
============= ============ ============ ============= ============ ============= ========
Page 133
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 27
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
SAFETY INSPECTION % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-3620-0100-001 SAFETY INSPECTION PER.SERVIC 37,022.00 5,611.57 0.00 28,092.34 0.00 8,929.66 75.88
TOTAL PERSONNEL 37,022.00 5,611.57 0.00 28,092.34 0.00 8,929.66 75.88
CONTRACTUAL
001-5-3620-0400-001 SAFETY INSPECTION CONT. EXP. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL SAFETY INSPECTION 37,022.00 5,611.57 0.00 28,092.34 0.00 8,929.66 75.88
============= ============ ============ ============= ============ ============= ========
Page 134
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 28
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
NATURAL DISASTER % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-3989-0100-001 NATURAL DISASTER (EMERG MGR) 2,700.00 0.00 0.00 1,350.00 0.00 1,350.00 50.00
TOTAL PERSONNEL 2,700.00 0.00 0.00 1,350.00 0.00 1,350.00 50.00
CONTRACTUAL
001-5-3989-0400-001 CONTRACTUAL SERVICES 1,000.00 0.00 0.00 645.00 0.00 355.00 64.50
TOTAL CONTRACTUAL 1,000.00 0.00 0.00 645.00 0.00 355.00 64.50
TOTAL NATURAL DISASTER 3,700.00 0.00 0.00 1,995.00 0.00 1,705.00 53.92
============= ============ ============ ============= ============ ============= ========
Page 135
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 29
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
STREET MAINTENANCE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-5110-0100-001 STREET MAINT. PERSONAL SERVI 293,469.00 19,615.28 0.00 120,385.57 0.00 173,083.43 41.02
001-5-5110-0110-001 TEMPORARY WAGES 10,219.00 0.00 0.00 9,011.51 0.00 1,207.49 88.18
001-5-5110-0120-001 OVERTIME 3,227.00 0.00 0.00 1,943.87 0.00 1,283.13 60.24
TOTAL PERSONNEL 306,915.00 19,615.28 0.00 131,340.95 0.00 175,574.05 42.79
EQUIPMENT
001-5-5110-0230-001 STREETS MOTOR VEHICLE EQUIP. 65,000.00 0.00 0.00 43,164.38 0.00 21,835.62 66.41
001-5-5110-0230-011 ST.EQUIP-CAP.RES-EXPENSES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-5110-0250-001 STREETS OTHER EQUIPMENT 8,250.00 0.00 0.00 0.00 0.00 8,250.00 0.00
001-5-5110-0260-001 SYSTEM EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-5110-0270-001 OTHER EQUIPMENT 12,100.00 0.00 0.00 12,100.00 0.00 0.00 100.00
TOTAL EQUIPMENT 85,350.00 0.00 0.00 55,264.38 0.00 30,085.62 64.75
CONTRACTUAL
001-5-5110-0410-001 STREETS SUPPLIES & MATERIALS 86,000.00 621.43 35,820.98 77,166.31 0.00 44,654.67 48.08
001-5-5110-0410-011 UDIG NOTICES & TRAINING 500.00 0.00 0.00 124.32 0.00 375.68 24.86
001-5-5110-0420-001 STREETS UTILITIES 1,600.00 0.00 0.00 903.51 0.00 696.49 56.47
001-5-5110-0430-001 INSURANCE 25,000.00 0.00 0.00 15,340.09 0.00 9,659.91 61.36
001-5-5110-0440-001 STREETS CONTRACTED SERVICE 15,000.00 0.00 0.00 1,444.80 0.00 13,555.20 9.63
001-5-5110-0450-001 STREETS EMPLOYEE EXP -CONTRA 1,200.00 70.00 0.00 914.43 0.00 285.57 76.20
001-5-5110-0460-001 STREETS - CELL PHONE REIMB 1,000.00 15.00 0.00 105.00 0.00 895.00 10.50
TOTAL CONTRACTUAL 130,300.00 706.43 35,820.98 95,998.46 0.00 70,122.52 46.18
TOTAL STREET MAINTENANCE 522,565.00 20,321.71 35,820.98 282,603.79 0.00 275,782.19 47.23
============= ============ ============ ============= ============ ============= ========
Page 136
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 30
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
CHIPS PERM IMP HIGHWAY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
EQUIPMENT
001-5-5112-0200-001 PERM IMPROVE HIGHWAY (CHIPS) 107,196.00 0.00 0.00 166,112.64 0.00 ( 58,916.64) 154.96
TOTAL EQUIPMENT 107,196.00 0.00 0.00 166,112.64 0.00 ( 58,916.64) 154.96
TOTAL CHIPS PERM IMP HIGHWAY 107,196.00 0.00 0.00 166,112.64 0.00 ( 58,916.64) 154.96
============= ============ ============ ============= ============ ============= ========
Page 137
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 31
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
SNOW REMOVAL % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-5142-0100-001 SNOW REMOVAL PERSONAL SERV. 55,936.00 19,876.25 0.00 24,949.65 0.00 30,986.35 44.60
001-5-5142-0120-001 OVERTIME 0.00 8,435.54 0.00 8,720.75 0.00 ( 8,720.75) 0.00
TOTAL PERSONNEL 55,936.00 28,311.79 0.00 33,670.40 0.00 22,265.60 60.19
EQUIPMENT
001-5-5142-0230-001 SNOW REMOVAL MOTOR VEHICLES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-5142-0230-011 SNOW EQUIP.CAP.RES.EXPENSE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-5142-0250-001 PLANT EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-5142-0270-001 OTHER EQUIPMENT 20,450.00 0.00 0.00 19,150.95 0.00 1,299.05 93.65
TOTAL EQUIPMENT 20,450.00 0.00 0.00 19,150.95 0.00 1,299.05 93.65
CONTRACTUAL
001-5-5142-0410-001 SNOW REMOVAL SALT & ROAD SUP 111,000.00 2,578.80 0.00 48,263.16 0.00 62,736.84 43.48
001-5-5142-0440-001 SNOW REMOVAL CONT. SERVICES 550.00 9.12 0.00 9.12 0.00 540.88 1.66
001-5-5142-0460-001 SNOW REMOVAL MISCELLANEOUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL CONTRACTUAL 111,550.00 2,587.92 0.00 48,272.28 0.00 63,277.72 43.27
TOTAL SNOW REMOVAL 187,936.00 30,899.71 0.00 101,093.63 0.00 86,842.37 53.79
============= ============ ============ ============= ============ ============= ========
Page 138
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 32
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
STREET LIGHTING % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
001-5-5182-0400-001 STREET LIGHTING CONT. EXPENS 45,000.00 3,732.11 0.00 26,124.77 0.00 18,875.23 58.06
TOTAL CONTRACTUAL 45,000.00 3,732.11 0.00 26,124.77 0.00 18,875.23 58.06
TOTAL STREET LIGHTING 45,000.00 3,732.11 0.00 26,124.77 0.00 18,875.23 58.06
============= ============ ============ ============= ============ ============= ========
Page 139
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 33
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
SIDEWALKS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-5410-0100-001 SIDEWALKS PERSONAL SERVICE 12,908.00 0.00 0.00 0.00 0.00 12,908.00 0.00
001-5-5410-0110-001 TEMPORARY WAGES 0.00 0.00 0.00 33.50 0.00 ( 33.50) 0.00
001-5-5410-0120-001 OVERTIME 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PERSONNEL 12,908.00 0.00 0.00 33.50 0.00 12,874.50 0.26
CONTRACTUAL
001-5-5410-0410-001 SIDEWALKS SUPPLIES & MAT. 7,000.00 0.00 0.00 20.08 0.00 6,979.92 0.29
001-5-5410-0440-001 SIDEWALKS CONTRACTED SERVICE 8,000.00 0.00 0.00 0.00 0.00 8,000.00 0.00
TOTAL CONTRACTUAL 15,000.00 0.00 0.00 20.08 0.00 14,979.92 0.13
TOTAL SIDEWALKS 27,908.00 0.00 0.00 53.58 0.00 27,854.42 0.19
============= ============ ============ ============= ============ ============= ========
Page 140
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 34
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
OFF STREET PARKING % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-5650-0100-001 OFF ST.PARKING PERSONAL SERV 269.00 0.00 0.00 0.00 0.00 269.00 0.00
001-5-5650-0110-001 OFF ST. PARKING TEMPORARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-5650-0120-001 OFF ST PARKING OVERTIME 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PERSONNEL 269.00 0.00 0.00 0.00 0.00 269.00 0.00
CONTRACTUAL
001-5-5650-0410-001 OFF ST. PARKING SUPPLIES & M 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-5650-0440-001 OFF ST. PARKING CONT. SERVIC 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-5650-0460-001 OFF ST. PARKING MISCELLANEOU 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OFF STREET PARKING 269.00 0.00 0.00 0.00 0.00 269.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 141
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 35
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
ECONOMIC DEVELOPMENT % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
001-5-6989-0400-001 ECONOMIC DEVELOPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-6989-0410-001 CONTRACTUAL SERVICES - B&L 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL ECONOMIC DEVELOPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 142
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 36
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
PARKS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-7110-0100-001 PARKS PERSONAL SERVICE 21,514.00 37.73 0.00 5,181.67 0.00 16,332.33 24.09
001-5-7110-0110-001 PARKS TEMPORARY 5,378.00 0.00 0.00 4,857.51 0.00 520.49 90.32
001-5-7110-0120-001 PARKS OVERTIME 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PERSONNEL 26,892.00 37.73 0.00 10,039.18 0.00 16,852.82 37.33
EQUIPMENT
001-5-7110-0240-001 PARKS MAINTENANCE EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-7110-0240-011 EQUIP. - RESERVE ACCT. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-7110-0241-001 VEHICLE CHARGING STATION 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-7110-0250-001 OTHER EQUIPMENT 9,000.00 0.00 0.00 5,300.13 0.00 3,699.87 58.89
001-5-7110-0250-002 SKATE PARK EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-7110-0250-011 EQUIPMENT-CAP. RES.- GENERAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-7110-0270-001 OTHER EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL EQUIPMENT 9,000.00 0.00 0.00 5,300.13 0.00 3,699.87 58.89
CONTRACTUAL
001-5-7110-0410-001 PARKS SUPPLIES & MATERIALS 37,000.00 169.68 0.00 27,436.53 0.00 9,563.47 74.15
001-5-7110-0410-002 SKATE PARK SUPPLIES/MATERIAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-7110-0410-003 CLOCK REPAIR/MAINTENANCE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-7110-0420-001 PARKS UTILITIES 15,000.00 0.00 0.00 12,990.05 0.00 2,009.95 86.60
001-5-7110-0430-002 INSURANCE-SKATE PARK 5,000.00 0.00 0.00 3,001.31 0.00 1,998.69 60.03
001-5-7110-0440-001 PARKS CONTRACTED SERVICES 1,000.00 0.00 0.00 0.00 0.00 1,000.00 0.00
TOTAL CONTRACTUAL 58,000.00 169.68 0.00 43,427.89 0.00 14,572.11 74.88
TOTAL PARKS 93,892.00 207.41 0.00 58,767.20 0.00 35,124.80 62.59
============= ============ ============ ============= ============ ============= ========
Page 143
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 37
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
JOINT YOUTH PROJECT % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
001-5-7320-0400-001 JOINT YOUTH CONT. EXPENSE 70,000.00 0.00 0.00 52,500.00 0.00 17,500.00 75.00
TOTAL CONTRACTUAL 70,000.00 0.00 0.00 52,500.00 0.00 17,500.00 75.00
TOTAL JOINT YOUTH PROJECT 70,000.00 0.00 0.00 52,500.00 0.00 17,500.00 75.00
============= ============ ============ ============= ============ ============= ========
Page 144
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 38
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
HISTORIC PRESERVATION % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-7520-0100-001 HISTORIC PRESERVATION BOARD 5,700.00 0.00 0.00 1,050.00 0.00 4,650.00 18.42
TOTAL PERSONNEL 5,700.00 0.00 0.00 1,050.00 0.00 4,650.00 18.42
CONTRACTUAL
001-5-7520-0400-001 HISTORIC PRES CONTRACT SERVI 0.00 0.00 0.00 2,943.32 0.00 ( 2,943.32) 0.00
TOTAL CONTRACTUAL 0.00 0.00 0.00 2,943.32 0.00 ( 2,943.32) 0.00
TOTAL HISTORIC PRESERVATION 5,700.00 0.00 0.00 3,993.32 0.00 1,706.68 70.06
============= ============ ============ ============= ============ ============= ========
Page 145
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 39
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
CELEBRATIONS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
001-5-7550-0400-001 CELEBRATIONS CONT. EXPENSE 8,000.00 0.00 0.00 6,512.00 0.00 1,488.00 81.40
TOTAL CONTRACTUAL 8,000.00 0.00 0.00 6,512.00 0.00 1,488.00 81.40
TOTAL CELEBRATIONS 8,000.00 0.00 0.00 6,512.00 0.00 1,488.00 81.40
============= ============ ============ ============= ============ ============= ========
Page 146
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 40
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
ZONING % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-8010-0100-001 ZONING-CEO PERSONAL SERVICES 40,617.00 3,732.25 0.00 18,723.16 0.00 21,893.84 46.10
001-5-8010-0110-001 ZONING BOARD PERSONAL SERVIC 0.00 0.00 0.00 1,850.00 0.00 ( 1,850.00) 0.00
001-5-8010-0120-000 OVERTIME 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PERSONNEL 40,617.00 3,732.25 0.00 20,573.16 0.00 20,043.84 50.65
CONTRACTUAL
001-5-8010-0400-001 ZONING-CEO CONTRACTUAL EXPEN 8,000.00 91.35 0.00 3,179.68 0.00 4,820.32 39.75
001-5-8010-0410-001 ZONING BOARD CONTRACTUAL EXP 0.00 0.00 0.00 60.82 0.00 ( 60.82) 0.00
TOTAL CONTRACTUAL 8,000.00 91.35 0.00 3,240.50 0.00 4,759.50 40.51
TOTAL ZONING 48,617.00 3,823.60 0.00 23,813.66 0.00 24,803.34 48.98
============= ============ ============ ============= ============ ============= ========
Page 147
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 41
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
PLANNING % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-8020-0100-001 PLANNING BD. PERSONAL SERVIC 4,900.00 0.00 0.00 2,300.00 0.00 2,600.00 46.94
001-5-8020-0120-000 OVERTIME 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PERSONNEL 4,900.00 0.00 0.00 2,300.00 0.00 2,600.00 46.94
CONTRACTUAL
001-5-8020-0400-001 PLANNING BOARD CONT. EXPENSE 2,000.00 32.50 0.00 201.12 0.00 1,798.88 10.06
TOTAL CONTRACTUAL 2,000.00 32.50 0.00 201.12 0.00 1,798.88 10.06
TOTAL PLANNING 6,900.00 32.50 0.00 2,501.12 0.00 4,398.88 36.25
============= ============ ============ ============= ============ ============= ========
Page 148
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 42
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
REFUSE COLLECTIONS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-8160-0100-001 REFUSE COLL. PERSONAL SERVIC 100.00 0.00 0.00 0.00 0.00 100.00 0.00
001-5-8160-0110-001 REFUSE COLLECTION TEMPORARY 438.00 0.00 0.00 0.00 0.00 438.00 0.00
001-5-8160-0120-001 REFUSE COLLECTION OVERTIME 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL PERSONNEL 538.00 0.00 0.00 0.00 0.00 538.00 0.00
EQUIPMENT
001-5-8160-0200-001 GARBAGE TOTES 96 GALS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL
001-5-8160-0410-001 REFUSE COLLECTION SUPP. & MA 5,000.00 0.00 0.00 500.00 0.00 4,500.00 10.00
001-5-8160-0440-001 REFUSE COLLECTION CONT. SERV 360,000.00 30,848.27 0.00 181,311.70 0.00 178,688.30 50.36
001-5-8160-0460-001 REFUSE MISCELLANEOUS 500.00 0.00 0.00 300.00 0.00 200.00 60.00
TOTAL CONTRACTUAL 365,500.00 30,848.27 0.00 182,111.70 0.00 183,388.30 49.83
TOTAL REFUSE COLLECTIONS 366,038.00 30,848.27 0.00 182,111.70 0.00 183,926.30 49.75
============= ============ ============ ============= ============ ============= ========
Page 149
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 43
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
STREET CLEANING % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-8170-0100-001 STREET CLEANING PERSONAL SER 12,288.00 629.96 0.00 7,179.13 0.00 5,108.87 58.42
001-5-8170-0110-001 STREET CLEANING TEMPORARY 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-8170-0120-001 STREET CLEANING OVERTIME 620.00 0.00 0.00 0.00 0.00 620.00 0.00
TOTAL PERSONNEL 12,908.00 629.96 0.00 7,179.13 0.00 5,728.87 55.62
EQUIPMENT
001-5-8170-0240-001 STREET CLEANING EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL
001-5-8170-0410-001 ST.CLEANING SUPPLIES & MAT. 4,000.00 0.00 0.00 3,124.78 0.00 875.22 78.12
001-5-8170-0440-001 CONTRACTED SERVICE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL CONTRACTUAL 4,000.00 0.00 0.00 3,124.78 0.00 875.22 78.12
TOTAL STREET CLEANING 16,908.00 629.96 0.00 10,303.91 0.00 6,604.09 60.94
============= ============ ============ ============= ============ ============= ========
Page 150
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 44
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
COMMUNITY BEAUTIFICATION % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-8510-0100-001 COMM.BEAUTIFICATION - PERS.S 18,287.00 547.27 0.00 7,569.13 0.00 10,717.87 41.39
001-5-8510-0110-001 COMM. BEAUTIFICATION TEMPORA 9,681.00 0.00 0.00 5,795.50 0.00 3,885.50 59.86
TOTAL PERSONNEL 27,968.00 547.27 0.00 13,364.63 0.00 14,603.37 47.79
CONTRACTUAL
001-5-8510-0410-001 COMM.BEAUTIFICATION SUPP & M 35,000.00 259.90 0.00 6,165.01 0.00 28,834.99 17.61
TOTAL CONTRACTUAL 35,000.00 259.90 0.00 6,165.01 0.00 28,834.99 17.61
TOTAL COMMUNITY BEAUTIFICATION 62,968.00 807.17 0.00 19,529.64 0.00 43,438.36 31.02
============= ============ ============ ============= ============ ============= ========
Page 151
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 45
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
DRAINAGE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-8540-0100-001 DRAINAGE PERSONAL SERVICE 11,295.00 348.24 0.00 8,149.82 0.00 3,145.18 72.15
001-5-8540-0110-001 DRAINAGE TEMPORARY 2,575.00 0.00 0.00 1,574.51 0.00 1,000.49 61.15
001-5-8540-0120-001 DRAINAGE OVERTIME 538.00 0.00 0.00 0.00 0.00 538.00 0.00
TOTAL PERSONNEL 14,408.00 348.24 0.00 9,724.33 0.00 4,683.67 67.49
CONTRACTUAL
001-5-8540-0410-001 DRAINAGE SUPPLIES & MATERIAL 7,000.00 0.00 0.00 1,638.75 0.00 5,361.25 23.41
001-5-8540-0440-001 CONTRACTED SERVICE 1,500.00 0.00 0.00 0.00 0.00 1,500.00 0.00
TOTAL CONTRACTUAL 8,500.00 0.00 0.00 1,638.75 0.00 6,861.25 19.28
TOTAL DRAINAGE 22,908.00 348.24 0.00 11,363.08 0.00 11,544.92 49.60
============= ============ ============ ============= ============ ============= ========
Page 152
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 46
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
SHADE TREES % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
001-5-8560-0100-001 SHADE TREES PERSONAL SERVICE 55,301.00 6,603.10 0.00 47,335.82 0.00 7,965.18 85.60
001-5-8560-0110-001 SHADE TREES TEMPORARY 0.00 0.00 0.00 2,278.00 0.00 ( 2,278.00) 0.00
001-5-8560-0120-001 SHADE TREES OVERTIME 1,710.00 0.00 0.00 0.00 0.00 1,710.00 0.00
TOTAL PERSONNEL 57,011.00 6,603.10 0.00 49,613.82 0.00 7,397.18 87.02
EQUIPMENT
001-5-8560-0200-001 SHADE TREES EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL
001-5-8560-0410-001 SHADE TREES SUPPLIES & MAT. 3,000.00 0.00 0.00 994.62 0.00 2,005.38 33.15
001-5-8560-0440-001 SHADE TREES CONTRACTED SERVI 8,000.00 0.00 0.00 3,000.00 0.00 5,000.00 37.50
001-5-8560-0460-001 SHADE TREES MISCELLANEOUS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL CONTRACTUAL 11,000.00 0.00 0.00 3,994.62 0.00 7,005.38 36.31
TOTAL SHADE TREES 68,011.00 6,603.10 0.00 53,608.44 0.00 14,402.56 78.82
============= ============ ============ ============= ============ ============= ========
Page 153
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 47
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
STATE RETIREMENT % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
001-5-9010-0800-001 STATE RETIREMENT 135,927.00 137,050.76 0.00 113,032.76 0.00 22,894.24 83.16
TOTAL OTHER 135,927.00 137,050.76 0.00 113,032.76 0.00 22,894.24 83.16
TOTAL STATE RETIREMENT 135,927.00 137,050.76 0.00 113,032.76 0.00 22,894.24 83.16
============= ============ ============ ============= ============ ============= ========
Page 154
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 48
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
STATE RETIREMENT-P&F % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
001-5-9015-0800-001 POLICE & FIRE RETIREMENT 6,991.00 4,248.00 0.00 4,248.00 0.00 2,743.00 60.76
TOTAL OTHER 6,991.00 4,248.00 0.00 4,248.00 0.00 2,743.00 60.76
TOTAL STATE RETIREMENT-P&F 6,991.00 4,248.00 0.00 4,248.00 0.00 2,743.00 60.76
============= ============ ============ ============= ============ ============= ========
Page 155
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 49
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
LOSAP % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
001-5-9025-0800-001 LOSAP-LOCAL PENSION FUND 120,000.00 0.00 0.00 122,682.50 0.00 ( 2,682.50) 102.24
TOTAL OTHER 120,000.00 0.00 0.00 122,682.50 0.00 ( 2,682.50) 102.24
TOTAL LOSAP 120,000.00 0.00 0.00 122,682.50 0.00 ( 2,682.50) 102.24
============= ============ ============ ============= ============ ============= ========
Page 156
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 50
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
SOCIAL SECURITY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
001-5-9030-0800-000 SOCIAL SECURITY 105,296.00 11,274.55 0.00 59,721.90 0.00 45,574.10 56.72
TOTAL OTHER 105,296.00 11,274.55 0.00 59,721.90 0.00 45,574.10 56.72
TOTAL SOCIAL SECURITY 105,296.00 11,274.55 0.00 59,721.90 0.00 45,574.10 56.72
============= ============ ============ ============= ============ ============= ========
Page 157
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 51
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
WORKERS COMP % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
001-5-9040-0800-001 WORKER'S COMPENSATION 45,000.00 8,392.20 0.00 26,906.26 0.00 18,093.74 59.79
001-5-9040-0800-002 WORKER'S COMPENSATION-FIRE 25,000.00 4,895.45 0.00 15,581.01 0.00 9,418.99 62.32
TOTAL OTHER 70,000.00 13,287.65 0.00 42,487.27 0.00 27,512.73 60.70
TOTAL WORKERS COMP 70,000.00 13,287.65 0.00 42,487.27 0.00 27,512.73 60.70
============= ============ ============ ============= ============ ============= ========
Page 158
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 52
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
UNEMPLOYMENT INSURANCE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
001-5-9050-0800-001 EMPLOYEE BENEFITS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL UNEMPLOYMENT INSURANCE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 159
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 53
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
HOSPITAL-MEDICAL INS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
001-5-9060-0800-001 HOSPITAL & MEDICAL INSURANCE 109,621.00 2,334.36 0.00 72,411.57 0.00 37,209.43 66.06
TOTAL OTHER 109,621.00 2,334.36 0.00 72,411.57 0.00 37,209.43 66.06
TOTAL HOSPITAL-MEDICAL INS 109,621.00 2,334.36 0.00 72,411.57 0.00 37,209.43 66.06
============= ============ ============ ============= ============ ============= ========
Page 160
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 54
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
SUP FIREFIGHTERS BENEFIT % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
001-5-9085-0800-001 SUP FIREFIGHTERS BENEFIT 4,600.00 4,072.41 0.00 4,072.41 0.00 527.59 88.53
TOTAL OTHER 4,600.00 4,072.41 0.00 4,072.41 0.00 527.59 88.53
TOTAL SUP FIREFIGHTERS BENEFIT 4,600.00 4,072.41 0.00 4,072.41 0.00 527.59 88.53
============= ============ ============ ============= ============ ============= ========
Page 161
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 55
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
SERIAL BONDS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
001-5-9710-0600-001 SERIAL BONDS - PRINCIPAL 120,000.00 0.00 0.00 120,000.00 0.00 0.00 100.00
001-5-9710-0700-001 SERIAL BONDS - INTEREST 38,781.00 10,900.00 0.00 31,050.00 0.00 7,731.00 80.06
TOTAL OTHER 158,781.00 10,900.00 0.00 151,050.00 0.00 7,731.00 95.13
TOTAL SERIAL BONDS 158,781.00 10,900.00 0.00 151,050.00 0.00 7,731.00 95.13
============= ============ ============ ============= ============ ============= ========
Page 162
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 56
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
BOND ANTICIPATION % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
001-5-9730-0600-001 BAN PRINCIPAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
001-5-9730-0700-001 BAN - INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL BOND ANTICIPATION 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 163
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 57
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
INSTALLMENT PURCHASE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
001-5-9785-0600-001 INSTALLMENT PURCHASE DEBT-PR 36,500.00 0.00 0.00 0.00 0.00 36,500.00 0.00
001-5-9785-0700-001 INSTALLMENT PURCHASE DEBT-IN 4,500.00 0.00 0.00 0.00 0.00 4,500.00 0.00
TOTAL OTHER 41,000.00 0.00 0.00 0.00 0.00 41,000.00 0.00
TOTAL INSTALLMENT PURCHASE 41,000.00 0.00 0.00 0.00 0.00 41,000.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 164
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 58
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
01- GENERAL FUND
TRANSFER TO OTHER FUNDS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
001-5-9901-0900-001 TRANSFERS TO OTHER FUNDS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL TRANSFER TO OTHER FUNDS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 165
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 59
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
001-GENERAL FUND
TRANSFER TO CAPITAL PROJ % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
001-5-9950-0900-001 TRANSFER TO CAPITAL RESERVES 35,000.00 0.00 0.00 61,000.00 0.00 ( 26,000.00) 174.29
001-5-9950-0900-011 ST.RECON.RES.-TRANSFER TO CA 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OTHER 35,000.00 0.00 0.00 61,000.00 0.00 ( 26,000.00) 174.29
TOTAL TRANSFER TO CAPITAL PROJ 35,000.00 0.00 0.00 61,000.00 0.00 ( 26,000.00) 174.29
============= ============ ============ ============= ============ ============= ========
TOTAL EXPENDITURES 4,196,044.00 421,789.73 39,912.98 2,614,886.52 0.00 1,621,070.46 61.37
============= ============ ============ ============= ============ ============= ========
Page 166
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 1
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
FINANCIAL SUMMARY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
REVENUE SUMMARY
WATER 1,191,850.00 96,666.34 0.00 616,590.73 0.00 575,259.27 51.73
TOTAL REVENUES 1,191,850.00 96,666.34 0.00 616,590.73 0.00 575,259.27 51.73
============= ============ ============ ============= ============ ============= ========
EXPENDITURE SUMMARY
LAW OFFICE
PERSONNEL 4,564.00 526.59 0.00 2,632.95 0.00 1,931.05 57.69
CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL LAW OFFICE 4,564.00 526.59 0.00 2,632.95 0.00 1,931.05 57.69
UNALLOCATED INSURANCE
CONTRACTUAL 35,000.00 0.00 0.00 16,674.01 0.00 18,325.99 47.64
TOTAL UNALLOCATED INSURANCE 35,000.00 0.00 0.00 16,674.01 0.00 18,325.99 47.64
MUNICIPAL ASSOC DUES
CONTRACTUAL 300.00 0.00 0.00 176.74 0.00 123.26 58.91
TOTAL MUNICIPAL ASSOC DUES 300.00 0.00 0.00 176.74 0.00 123.26 58.91
TAXES-ASSESS MUN PROP
CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL TAXES-ASSESS MUN PROP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
INTEREST
CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTINGENCY
CONTRACTUAL 40,000.00 0.00 0.00 0.00 0.00 40,000.00 0.00
TOTAL CONTINGENCY 40,000.00 0.00 0.00 0.00 0.00 40,000.00 0.00
WATER ADMIN
PERSONNEL 95,931.00 10,454.09 0.00 55,715.89 0.00 40,215.11 58.08
EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL 40,000.00 851.17 0.00 44,195.40 0.00 ( 4,195.40) 110.49
TOTAL WATER ADMIN 135,931.00 11,305.26 0.00 99,911.29 0.00 36,019.71 73.50
SOURCE OF SUPPLY
PERSONNEL 20,359.00 3,194.73 0.00 17,120.66 0.00 3,238.34 84.09
EQUIPMENT 47,000.00 0.00 0.00 0.00 0.00 47,000.00 0.00
CONTRACTUAL 59,000.00 18,354.06 0.00 65,120.15 0.00 ( 6,120.15) 110.37
TOTAL SOURCE OF SUPPLY 126,359.00 21,548.79 0.00 82,240.81 0.00 44,118.19 65.09
Page 167
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 2
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
FINANCIAL SUMMARY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PURIFICATION
PERSONNEL 73,289.00 5,993.13 0.00 24,786.95 0.00 48,502.05 33.82
EQUIPMENT 7,000.00 0.00 0.00 0.00 0.00 7,000.00 0.00
CONTRACTUAL 66,500.00 1,628.68 0.00 35,176.83 0.00 31,323.17 52.90
TOTAL PURIFICATION 146,789.00 7,621.81 0.00 59,963.78 0.00 86,825.22 40.85
TRANSMISSION-DISTRIBUTION
PERSONNEL 182,292.00 19,311.27 0.00 103,536.66 0.00 78,755.34 56.80
EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL 60,000.00 3,368.61 6,711.00 55,258.24 0.00 11,452.76 80.91
TOTAL TRANSMISSION-DISTRIBUTION 242,292.00 22,679.88 6,711.00 158,794.90 0.00 90,208.10 62.77
STATE RETIREMENT
OTHER 49,729.35 45,649.78 0.00 36,433.78 0.00 13,295.57 73.26
TOTAL STATE RETIREMENT 49,729.35 45,649.78 0.00 36,433.78 0.00 13,295.57 73.26
SOCIAL SECURITY
OTHER 28,797.00 3,024.98 0.00 16,522.85 0.00 12,274.15 57.38
TOTAL SOCIAL SECURITY 28,797.00 3,024.98 0.00 16,522.85 0.00 12,274.15 57.38
WORKERS COMP
OTHER 9,500.00 1,923.21 0.00 5,888.92 0.00 3,611.08 61.99
TOTAL WORKERS COMP 9,500.00 1,923.21 0.00 5,888.92 0.00 3,611.08 61.99
UNEMPLOYMENT INSURANCE
OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL UNEMPLOYMENT INSURANCE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
HOSPITAL-MEDICAL INS
OTHER 85,551.35 1,194.51 0.00 40,945.30 0.00 44,606.05 47.86
TOTAL HOSPITAL-MEDICAL INS 85,551.35 1,194.51 0.00 40,945.30 0.00 44,606.05 47.86
SERIAL BONDS
OTHER 273,564.49 18,399.38 0.00 91,005.39 0.00 182,559.10 33.27
TOTAL SERIAL BONDS 273,564.49 18,399.38 0.00 91,005.39 0.00 182,559.10 33.27
BOND ANTICIPATION
OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL BOND ANTICIPATION 0.00 0.00 0.00 0.00 0.00 0.00 0.00
INSTALLMENT PURCHASE
OTHER 13,472.81 0.00 0.00 0.00 0.00 13,472.81 0.00
TOTAL INSTALLMENT PURCHASE 13,472.81 0.00 0.00 0.00 0.00 13,472.81 0.00
Page 168
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 3
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
FINANCIAL SUMMARY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
INTEREST/INTERFUND
OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL INTEREST/INTERFUND 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSFER TO OTHER FUNDS
OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL TRANSFER TO OTHER FUNDS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSFER TO CAP PROJ
OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL TRANSFER TO CAP PROJ 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL EXPENDITURES 1,191,850.00 133,874.19 6,711.00 611,190.72 0.00 587,370.28 50.72
============= ============ ============ ============= ============ ============= ========
REVENUE OVER/(UNDER) EXPENDITURES 0.00 ( 37,207.85) 6,711.00 5,400.01 0.00 ( 12,111.01) 0.00
============= ============ ============ ============= ============ ============= ========
Page 169
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 4
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
% OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
REVENUES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
WATER
002-4-0002-2140-001 METERED WATER SALES 783,081.00 58,804.28 0.00 381,030.58 0.00 402,050.42 48.66
002-4-0002-2140-002 METER CHARGE-MONTHLY 376,812.00 33,372.25 0.00 200,609.83 0.00 176,202.17 53.24
002-4-0002-2140-003 DISTRICT WATER SALES 1,104.00 104.80 0.00 446.60 0.00 657.40 40.45
002-4-0002-2142-001 UNMETERED WATER SALES 2,604.00 0.00 0.00 1,356.98 0.00 1,247.02 52.11
002-4-0002-2144-001 WATER SERVICE CHARGES 5,017.00 0.00 0.00 3,175.00 0.00 1,842.00 63.28
002-4-0002-2401-001 INTEREST AND EARNINGS 22,844.00 4,335.01 0.00 29,621.74 0.00 ( 6,777.74) 129.67
002-4-0002-2401-011 WATER EQUIP. RES. - INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-2401-021 WATER RECON. RES. -INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-2410-001 RENTAL OF PROPERTY INDIVIDUA 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-2650-001 SALES OF SCRAP & EXCESS MATE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-2660-001 SALE OF REAL PROPERTY 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-2665-001 SALE OF EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-2680-001 INSURANCE RECOVERIES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-2701-001 REFUNDS- PRIOR YEAR EXPEND 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-2770-001 OTHER UNCLASSIFIED REVENUES 388.00 50.00 0.00 350.00 0.00 38.00 90.21
002-4-0002-2771-001 SPRINT LEASE PAYMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-2772-001 VERIZON LEASE PAYMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-2773-001 VOICESTREAM TOWER LEASE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-2801-001 INTERFUND REVENUES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-4989-001 FEDERAL AID-COMMUNITY DEVELO 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-5031-001 INTERFUND TRANSFERS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-5031-011 TRANS, RES.FUND -WATER EQUIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-5031-021 TRANS.RES.FUND - WATER RECON 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-5050-001 INTERFUND TRANS FOR DEBT SER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-4-0002-9994-001 REVENUE CLEARING 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL WATER 1,191,850.00 96,666.34 0.00 616,590.73 0.00 575,259.27 51.73
** TOTAL REVENUES ** 1,191,850.00 96,666.34 0.00 616,590.73 0.00 575,259.27 51.73
============= ============ ============ ============= ============ ============= ========
Page 170
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 5
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
LAW OFFICE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
002-5-1420-0100-002 LAW PERSONAL SERVICES 4,564.00 526.59 0.00 2,632.95 0.00 1,931.05 57.69
TOTAL PERSONNEL 4,564.00 526.59 0.00 2,632.95 0.00 1,931.05 57.69
CONTRACTUAL
002-5-1420-0400-002 LAW CONTRACTUAL EXPENSE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL LAW OFFICE 4,564.00 526.59 0.00 2,632.95 0.00 1,931.05 57.69
============= ============ ============ ============= ============ ============= ========
Page 171
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 6
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
UNALLOCATED INSURANCE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
002-5-1910-0400-002 UNALLOCATED INSURANCE 35,000.00 0.00 0.00 16,674.01 0.00 18,325.99 47.64
TOTAL CONTRACTUAL 35,000.00 0.00 0.00 16,674.01 0.00 18,325.99 47.64
TOTAL UNALLOCATED INSURANCE 35,000.00 0.00 0.00 16,674.01 0.00 18,325.99 47.64
============= ============ ============ ============= ============ ============= ========
Page 172
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 7
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
MUNICIPAL ASSOC DUES % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
002-5-1920-0400-002 MUNICIPAL ASSOCIATION DUES 300.00 0.00 0.00 176.74 0.00 123.26 58.91
TOTAL CONTRACTUAL 300.00 0.00 0.00 176.74 0.00 123.26 58.91
TOTAL MUNICIPAL ASSOC DUES 300.00 0.00 0.00 176.74 0.00 123.26 58.91
============= ============ ============ ============= ============ ============= ========
Page 173
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 8
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
TAXES-ASSESS MUN PROP % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
002-5-1950-0400-002 TAXES ON MUNICIPAL PROPERTY 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL TAXES-ASSESS MUN PROP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 174
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 9
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
INTEREST % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
002-5-1989-0400-002 INTERFUND INTEREST EXPENSE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 175
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 10
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
CONTINGENCY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
002-5-1990-0400-002 CONTINGENT ACCOUNT 40,000.00 0.00 0.00 0.00 0.00 40,000.00 0.00
TOTAL CONTRACTUAL 40,000.00 0.00 0.00 0.00 0.00 40,000.00 0.00
TOTAL CONTINGENCY 40,000.00 0.00 0.00 0.00 0.00 40,000.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 176
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 11
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
WATER ADMIN % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
002-5-8310-0101-001 WATER ADMIN SALARIES 95,931.00 10,454.09 0.00 55,715.89 0.00 40,215.11 58.08
TOTAL PERSONNEL 95,931.00 10,454.09 0.00 55,715.89 0.00 40,215.11 58.08
EQUIPMENT
002-5-8310-0200-001 FOLDER STUFFER MACHINE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL
002-5-8310-0441-001 WATER ADMIN. CONT. SERVICES 40,000.00 851.17 0.00 44,195.40 0.00 ( 4,195.40) 110.49
TOTAL CONTRACTUAL 40,000.00 851.17 0.00 44,195.40 0.00 ( 4,195.40) 110.49
TOTAL WATER ADMIN 135,931.00 11,305.26 0.00 99,911.29 0.00 36,019.71 73.50
============= ============ ============ ============= ============ ============= ========
Page 177
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 12
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
SOURCE OF SUPPLY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
002-5-8320-0101-001 SUPPLY SOURCE -REGULAR COMM. 19,646.00 3,194.73 0.00 16,919.66 0.00 2,726.34 86.12
002-5-8320-0111-001 SUPPLY SOURCE-TEMPORARY WAGE 509.00 0.00 0.00 201.00 0.00 308.00 39.49
002-5-8320-0121-001 OVERTIME, COMMODITY 204.00 0.00 0.00 0.00 0.00 204.00 0.00
TOTAL PERSONNEL 20,359.00 3,194.73 0.00 17,120.66 0.00 3,238.34 84.09
EQUIPMENT
002-5-8320-0201-001 WELL #1 REPLACEMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-5-8320-0251-001 PLANT EQUIPMENT VILLAGE 47,000.00 0.00 0.00 0.00 0.00 47,000.00 0.00
TOTAL EQUIPMENT 47,000.00 0.00 0.00 0.00 0.00 47,000.00 0.00
CONTRACTUAL
002-5-8320-0411-001 SUPPLIES & MATERIAL COMMODIT 15,000.00 0.00 0.00 4,354.62 0.00 10,645.38 29.03
002-5-8320-0421-001 UTILITIES-COMMODITY 18,000.00 0.00 0.00 10,831.86 0.00 7,168.14 60.18
002-5-8320-0441-001 CONTRACTED SERVICES-COMMODIT 25,000.00 18,354.06 0.00 49,933.67 0.00 ( 24,933.67) 199.73
002-5-8320-0461-001 MISCELLANEOUS-COMMODITY 1,000.00 0.00 0.00 0.00 0.00 1,000.00 0.00
TOTAL CONTRACTUAL 59,000.00 18,354.06 0.00 65,120.15 0.00 ( 6,120.15) 110.37
TOTAL SOURCE OF SUPPLY 126,359.00 21,548.79 0.00 82,240.81 0.00 44,118.19 65.09
============= ============ ============ ============= ============ ============= ========
Page 178
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 13
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
PURIFICATION % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
002-5-8330-0101-001 SALARIES REGULAR, COMMODITY 72,271.00 5,993.13 0.00 24,786.95 0.00 47,484.05 34.30
002-5-8330-0111-001 TEMPORARY WAGES, COMMODITY 509.00 0.00 0.00 0.00 0.00 509.00 0.00
002-5-8330-0121-001 OVERTIME, COMMODITY 509.00 0.00 0.00 0.00 0.00 509.00 0.00
TOTAL PERSONNEL 73,289.00 5,993.13 0.00 24,786.95 0.00 48,502.05 33.82
EQUIPMENT
002-5-8330-0251-001 PLANT EQUIPMENT VILLAGE 7,000.00 0.00 0.00 0.00 0.00 7,000.00 0.00
002-5-8330-0271-001 OTHER EQUIPMENT-VILLAGE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL EQUIPMENT 7,000.00 0.00 0.00 0.00 0.00 7,000.00 0.00
CONTRACTUAL
002-5-8330-0411-001 CHEMICALS 30,000.00 1,000.75 0.00 12,340.07 0.00 17,659.93 41.13
002-5-8330-0421-001 UTILITIES-COMMODITY 15,000.00 627.93 0.00 5,324.84 0.00 9,675.16 35.50
002-5-8330-0441-001 CONTRACTED SERVICES-COMMODIT 20,000.00 0.00 0.00 17,511.92 0.00 2,488.08 87.56
002-5-8330-0461-001 MISCELLANEOUS-COMMODITY 1,500.00 0.00 0.00 0.00 0.00 1,500.00 0.00
TOTAL CONTRACTUAL 66,500.00 1,628.68 0.00 35,176.83 0.00 31,323.17 52.90
TOTAL PURIFICATION 146,789.00 7,621.81 0.00 59,963.78 0.00 86,825.22 40.85
============= ============ ============ ============= ============ ============= ========
Page 179
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 14
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
TRANSMISSION-DISTRIBUTION % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
002-5-8340-0101-001 SALARIES REGULAR-COMMODITY 175,166.00 19,238.23 0.00 102,985.68 0.00 72,180.32 58.79
002-5-8340-0111-001 TEMPORARY - COMMODITY 4,072.00 0.00 0.00 477.94 0.00 3,594.06 11.74
002-5-8340-0121-001 OVERTIME, COMMODITY 3,054.00 73.04 0.00 73.04 0.00 2,980.96 2.39
TOTAL PERSONNEL 182,292.00 19,311.27 0.00 103,536.66 0.00 78,755.34 56.80
EQUIPMENT
002-5-8340-0200-011 WATER RES. EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-5-8340-0200-021 WATER CONSTRUCTION RESERVE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-5-8340-0231-001 MOTOR VEHICLE EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-5-8340-0261-001 SYSTEM EQUIPMENT, COMMODITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-5-8340-0271-001 OTHER EQUIPMENT-COMMODITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL
002-5-8340-0411-001 SUPPLIES & MATERIAL, COMMODI 31,000.00 2,652.95 6,711.00 30,473.06 0.00 7,237.94 76.65
002-5-8340-0421-001 UTILITIES-COMMODITY 1,000.00 0.00 0.00 0.00 0.00 1,000.00 0.00
002-5-8340-0441-001 CONTRACTED SERVICES-COMMODIT 23,000.00 715.66 0.00 24,486.67 0.00 ( 1,486.67) 106.46
002-5-8340-0461-001 MISCELLANEOUS-COMMODITY 5,000.00 0.00 0.00 298.51 0.00 4,701.49 5.97
TOTAL CONTRACTUAL 60,000.00 3,368.61 6,711.00 55,258.24 0.00 11,452.76 80.91
TOTAL TRANSMISSION-DISTRIBUTION 242,292.00 22,679.88 6,711.00 158,794.90 0.00 90,208.10 62.77
============= ============ ============ ============= ============ ============= ========
Page 180
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 15
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
STATE RETIREMENT % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
002-5-9010-0800-002 STATE RETIREMENT 49,729.35 45,649.78 0.00 36,433.78 0.00 13,295.57 73.26
TOTAL OTHER 49,729.35 45,649.78 0.00 36,433.78 0.00 13,295.57 73.26
TOTAL STATE RETIREMENT 49,729.35 45,649.78 0.00 36,433.78 0.00 13,295.57 73.26
============= ============ ============ ============= ============ ============= ========
Page 181
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 16
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
SOCIAL SECURITY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
002-5-9030-0800-000 SOCIAL SECURITY 28,797.00 3,024.98 0.00 16,522.85 0.00 12,274.15 57.38
TOTAL OTHER 28,797.00 3,024.98 0.00 16,522.85 0.00 12,274.15 57.38
TOTAL SOCIAL SECURITY 28,797.00 3,024.98 0.00 16,522.85 0.00 12,274.15 57.38
============= ============ ============ ============= ============ ============= ========
Page 182
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 17
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
WORKERS COMP % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
002-5-9040-0800-002 WORKMAN'S COMPENSATION 9,500.00 1,923.21 0.00 5,888.92 0.00 3,611.08 61.99
TOTAL OTHER 9,500.00 1,923.21 0.00 5,888.92 0.00 3,611.08 61.99
TOTAL WORKERS COMP 9,500.00 1,923.21 0.00 5,888.92 0.00 3,611.08 61.99
============= ============ ============ ============= ============ ============= ========
Page 183
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 18
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
UNEMPLOYMENT INSURANCE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
002-5-9050-0800-002 UNEMPLOYMENT INSURANCE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL UNEMPLOYMENT INSURANCE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 184
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 19
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
HOSPITAL-MEDICAL INS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
002-5-9060-0800-002 HOSPITAL & MEDICAL INSURANCE 85,551.35 1,194.51 0.00 40,945.30 0.00 44,606.05 47.86
TOTAL OTHER 85,551.35 1,194.51 0.00 40,945.30 0.00 44,606.05 47.86
TOTAL HOSPITAL-MEDICAL INS 85,551.35 1,194.51 0.00 40,945.30 0.00 44,606.05 47.86
============= ============ ============ ============= ============ ============= ========
Page 185
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 20
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
SERIAL BONDS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
002-5-9710-0600-002 SERIAL BONDS - PRINCIPAL 231,000.00 0.00 0.00 51,000.00 0.00 180,000.00 22.08
002-5-9710-0700-002 SERIAL BONDS - INTEREST 42,564.49 18,399.38 0.00 40,005.39 0.00 2,559.10 93.99
TOTAL OTHER 273,564.49 18,399.38 0.00 91,005.39 0.00 182,559.10 33.27
TOTAL SERIAL BONDS 273,564.49 18,399.38 0.00 91,005.39 0.00 182,559.10 33.27
============= ============ ============ ============= ============ ============= ========
Page 186
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 21
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
BOND ANTICIPATION % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
002-5-9730-0600-002 BAN - PRINCIPAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
002-5-9730-0700-002 BAN - INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL BOND ANTICIPATION 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 187
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 22
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
INSTALLMENT PURCHASE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
002-5-9785-0600-001 INSTALLMENT PURCHASE DEBT-PR 12,000.00 0.00 0.00 0.00 0.00 12,000.00 0.00
002-5-9785-0700-001 INSTALLMENT PURCHASE DEBT-IN 1,472.81 0.00 0.00 0.00 0.00 1,472.81 0.00
TOTAL OTHER 13,472.81 0.00 0.00 0.00 0.00 13,472.81 0.00
TOTAL INSTALLMENT PURCHASE 13,472.81 0.00 0.00 0.00 0.00 13,472.81 0.00
============= ============ ============ ============= ============ ============= ========
Page 188
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 23
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
INTEREST/INTERFUND % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
002-5-9795-0900-002 INTERFUND LOAN INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL INTEREST/INTERFUND 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 189
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 24
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
02- WATER FUND
TRANSFER TO OTHER FUNDS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
002-5-9901-0900-002 TRANSFER TO OTHER FUNDS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL TRANSFER TO OTHER FUNDS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 190
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 25
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
002-WATER FUND
TRANSFER TO CAP PROJ % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
002-5-9950-0900-002 TRANSFER TO CAPITAL PROJECT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL TRANSFER TO CAP PROJ 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
TOTAL EXPENDITURES 1,191,850.00 133,874.19 6,711.00 611,190.72 0.00 587,370.28 50.72
============= ============ ============ ============= ============ ============= ========
Page 191
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 1
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
FINANCIAL SUMMARY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
REVENUE SUMMARY
SEWER 1,740,297.00 129,483.79 0.00 843,475.66 0.00 896,821.34 48.47
TOTAL REVENUES 1,740,297.00 129,483.79 0.00 843,475.66 0.00 896,821.34 48.47
============= ============ ============ ============= ============ ============= ========
EXPENDITURE SUMMARY
LAW OFFICE
PERSONNEL 1,521.00 175.53 0.00 877.65 0.00 643.35 57.70
CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL LAW OFFICE 1,521.00 175.53 0.00 877.65 0.00 643.35 57.70
UNALLOCATED INSURANCE
CONTRACTUAL 30,000.00 0.00 0.00 16,674.01 0.00 13,325.99 55.58
TOTAL UNALLOCATED INSURANCE 30,000.00 0.00 0.00 16,674.01 0.00 13,325.99 55.58
CONTINGENCY
CONTRACTUAL 21,001.00 0.00 0.00 0.00 0.00 21,001.00 0.00
TOTAL CONTINGENCY 21,001.00 0.00 0.00 0.00 0.00 21,001.00 0.00
SEWER ADMIN
PERSONNEL 53,103.00 6,215.26 0.00 32,798.67 0.00 20,304.33 61.76
CONTRACTUAL 28,000.00 130.41 0.00 19,252.55 0.00 8,747.45 68.76
TOTAL SEWER ADMIN 81,103.00 6,345.67 0.00 52,051.22 0.00 29,051.78 64.18
SANITARY SEWER
PERSONNEL 42,336.00 4,936.41 0.00 25,866.94 0.00 16,469.06 61.10
EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL 66,000.00 19,705.92 0.00 41,828.69 0.00 24,171.31 63.38
TOTAL SANITARY SEWER 108,336.00 24,642.33 0.00 67,695.63 0.00 40,640.37 62.49
TREATMENT - DISPOSAL
PERSONNEL 209,140.00 21,381.77 0.00 103,361.05 0.00 105,778.95 49.42
EQUIPMENT 102,500.00 449.98 0.00 67,161.50 0.00 35,338.50 65.52
CONTRACTUAL 305,000.00 4,916.22 0.00 117,872.40 0.00 187,127.60 38.65
TOTAL TREATMENT - DISPOSAL 616,640.00 26,747.97 0.00 288,394.95 0.00 328,245.05 46.77
STATE RETIREMENT
OTHER 46,414.00 49,113.10 0.00 40,982.10 0.00 5,431.90 88.30
TOTAL STATE RETIREMENT 46,414.00 49,113.10 0.00 40,982.10 0.00 5,431.90 88.30
SOCIAL SECURITY
OTHER 23,416.00 2,455.02 0.00 12,848.11 0.00 10,567.89 54.87
TOTAL SOCIAL SECURITY 23,416.00 2,455.02 0.00 12,848.11 0.00 10,567.89 54.87
Page 192
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 2
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
FINANCIAL SUMMARY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
WORKERS COMP
OTHER 7,000.00 1,573.54 0.00 4,780.27 0.00 2,219.73 68.29
TOTAL WORKERS COMP 7,000.00 1,573.54 0.00 4,780.27 0.00 2,219.73 68.29
UNEMPLOYMENT INS
OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL UNEMPLOYMENT INS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
HOSPITAL-MEDICAL INS
OTHER 78,426.00 510.76 0.00 44,385.23 0.00 34,040.77 56.60
TOTAL HOSPITAL-MEDICAL INS 78,426.00 510.76 0.00 44,385.23 0.00 34,040.77 56.60
SERIAL BONDS
OTHER 686,500.00 9,100.00 0.00 444,843.75 0.00 241,656.25 64.80
TOTAL SERIAL BONDS 686,500.00 9,100.00 0.00 444,843.75 0.00 241,656.25 64.80
BOND ANTICIPATION
OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL BOND ANTICIPATION 0.00 0.00 0.00 0.00 0.00 0.00 0.00
INSTALLMENT PURCHASE
OTHER 13,473.00 0.00 0.00 0.00 0.00 13,473.00 0.00
TOTAL INSTALLMENT PURCHASE 13,473.00 0.00 0.00 0.00 0.00 13,473.00 0.00
INTERFUND LOAN INTEREST
OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL INTERFUND LOAN INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSFER TO OTHER FUNDS
OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL TRANSFER TO OTHER FUNDS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TRANSFER TO CAP PROJ
OTHER 26,467.00 0.00 0.00 26,468.00 0.00 ( 1.00) 100.00
TOTAL TRANSFER TO CAP PROJ 26,467.00 0.00 0.00 26,468.00 0.00 ( 1.00) 100.00
TOTAL EXPENDITURES 1,740,297.00 120,663.92 0.00 1,000,000.92 0.00 740,296.08 57.46
============= ============ ============ ============= ============ ============= ========
REVENUE OVER/(UNDER) EXPENDITURES 0.00 8,819.87 0.00 ( 156,525.26) 0.00 156,525.26 0.00
============= ============ ============ ============= ============ ============= ========
Page 193
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 3
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
% OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
REVENUES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
SEWER
003-4-0003-2120-001 SEWER RENTS 1,721,597.00 128,374.78 0.00 807,348.83 0.00 914,248.17 46.90
003-4-0003-2122-001 SEWER SERVICE CHARGES 5,200.00 0.00 0.00 1,675.00 0.00 3,525.00 32.21
003-4-0003-2401-001 INTEREST AND EARNINGS 13,500.00 1,109.01 0.00 7,983.83 0.00 5,516.17 59.14
003-4-0003-2401-011 SEWER RECON. RES. - INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
003-4-0003-2401-021 SEWER EQUIP. RES. - INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
003-4-0003-2650-001 SALES OF SCRAP & EXCESS MATE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
003-4-0003-2665-001 SALE OF EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
003-4-0003-2680-001 INSURANCE RECOVERIES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
003-4-0003-2701-001 REFUNDS- PRIOR YEAR EXPEND 0.00 0.00 0.00 0.00 0.00 0.00 0.00
003-4-0003-2770-001 OTHER UNCLASSIFIED REVENUES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
003-4-0003-2801-001 INTERFUND REVENUES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
003-4-0003-5031-001 INTERFUND TRANSFERS 0.00 0.00 0.00 26,468.00 0.00 ( 26,468.00) 0.00
003-4-0003-5031-011 TRANS, RES. FUND - SEWER EQU 0.00 0.00 0.00 0.00 0.00 0.00 0.00
003-4-0003-5031-021 TRANS, RES.FUND -SEWER RECON 0.00 0.00 0.00 0.00 0.00 0.00 0.00
003-4-0003-5050-001 INTERFUND TRANS FOR DEBT SER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL SEWER 1,740,297.00 129,483.79 0.00 843,475.66 0.00 896,821.34 48.47
** TOTAL REVENUES ** 1,740,297.00 129,483.79 0.00 843,475.66 0.00 896,821.34 48.47
============= ============ ============ ============= ============ ============= ========
Page 194
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 4
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
LAW OFFICE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
003-5-1420-0100-003 LAW PERSONAL SERVICES 1,521.00 175.53 0.00 877.65 0.00 643.35 57.70
TOTAL PERSONNEL 1,521.00 175.53 0.00 877.65 0.00 643.35 57.70
CONTRACTUAL
003-5-1420-0400-003 LAW CONTRACTUAL EXPENSE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL LAW OFFICE 1,521.00 175.53 0.00 877.65 0.00 643.35 57.70
============= ============ ============ ============= ============ ============= ========
Page 195
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 5
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
UNALLOCATED INSURANCE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
003-5-1910-0400-003 UNALLOCATED INSURANCE 30,000.00 0.00 0.00 16,674.01 0.00 13,325.99 55.58
TOTAL CONTRACTUAL 30,000.00 0.00 0.00 16,674.01 0.00 13,325.99 55.58
TOTAL UNALLOCATED INSURANCE 30,000.00 0.00 0.00 16,674.01 0.00 13,325.99 55.58
============= ============ ============ ============= ============ ============= ========
Page 196
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 6
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
CONTINGENCY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
CONTRACTUAL
003-5-1990-0400-003 CONTINGENT ACCOUNT 21,001.00 0.00 0.00 0.00 0.00 21,001.00 0.00
TOTAL CONTRACTUAL 21,001.00 0.00 0.00 0.00 0.00 21,001.00 0.00
TOTAL CONTINGENCY 21,001.00 0.00 0.00 0.00 0.00 21,001.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 197
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 7
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
SEWER ADMIN % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
003-5-8110-0101-001 SEWER ADMIN SALARIES 53,103.00 6,215.26 0.00 32,798.67 0.00 20,304.33 61.76
TOTAL PERSONNEL 53,103.00 6,215.26 0.00 32,798.67 0.00 20,304.33 61.76
CONTRACTUAL
003-5-8110-0441-001 SEWER ADMIN. CONT. SERVICES 28,000.00 130.41 0.00 19,252.55 0.00 8,747.45 68.76
TOTAL CONTRACTUAL 28,000.00 130.41 0.00 19,252.55 0.00 8,747.45 68.76
TOTAL SEWER ADMIN 81,103.00 6,345.67 0.00 52,051.22 0.00 29,051.78 64.18
============= ============ ============ ============= ============ ============= ========
Page 198
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 8
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
SANITARY SEWER % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
003-5-8120-0101-001 SALARIES REGULAR, COMMODITY 34,058.00 4,936.41 0.00 25,866.94 0.00 8,191.06 75.95
003-5-8120-0111-001 TEMPORARY, COMMODITY 1,035.00 0.00 0.00 0.00 0.00 1,035.00 0.00
003-5-8120-0121-001 OVERTIME, COMMODITY 7,243.00 0.00 0.00 0.00 0.00 7,243.00 0.00
TOTAL PERSONNEL 42,336.00 4,936.41 0.00 25,866.94 0.00 16,469.06 61.10
EQUIPMENT
003-5-8120-0231-001 MOTOR VEHICLE EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
003-5-8120-0261-001 SYSTEM EQUIPMENT-VILLAGE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACTUAL
003-5-8120-0411-001 SUPPLIES & MATERIAL COMMODIT 30,000.00 0.00 0.00 6,657.42 0.00 23,342.58 22.19
003-5-8120-0421-001 UTILITIES-COMMODITY 4,500.00 0.00 0.00 2,295.58 0.00 2,204.42 51.01
003-5-8120-0441-001 CONTRACTED SERVICES-COMMODIT 30,000.00 19,705.92 0.00 32,875.69 0.00 ( 2,875.69) 109.59
003-5-8120-0461-001 TRAINING 1,500.00 0.00 0.00 0.00 0.00 1,500.00 0.00
TOTAL CONTRACTUAL 66,000.00 19,705.92 0.00 41,828.69 0.00 24,171.31 63.38
TOTAL SANITARY SEWER 108,336.00 24,642.33 0.00 67,695.63 0.00 40,640.37 62.49
============= ============ ============ ============= ============ ============= ========
Page 199
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 9
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
TREATMENT - DISPOSAL % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PERSONNEL
003-5-8130-0101-001 SALARIES REGULAR COMMODITY 161,065.00 17,201.53 0.00 88,582.76 0.00 72,482.24 55.00
003-5-8130-0111-001 TEMPORARY- COMMODITY 8,075.00 0.00 0.00 6,432.00 0.00 1,643.00 79.65
003-5-8130-0121-001 OVERTIME, COMMODITY 40,000.00 4,180.24 0.00 8,346.29 0.00 31,653.71 20.87
TOTAL PERSONNEL 209,140.00 21,381.77 0.00 103,361.05 0.00 105,778.95 49.42
EQUIPMENT
003-5-8130-0205-001 ROOF -DIGESTER BLDG 0.00 0.00 0.00 0.00 0.00 0.00 0.00
003-5-8130-0211-001 FURN & FURNISHINGS VILLAGE 0.00 449.98 0.00 449.98 0.00 ( 449.98) 0.00
003-5-8130-0231-001 MOTOR VEHICLE, COMMODITY 65,000.00 0.00 0.00 37,219.90 0.00 27,780.10 57.26
003-5-8130-0231-011 EQUIPMENT -CAP. RES. - SEWER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
003-5-8130-0251-001 PLANT EQUIPMENT, MOTORS 6,500.00 0.00 0.00 495.00 0.00 6,005.00 7.62
003-5-8130-0261-001 SYSTEM EQUIPMENT PUMPS 29,000.00 0.00 0.00 28,800.00 0.00 200.00 99.31
003-5-8130-0271-001 OTHER EQUIPMENT 2,000.00 0.00 0.00 196.62 0.00 1,803.38 9.83
TOTAL EQUIPMENT 102,500.00 449.98 0.00 67,161.50 0.00 35,338.50 65.52
CONTRACTUAL
003-5-8130-0411-001 SUPPLIES & MATERIAL- COMMODI 51,000.00 637.98 0.00 15,618.57 0.00 35,381.43 30.62
003-5-8130-0421-001 UTILITIES-COMMODITY 49,000.00 454.56 0.00 17,962.39 0.00 31,037.61 36.66
003-5-8130-0441-001 CONTRACTED SERVICES-COMMODIT 100,000.00 2,750.43 0.00 47,693.97 0.00 52,306.03 47.69
003-5-8130-0441-002 CONTRACTED SERVICES-PLANT 20,000.00 0.00 0.00 0.00 0.00 20,000.00 0.00
003-5-8130-0451-001 FEES FOR LAB WORK 20,000.00 1,073.25 0.00 11,485.24 0.00 8,514.76 57.43
003-5-8130-0461-001 WWTP CHEMICALS 35,000.00 0.00 0.00 25,112.23 0.00 9,887.77 71.75
003-5-8130-0471-001 UV MAINTENANCE 30,000.00 0.00 0.00 0.00 0.00 30,000.00 0.00
TOTAL CONTRACTUAL 305,000.00 4,916.22 0.00 117,872.40 0.00 187,127.60 38.65
TOTAL TREATMENT - DISPOSAL 616,640.00 26,747.97 0.00 288,394.95 0.00 328,245.05 46.77
============= ============ ============ ============= ============ ============= ========
Page 200
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 10
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
STATE RETIREMENT % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
003-5-9010-0800-003 STATE RETIREMENT 46,414.00 49,113.10 0.00 40,982.10 0.00 5,431.90 88.30
TOTAL OTHER 46,414.00 49,113.10 0.00 40,982.10 0.00 5,431.90 88.30
TOTAL STATE RETIREMENT 46,414.00 49,113.10 0.00 40,982.10 0.00 5,431.90 88.30
============= ============ ============ ============= ============ ============= ========
Page 201
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 11
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
SOCIAL SECURITY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
003-5-9030-0800-000 SOCIAL SECURITY 23,416.00 2,455.02 0.00 12,848.11 0.00 10,567.89 54.87
TOTAL OTHER 23,416.00 2,455.02 0.00 12,848.11 0.00 10,567.89 54.87
TOTAL SOCIAL SECURITY 23,416.00 2,455.02 0.00 12,848.11 0.00 10,567.89 54.87
============= ============ ============ ============= ============ ============= ========
Page 202
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 12
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
WORKERS COMP % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
003-5-9040-0800-003 WORKMEN'S COMPENSATION 7,000.00 1,573.54 0.00 4,780.27 0.00 2,219.73 68.29
TOTAL OTHER 7,000.00 1,573.54 0.00 4,780.27 0.00 2,219.73 68.29
TOTAL WORKERS COMP 7,000.00 1,573.54 0.00 4,780.27 0.00 2,219.73 68.29
============= ============ ============ ============= ============ ============= ========
Page 203
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 13
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
UNEMPLOYMENT INS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
003-5-9050-0800-003 UNEMPLOYMENT INSURANCE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL UNEMPLOYMENT INS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 204
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 14
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
HOSPITAL-MEDICAL INS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
003-5-9060-0800-003 HOSPITAL & MEDICAL INSURANC 78,426.00 510.76 0.00 44,385.23 0.00 34,040.77 56.60
TOTAL OTHER 78,426.00 510.76 0.00 44,385.23 0.00 34,040.77 56.60
TOTAL HOSPITAL-MEDICAL INS 78,426.00 510.76 0.00 44,385.23 0.00 34,040.77 56.60
============= ============ ============ ============= ============ ============= ========
Page 205
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 15
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
SERIAL BONDS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
003-5-9710-0600-003 SERIAL BONDS - PRINCIPAL 319,000.00 0.00 0.00 250,000.00 0.00 69,000.00 78.37
003-5-9710-0700-003 SERIAL BONDS - INTEREST 367,500.00 9,100.00 0.00 194,843.75 0.00 172,656.25 53.02
TOTAL OTHER 686,500.00 9,100.00 0.00 444,843.75 0.00 241,656.25 64.80
TOTAL SERIAL BONDS 686,500.00 9,100.00 0.00 444,843.75 0.00 241,656.25 64.80
============= ============ ============ ============= ============ ============= ========
Page 206
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 16
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
BOND ANTICIPATION % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
003-5-9730-0600-003 BAN - PRINCIPAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
003-5-9730-0700-003 BAN - INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL BOND ANTICIPATION 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 207
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 17
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
INSTALLMENT PURCHASE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
003-5-9785-0600-001 INSTALLMENT PURCHASE DEBT-PR 12,000.00 0.00 0.00 0.00 0.00 12,000.00 0.00
003-5-9785-0700-001 INSTALLMENT PURCHASE DEBT-IN 1,473.00 0.00 0.00 0.00 0.00 1,473.00 0.00
TOTAL OTHER 13,473.00 0.00 0.00 0.00 0.00 13,473.00 0.00
TOTAL INSTALLMENT PURCHASE 13,473.00 0.00 0.00 0.00 0.00 13,473.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 208
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 18
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
INTERFUND LOAN INTEREST % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
003-5-9795-0900-003 INTERFUND LOAN INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL INTERFUND LOAN INTEREST 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 209
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 19
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
TRANSFER TO OTHER FUNDS % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
003-5-9901-0900-003 TRANSFER TO OTHER FUNDS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL OTHER 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL TRANSFER TO OTHER FUNDS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
Page 210
1-27-2026 02:14 PM VILLAGE OF SPRINGVILLE PAGE: 20
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
003-SEWER FUND
TRANSFER TO CAP PROJ % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
OTHER
003-5-9950-0900-003 TRANSFERS TO OTHER FUNDS 26,467.00 0.00 0.00 26,468.00 0.00 ( 1.00) 100.00
TOTAL OTHER 26,467.00 0.00 0.00 26,468.00 0.00 ( 1.00) 100.00
TOTAL TRANSFER TO CAP PROJ 26,467.00 0.00 0.00 26,468.00 0.00 ( 1.00) 100.00
============= ============ ============ ============= ============ ============= ========
TOTAL EXPENDITURES 1,740,297.00 120,663.92 0.00 1,000,000.92 0.00 740,296.08 57.46
============= ============ ============ ============= ============ ============= ========
Page 211
1-27-2026 02:11 PM VILLAGE OF SPRINGVILLE PAGE: 1
BALANCE SHEET
AS OF: DECEMBER 31ST, 2025
001-GENERAL FUND
ACCOUNT # ACCOUNT DESCRIPTION BALANCE
ASSETS
======
001-1-0000-0200-000 CLAIM ON POOLED CASH 2,873,747.09
001-1-0000-0201-000 CASH IN TIME DEPOSIT 0.00
001-1-0001-0210-001 PETTY CASH 550.00
001-1-0001-0231-001 CASH, STREET EQUIP. RESERVE 5,483.11
001-1-0001-0232-001 CASH, STREET RECONST. RESERVE 56,373.40
001-1-0001-0233-001 CASH, FIRE EQUIP. RESERVE 559,007.73
001-1-0001-0234-001 CASH, POLICE EQUIP RESERVE 32,706.75
001-1-0001-0235-001 CASH, CLOCK REPAIR RESERVE 6,347.35
001-1-0001-0236-001 CASH, ARPA FEDERAL FUNDS 0.00
001-1-0001-0237-001 Cash, Control Center Equip Res 10,142.01
001-1-0001-0250-001 TAXES RECEIVABLE CURRENT 105,972.08
001-1-0001-0250-002 TAXES RECEIVABLE-WATER 0.00
001-1-0001-0250-003 TAXES RECEIVABLE-SEWER 0.00
001-1-0001-0250-004 TAXES RECEIVABLE-ELECTRIC 0.00
001-1-0001-0380-001 A/R SEQ. 10 5,804.48
001-1-0001-0380-011 A/R FROM ALTERNATE SOURCES ( 2,286.40)
001-1-0001-0380-021 A/R -BUILDING DEPT/SEQ. #80 0.00
001-1-0001-0380-031 ACCTS. RECEIVABLE-SEQ. #30 1,664.39
001-1-0001-0391-001 DUE FROM OTHER FUNDS 0.00
001-1-0001-0391-021 DUE FROM WATER FUND 0.00
001-1-0001-0391-031 DUE FROM SEWER FUND 0.00
001-1-0001-0391-041 DUE FROM ELECTRIC 74,914.00
001-1-0001-0391-451 DUE FROM CAPITAL FUND 71,664.00
001-1-0001-0391-461 DUE FROM CAPITAL FUND 0.00
001-1-0001-0391-531 DUE FROM CAPITAL FUND 0.00
001-1-0001-0391-541 DUE FROM CAPITAL FUND 0.00
001-1-0001-0410-001 DUE FROM STATE & FEDERAL GOVT 0.00
001-1-0001-0440-001 DUE FROM OTHER GOVERNMENTS 0.00
001-1-0001-0445-001 INVENTORY 0.00
001-1-0001-0450-001 LOSAP-RESTRICTED INVESTMENTS 0.00
001-1-0001-0451-001 LOSAP-RESTRICTED CASH 0.00
001-1-0001-0454-001 A/R - Lease 90,945.00
001-1-0001-0454-002 Lease Receivable AT&T 657,308.00
001-1-0001-0454-004 Lease Receivable - Verizon 487,891.00
001-1-0001-0461-001 SERVICE AWARD PROGRAM ASSETS 1,309,947.67
001-1-0001-0480-001 PREPAID EXPENSES 0.00
001-1-0001-0510-001 ESTIMATED REVENUES (BUDGET) 3,870,544.00
10,218,725.66
TOTAL ASSETS 10,218,725.66
==============
LIABILITIES
===========
001-2-0000-0017-001 DEFERRED COMPENSATION 0.00
001-2-0000-0018-001 STATE RETIREMENT 0.00
001-2-0000-0019-001 HSA WITHHOLDING 2.50
001-2-0000-0020-001 GROUP INSURANCE 79.33
001-2-0000-0021-001 NY STATE WITHHOLDING 0.00
001-2-0000-0022-001 FEDERAL WITHHOLDING 0.00
001-2-0000-0023-001 INCOME EXECUTION 0.00
Page 212
1-27-2026 02:11 PM VILLAGE OF SPRINGVILLE PAGE: 2
BALANCE SHEET
AS OF: DECEMBER 31ST, 2025
001-GENERAL FUND
ACCOUNT # ACCOUNT DESCRIPTION BALANCE
001-2-0000-0024-001 UNION DUES 0.00
001-2-0000-0025-001 MEDICARE 0.00
001-2-0000-0026-001 FICA 0.00
001-2-0000-0600-000 ACCOUNTS PAYABLE PENDING 0.00
001-2-0000-0600-001 ACCOUNTS PAYABLE - OTHER 0.00
001-2-0001-0601-001 ACCRUED LIABILITIES 0.00
001-2-0001-0626-001 BAN'S PAYABLE 0.00
001-2-0001-0630-001 DUE TO OTHER FUNDS 0.00
001-2-0001-0630-021 DUE TO WATER FUND 0.00
001-2-0001-0630-031 DUE TO SEWER FUND 0.00
001-2-0001-0630-041 DUE TO ELECTRIC FUND 0.00
001-2-0001-0630-068 DUE TO CAPITAL PROJECT #68 0.00
001-2-0001-0637-001 DUE TO RETIREMENT SYSTEM ( 458.20)
001-2-0001-0638-001 DENTAL REIMBURSEMENT 85.60
001-2-0001-0638-002 MEDICAL REIMBURSEMENT 524.44
001-2-0001-0688-001 OTHER LIABILITIES 0.00
001-2-0001-0690-001 OVERPAYMENTS & CLEARING 3,943.04
001-2-0001-0690-002 OVERPAYMENTS-COURT 31,368.00
001-2-0001-0691-001 DEFERRED REVENUES 0.00
001-2-0001-0691-002 Deferred Inflow - Leases AT&T 604,540.00
001-2-0001-0691-003 Deferred Inflow Leases TMobile 91,075.00
001-2-0001-0691-004 Deferred Inflow Lesae Verizon 439,778.00
TOTAL LIABILITIES 1,170,937.71
EQUITY
======
001-3-0000-0521-000 ENCUMBRANCES 0.00
001-3-0000-0521-001 PRIOR YEAR ENCUMBRANCE 0.00
001-3-0000-0821-000 RESERVE FOR ENCUMB CURRENT 0.00
001-3-0001-0511-001 APPROPRIATED RESERVES (BUDGET) 0.00
001-3-0001-0599-001 APPROPRIATED FB (BUDGET) ( 325,500.00)
001-3-0001-0806-001 NONSPENDABLE FUND BALANCE 20,573.34
001-3-0001-0878-001 CAPITAL RESERVES 0.00
001-3-0001-0878-011 ST. EQUIP-CAP.RESERVE BALANCE 5,356.34
001-3-0001-0878-021 ST.RECON.-CAP RES. BALANCE 55,070.06
001-3-0001-0878-031 FIRE EQ.-CAP. RESERVE BALANCE 546,406.78
001-3-0001-0878-041 POLICE EQ.-CAP. RESERVE BALANC 32,098.63
001-3-0001-0878-051 CLOCK REPAIR RESERVE BALANCE 6,200.59
001-3-0001-0878-061 Control Ctr Equip Reserve Bal 10,000.00
001-3-0001-0889-001 LOSAP RESERVE 1,221,979.67
001-3-0001-0909-001 FUND BALANCE UNRESERVED 1,111,468.94
001-3-0001-0910-001 UNRES. FUND BAL APPROPRIATED 0.00
001-3-0001-0911-001 UNRES FUND BAL UNAPPROPRIATED 0.00
001-3-0001-0912-001 AUDIT SUSPENSE 0.00
001-3-0001-0914-001 ASSIGNED APPROPRIATED FUND BAL 325,500.00
001-3-0001-0917-001 UNASSIGNED FUND BALANCE 1,347,426.34
001-3-0001-0960-001 APPROPRIATIONS (BUDGET) 4,196,044.00
TOTAL BEGINNING EQUITY 8,552,624.69
TOTAL REVENUE 3,110,049.78
TOTAL EXPENSES 2,614,886.52
TOTAL REVENUE OVER/(UNDER) EXPENSES 495,163.26
TOTAL EQUITY & REV. OVER/(UNDER) EXP. 9,047,787.95
TOTAL LIABILITIES, EQUITY & REV.OVER/(UNDER) EXP. 10,218,725.66
==============
Page 213
1-27-2026 02:11 PM VILLAGE OF SPRINGVILLE PAGE: 1
BALANCE SHEET
AS OF: DECEMBER 31ST, 2025
002-WATER FUND
ACCOUNT # ACCOUNT DESCRIPTION BALANCE
ASSETS
======
002-1-0000-0200-000 CLAIM ON POOLED CASH 1,447,187.95
002-1-0000-0389-001 ALLOWANCE FOR RECEIVABLES(CR) 0.00
002-1-0001-0480-001 PREPAID EXPENSE 0.00
002-1-0002-0201-001 CASH TIME DEPOSITS 0.00
002-1-0002-0210-001 PETTY CASH 25.00
002-1-0002-0231-001 CASH, WATER EQUIP. RESERVE 86,886.21
002-1-0002-0232-001 CASH, WATER RECONS. RESERVE 56,701.10
002-1-0002-0350-001 WATER RENTS RECEIVABLE 46,869.33
002-1-0002-0350-002 WATER RENTS FOR TAX RELEVY ( 11,003.02)
002-1-0002-0352-001 MISC. WATER RECEIVABLES 0.00
002-1-0002-0380-001 ACCOUNTS RECEIVABLE 0.00
002-1-0002-0380-011 A/R ALTERNATE SOURCES 0.00
002-1-0002-0380-021 ACCTS. REC. - BUILDING DEPT. 0.00
002-1-0002-0383-001 UNBILLED RECEIVABLES 0.00
002-1-0002-0391-001 DUE FROM OTHER FUNDS 0.00
002-1-0002-0391-011 DUE FROM GENERAL 0.00
002-1-0002-0391-031 DUE FROM SEWER FUND 0.00
002-1-0002-0391-041 DUE FROM ELECTRIC FUND 0.00
002-1-0002-0391-051 DUE FROM TRUST & AGENCY 0.00
002-1-0002-0391-111 DUE FROM CAPITAL - H11 0.00
002-1-0002-0391-131 DUE FROM CAPITAL - H13 0.00
002-1-0002-0391-501 DUE FROM CAPITAL-PHASE 1 WATER 0.00
002-1-0002-0391-521 DUE FROM CAPITAL FUND 0.00
002-1-0002-0440-001 DUE FROM ERIE CO-CDBG 0.00
002-1-0002-0510-001 ESTIMATED REVENUES (BUDGET) 1,191,850.00
002-1-0002-0522-001 EXPENDITURES 0.00
2,818,516.57
TOTAL ASSETS 2,818,516.57
==============
LIABILITIES
===========
002-2-0000-0017-001 DEFERRED COMPENSATION 0.00
002-2-0000-0018-001 STATE RETIREMENT 0.00
002-2-0000-0019-001 HSA WITHHOLDING ( 3.84)
002-2-0000-0020-001 GROUP INSURANCE 13.31
002-2-0000-0021-001 NY STATE WITHHOLDING 0.00
002-2-0000-0022-001 FEDERAL WITHHOLDING 0.00
002-2-0000-0023-001 INCOME EXECUTION 0.00
002-2-0000-0024-001 UNION DUES 0.00
002-2-0000-0025-001 MEDICARE 0.00
002-2-0000-0026-001 FICA 0.00
002-2-0000-0600-000 ACCOUNTS PAYABLE PENDING 0.00
002-2-0000-0600-001 ACCOUNT PAYABLE - OTHER 0.00
002-2-0001-0637-001 DUE TO RETIREMENT SYSTEM 251.00
002-2-0001-0638-001 DENTAL REIMBURSEMENT 46.12
002-2-0001-0638-002 MEDICAL REIMBURSEMENT 350.53
002-2-0001-0690-001 OVERPAYMENTS 0.00
002-2-0002-0601-001 ACCRUED LIABILITIES 0.00
002-2-0002-0630-001 DUE TO OTHER FUNDS 0.00
Page 214
1-27-2026 02:11 PM VILLAGE OF SPRINGVILLE PAGE: 2
BALANCE SHEET
AS OF: DECEMBER 31ST, 2025
002-WATER FUND
ACCOUNT # ACCOUNT DESCRIPTION BALANCE
002-2-0002-0630-011 DUE TO GENERAL FUND 0.00
002-2-0002-0630-031 DUE TO SEWER FUND 0.00
002-2-0002-0630-041 DUE TO ELECTRIC FUND 0.00
002-2-0002-0630-069 DUE TO CAPITAL PROJECT #069 0.00
002-2-0002-0690-001 UNAPPLIED CREDITS 0.00
TOTAL LIABILITIES 657.12
EQUITY
======
002-3-0000-0521-000 ENCUMBRANCES 0.00
002-3-0000-0821-000 RESERVE FOR ENCUMB CURRENT 0.00
002-3-0002-0599-001 APPROPRIATED FB (BUDGET) 0.00
002-3-0002-0806-001 NON SPENDABLE FUND BALANCE 0.00
002-3-0002-0878-001 CAPITAL RESERVES 0.00
002-3-0002-0878-011 WATER EQ.-CAP.RESERVE BALANCE 84,877.29
002-3-0002-0878-021 WATER RECON.-CAP RESERVE BAL 55,390.05
002-3-0002-0909-001 FUND BALANCE UNRESERVED 813,126.31
002-3-0002-0910-001 UNRES. FUND BAL APPROPRIATED 0.00
002-3-0002-0911-001 UNRESERVED FUND BAL UNAPPRORIA 0.00
002-3-0002-0914-001 ASSIGNED APPROPRIATED FUND BAL 0.00
002-3-0002-0915-001 ASSIGNED UNAPPROPRIATED FUND B 667,215.79
002-3-0002-0960-001 APPROPRIATIONS (BUDGET) 1,191,850.00
002-3-0002-0980-001 REVENUES 0.00
002-3-0002-9999-001 SUBSIDARY OFFSET CLEARING 0.00
TOTAL BEGINNING EQUITY 2,812,459.44
TOTAL REVENUE 616,590.73
TOTAL EXPENSES 611,190.72
TOTAL REVENUE OVER/(UNDER) EXPENSES 5,400.01
TOTAL EQUITY & REV. OVER/(UNDER) EXP. 2,817,859.45
TOTAL LIABILITIES, EQUITY & REV.OVER/(UNDER) EXP. 2,818,516.57
==============
Page 215
1-27-2026 02:11 PM VILLAGE OF SPRINGVILLE PAGE: 1
BALANCE SHEET
AS OF: DECEMBER 31ST, 2025
003-SEWER FUND
ACCOUNT # ACCOUNT DESCRIPTION BALANCE
ASSETS
======
003-1-0000-0200-000 CLAIM ON POOLED CASH 285,808.33
003-1-0000-0389-001 ALLOWANCE FOR RECEIVABLES(CR) 0.00
003-1-0001-0480-001 PREPAID EXPENSE 0.00
003-1-0003-0201-001 CASH TIME DEPOSITS 0.00
003-1-0003-0210-001 PETTY CASH 50.00
003-1-0003-0231-001 CASH, SEWER RECONS. RESERVE 237,303.12
003-1-0003-0232-001 CASH, SEWER EQUIP. RESERVE 1,796.48
003-1-0003-0360-001 SEWER RENTS RECEIVABLE 74,132.67
003-1-0003-0360-002 SEWER RENTS FOR TAX RELEVY 12,963.81
003-1-0003-0380-001 ACCOUNTS RECEIVABLE 0.00
003-1-0003-0383-001 UNBILLED RECEIVABLES 0.00
003-1-0003-0391-001 DUE FROM OTHER FUNDS 0.00
003-1-0003-0391-011 DUE FROM GENERAL FUND 0.00
003-1-0003-0391-021 DUE FROM WATER FUND 0.00
003-1-0003-0391-041 DUE FROM ELECTRIC FUND 0.00
003-1-0003-0391-051 DUE FROM TRUST & AGENCY 0.00
003-1-0003-0391-066 DUE FROM CAP PROJ 066 0.00
003-1-0003-0391-431 DUE FROM CAP-DIGESTER ROOF 0.00
003-1-0003-0410-001 DUE FROM STATE & FEDERAL GOVT 0.00
003-1-0003-0510-001 ESTIMATED REVENUES (BUDGET) 1,740,297.00
003-1-0003-0511-001 APPROPRIATED RESERVES 0.00
2,352,351.41
TOTAL ASSETS 2,352,351.41
==============
LIABILITIES
===========
003-2-0000-0017-001 DEFERRED COMPENSATION 0.00
003-2-0000-0018-001 STATE RETIREMENT 0.00
003-2-0000-0019-001 HSA WITHHOLDING 1.34
003-2-0000-0020-001 GROUP INSURANCE 8.87
003-2-0000-0021-001 NY STATE WITHHOLDING 0.00
003-2-0000-0022-001 FEDERAL WITHHOLDING 0.00
003-2-0000-0023-001 INCOME EXECUTION 0.00
003-2-0000-0024-001 UNION DUES 0.00
003-2-0000-0025-001 MEDICARE 0.00
003-2-0000-0026-001 FICA 0.00
003-2-0000-0600-000 ACCOUNTS PAYABLE PENDING 0.00
003-2-0000-0600-001 ACCOUNTS PAYABLE - OTHER 0.00
003-2-0001-0637-001 DUE TO RETIREMENT SYSTEM ( 100.03)
003-2-0001-0638-001 DENTAL REIMBURSEMENT 39.38
003-2-0001-0638-002 MEDICAL REIMBURSEMENT 401.45
003-2-0003-0601-001 ACCRUED LIABILITIES 0.00
003-2-0003-0626-001 BAN'S PAYABLE 0.00
003-2-0003-0630-001 DUE TO OTHER FUNDS 0.00
003-2-0003-0630-011 DUE TO GENERAL FUND 0.00
003-2-0003-0630-021 DUE TO WATER FUND 0.00
003-2-0003-0630-041 DUE TO ELECTRIC FUND 0.00
003-2-0003-0630-051 DUE TO TRUST & AGENCY FUND 0.00
003-2-0003-0630-066 DUE TO CAP PROJ 066 0.00
Page 216
1-27-2026 02:11 PM VILLAGE OF SPRINGVILLE PAGE: 2
BALANCE SHEET
AS OF: DECEMBER 31ST, 2025
003-SEWER FUND
ACCOUNT # ACCOUNT DESCRIPTION BALANCE
003-2-0003-0690-001 OVERPAYMENTS 0.00
TOTAL LIABILITIES 351.01
EQUITY
======
003-3-0000-0521-000 ENCUMBRANCES 0.00
003-3-0000-0821-000 RESERVE FOR ENCUMB CURRENT 0.00
003-3-0003-0599-001 APPROPRIATED FB (BUDGET) 0.00
003-3-0003-0806-001 NON SPENDABLE FUND BALANCE 0.00
003-3-0003-0878-001 CAPITAL RESERVES 0.00
003-3-0003-0878-011 SEWER RECON.-CAP RES.BALANCE 233,816.21
003-3-0003-0878-021 SEWER EQ.-CAP RESERVE BALANCE 0.00
003-3-0003-0909-001 FUND BALANCE UNRESERVED 434,872.05
003-3-0003-0910-001 UNRES. FUND BAL APPROPRIATED 0.00
003-3-0003-0911-001 UNRES. FUND BAL UNAPPRORIATED 0.00
003-3-0003-0914-001 ASSIGNED APPROPRIATED FUND BAL 0.00
003-3-0003-0915-001 ASSIGNED UNAPPROPRIATED FUND B 99,540.40
003-3-0003-0960-001 APPROPRIATIONS (BUDGET) 1,740,297.00
003-3-0003-0980-001 REVENUES 0.00
003-3-0003-9999-001 SUBSIDARY OFFSET CLEARING 0.00
TOTAL BEGINNING EQUITY 2,508,525.66
TOTAL REVENUE 843,475.66
TOTAL EXPENSES 1,000,000.92
TOTAL REVENUE OVER/(UNDER) EXPENSES ( 156,525.26)
TOTAL EQUITY & REV. OVER/(UNDER) EXP. 2,352,000.40
TOTAL LIABILITIES, EQUITY & REV.OVER/(UNDER) EXP. 2,352,351.41
==============
Page 217
1-27-2026 02:16 PM VILLAGE OF SPRINGVILLE PAGE: 1
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
004-ELECTRIC FUND
FINANCIAL SUMMARY % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
REVENUE SUMMARY
ELECTRIC 101,563.40 175.00 0.00 32,783.54 0.00 68,779.86 32.28
RESIDENTIAL SALES 1,504,423.02 69,923.14 0.00 403,964.72 0.00 1,100,458.30 26.85
COMMERCIAL SALES 911,727.23 42,829.43 0.00 295,312.97 0.00 616,414.26 32.39
INDUSTRIAL SALES 921,325.29 54,862.59 0.00 349,279.82 0.00 572,045.47 37.91
STREET LIGHTING 64,941.70 3,732.11 0.00 26,124.77 0.00 38,816.93 40.23
MUNI STREET LIGHTING 1,213.71 69.72 0.00 418.32 0.00 795.39 34.47
OTHER MUNICIPALITIES 62,199.60 3,332.24 0.00 20,444.64 0.00 41,754.96 32.87
SECURITY LIGHTS 12,100.89 766.56 0.00 4,617.79 0.00 7,483.10 38.16
PURCHASED POWER ADJ 1,638,046.16 98,737.12 0.00 597,242.60 0.00 1,040,803.56 36.46
TOTAL REVENUES 5,217,541.00 274,427.91 0.00 1,730,189.17 0.00 3,487,351.83 33.16
============= ============ ============ ============= ============ ============= ========
EXPENDITURE SUMMARY
ELECTRIC
GENERAL EXPENSES 5,217,541.04 499,669.85 0.00 2,106,130.99 0.00 3,111,410.05 40.37
TOTAL ELECTRIC 5,217,541.04 499,669.85 0.00 2,106,130.99 0.00 3,111,410.05 40.37
LEGISLATIVE
GENERAL EXPENSES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL LEGISLATIVE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL EXPENDITURES 5,217,541.04 499,669.85 0.00 2,106,130.99 0.00 3,111,410.05 40.37
============= ============ ============ ============= ============ ============= ========
REVENUE OVER/(UNDER) EXPENDITURES ( 0.04)( 225,241.94) 0.00 ( 375,941.82) 0.00 375,941.78 4,550.00
============= ============ ============ ============= ============ ============= ========
Page 218
1-27-2026 02:16 PM VILLAGE OF SPRINGVILLE PAGE: 2
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
004-ELECTRIC FUND
% OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
REVENUES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
ELECTRIC
004-4-0004-0263-001 Contributed Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-4-0004-2680-001 INSURANCE RECOVERIES 27,713.87 0.00 0.00 446.41 0.00 27,267.46 1.61
004-4-0004-2705-001 Contributions to the Village 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-4-0004-4420-001 INTEREST REVENUES 27,070.04 0.00 0.00 29.18 0.00 27,040.86 0.11
004-4-0004-4440-001 MISC NON OPERATING REV 4,560.49 0.00 0.00 0.00 0.00 4,560.49 0.00
004-4-0004-4540-001 RELEASE OF PREMIUM ON DEBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-4-0004-6210-001 POLE RENTAL FEES 34,171.07 0.00 0.00 27,017.75 0.00 7,153.32 79.07
004-4-0004-6220-001 MISC. ELECTRIC REVENUES 8,223.39 175.00 0.00 5,290.20 0.00 2,933.19 64.33
004-4-0004-6230-001 PPAC Over (Under) Billing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-4-0004-9994-001 REVENUE CLEARING 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-4-0004-9995-001 MISC. REVENUE CLEARING 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-4-0004-9999-001 HEAP CONTRACT REVENUE ( 175.46) 0.00 0.00 0.00 0.00 ( 175.46) 0.00
TOTAL ELECTRIC 101,563.40 175.00 0.00 32,783.54 0.00 68,779.86 32.28
RESIDENTIAL SALES
004-4-6010-1000-001 RESIDENTIAL SALES 1,492,439.58 69,235.31 0.00 398,264.92 0.00 1,094,174.66 26.69
004-4-6010-1000-002 RESIDENTIAL PENALTY 11,983.44 687.83 0.00 5,699.80 0.00 6,283.64 47.56
TOTAL RESIDENTIAL SALES 1,504,423.02 69,923.14 0.00 403,964.72 0.00 1,100,458.30 26.85
COMMERCIAL SALES
004-4-6020-1000-001 COMMERCIAL SALES 908,879.28 42,632.21 0.00 294,124.40 0.00 614,754.88 32.36
004-4-6020-1000-002 COMMERCIAL PENALTY 2,847.95 197.22 0.00 1,188.57 0.00 1,659.38 41.73
TOTAL COMMERCIAL SALES 911,727.23 42,829.43 0.00 295,312.97 0.00 616,414.26 32.39
INDUSTRIAL SALES
004-4-6030-1000-001 INDUSTRIAL SALES 919,953.52 54,616.83 0.00 348,532.34 0.00 571,421.18 37.89
004-4-6030-1000-002 INDUSTRIAL PENALTY 1,371.77 245.76 0.00 747.48 0.00 624.29 54.49
TOTAL INDUSTRIAL SALES 921,325.29 54,862.59 0.00 349,279.82 0.00 572,045.47 37.91
STREET LIGHTING
004-4-6040-1000-001 ST.LIGHTING -OPER.MUNICIPALI 64,941.70 3,732.11 0.00 26,124.77 0.00 38,816.93 40.23
TOTAL STREET LIGHTING 64,941.70 3,732.11 0.00 26,124.77 0.00 38,816.93 40.23
MUNI STREET LIGHTING
004-4-6050-1000-001 ST. LIGHTING -OTHER MUNICIPA 1,213.71 69.72 0.00 418.32 0.00 795.39 34.47
TOTAL MUNI STREET LIGHTING 1,213.71 69.72 0.00 418.32 0.00 795.39 34.47
OTHER MUNICIPALITIES
004-4-6060-1000-001 SALES TO OPER MUNICIPALITY 62,199.60 3,332.24 0.00 20,444.64 0.00 41,754.96 32.87
TOTAL OTHER MUNICIPALITIES 62,199.60 3,332.24 0.00 20,444.64 0.00 41,754.96 32.87
SECURITY LIGHTS
004-4-6100-1000-001 SECURITY LIGHT SALES 12,063.19 763.34 0.00 4,600.74 0.00 7,462.45 38.14
004-4-6100-1000-002 SECURITY LIGHT PENALTY 37.70 3.22 0.00 17.05 0.00 20.65 45.23
TOTAL SECURITY LIGHTS 12,100.89 766.56 0.00 4,617.79 0.00 7,483.10 38.16
Page 219
1-27-2026 02:16 PM VILLAGE OF SPRINGVILLE PAGE: 3
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
004-ELECTRIC FUND
% OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
REVENUES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
PURCHASED POWER ADJ
004-4-6110-6010-001 PPAJ RESIDENTIAL 780,746.12 43,443.26 0.00 239,262.80 0.00 541,483.32 30.65
004-4-6110-6020-001 PPAJ COMMERCIAL 348,565.17 21,213.35 0.00 140,167.41 0.00 208,397.76 40.21
004-4-6110-6030-001 PPAJ INDUSTRIAL 482,391.32 32,104.37 0.00 206,238.90 0.00 276,152.42 42.75
004-4-6110-6060-001 PPAJ OPERATING MUNICIPALITY 24,203.24 1,785.88 0.00 10,488.39 0.00 13,714.85 43.33
004-4-6110-6100-001 PPAJ SECURITY LIGHTS 2,140.31 190.26 0.00 1,085.10 0.00 1,055.21 50.70
TOTAL PURCHASED POWER ADJ 1,638,046.16 98,737.12 0.00 597,242.60 0.00 1,040,803.56 36.46
** TOTAL REVENUES ** 5,217,541.00 274,427.91 0.00 1,730,189.17 0.00 3,487,351.83 33.16
============= ============ ============ ============= ============ ============= ========
Page 220
1-27-2026 02:16 PM VILLAGE OF SPRINGVILLE PAGE: 4
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
004-ELECTRIC FUND
ELECTRIC % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
GENERAL EXPENSES
004-5-0004-0459-001 Contractual Approp of Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-0800-001 PAYROLL CLEARING 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-4040-001 UNCOLLECTIBLE REVENUES 20,103.68 891.36 0.00 6,390.81 0.00 13,712.87 31.79
004-5-0004-4510-001 INTEREST LONG TERM DEBT 141,339.97 2,995.83 0.00 20,977.48 0.00 120,362.49 14.84
004-5-0004-4520-001 BAN INTEREST EXPENSE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-4520-002 INTERFUND INTEREST EXPENSE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-4520-003 INSTALLMENT PURCHASE INTERES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7100-400 REPAIRS TO STRUCTURE(SHOP) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7101-001 DEPRECIATION-STRUCTURES 14,055.98 768.78 0.00 5,313.43 0.00 8,742.55 37.80
004-5-0004-7212-001 NYMPA SUPPLEMENTAL PRCHSD EL 1,608,621.44 133,393.00 0.00 503,507.33 0.00 1,105,114.11 31.30
004-5-0004-7212-011 NYPA PURCHASED ELECTRIC 1,082,195.47 57,709.21 0.00 329,717.06 0.00 752,478.41 30.47
004-5-0004-7220-001 NATIONAL GRID TRANSMISSION E 462,359.75 82,728.65 0.00 351,436.14 0.00 110,923.61 76.01
004-5-0004-7220-002 NATIONAL GRID REFUND EXP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7312-100 OPERATION TRANSMISSION SUBST 0.00 427.88 0.00 427.88 0.00 ( 427.88) 0.00
004-5-0004-7312-400 TRANS SUBSTATION CONTRACTUAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7314-100 OPERATE TRANSMISSION SYSTEM 1,858.21 0.00 0.00 0.00 0.00 1,858.21 0.00
004-5-0004-7314-400 OPERATE TRANSMISSION SYSTEM 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7320-100 REPAIRS TRANSMISSION SYSTEM 0.00 114.82 0.00 3,621.78 0.00 ( 3,621.78) 0.00
004-5-0004-7320-400 REPAIRS TRANSMISSION SYSTEM 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7330-001 DEPRECIATION-TRANSMISSION PR 235,470.97 15,546.13 0.00 95,546.56 0.00 139,924.41 40.58
004-5-0004-7340-001 TRANSMISSION RENTS 1,509.31 0.00 0.00 1,341.63 0.00 167.68 88.89
004-5-0004-7360-100 REPAIR POLES,TOWERS,FIXTURES 5,571.52 71.58 0.00 3,069.67 0.00 2,501.85 55.10
004-5-0004-7360-400 REPAIR POLES,TOWERS,FIXTURES 395.53 0.00 0.00 0.00 0.00 395.53 0.00
004-5-0004-7380-001 DEPRECIATION-POLES,TOWER,FIX 19,019.47 6,314.54 0.00 19,157.26 0.00 ( 137.79) 100.72
004-5-0004-7410-400 DISTRIBUTION SYSTEM EXPENSE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7411-100 DISTRIBUTION SUPERVISOR 159,231.79 16,475.68 0.00 85,981.81 0.00 73,249.98 54.00
004-5-0004-7412-100 DISTRIB SUBSTATION OPERATION 31,860.94 6,101.73 0.00 12,254.83 0.00 19,606.11 38.46
004-5-0004-7412-400 DISTRIB SUBSTATION EXPENSE 10,672.95 732.00 0.00 18,881.55 0.00 ( 8,208.60) 176.91
004-5-0004-7414-102 DISTRIB LINES OPERATION 33,886.66 2,322.19 0.00 42,410.31 0.00 ( 8,523.65) 125.15
004-5-0004-7414-104 TRANSFORMERS REMOVAL/RESET 0.00 71.58 0.00 238.13 0.00 ( 238.13) 0.00
004-5-0004-7414-402 DISTRIB SYSTEM EXPENSE 0.00 142.75 0.00 9,342.75 0.00 ( 9,342.75) 0.00
004-5-0004-7414-404 TRANSFORMER REMOVAL/RESET 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7415-100 OPERATION CONSUMERS METERS 4,122.80 966.71 0.00 5,064.79 0.00 ( 941.99) 122.85
004-5-0004-7415-400 OPERATE CONSUMERS METERS EX 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7416-100 SERVICE CONSUMERS PREMISES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7416-400 SERVICE CONSUMERS PREMISE EX 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7421-100 REPAIRS DIST SYSTEM STRUCTUR 63,997.97 114.81 0.00 14,688.34 0.00 49,309.63 22.95
004-5-0004-7421-400 REPAIRS DIST SYSTEM STRUCTUR 7,127.26 0.00 0.00 960.00 0.00 6,167.26 13.47
004-5-0004-7424-100 REPAIRS OH DIST CONDUCTORS 5,813.49 626.22 0.00 3,142.97 0.00 2,670.52 54.06
004-5-0004-7424-400 REPAIRS OH DIST CONDUCTORS 4.65 0.00 0.00 0.00 0.00 4.65 0.00
004-5-0004-7425-100 REPAIRS UG DISTRIBUTION COND 1,330.84 176.47 0.00 1,347.18 0.00 ( 16.34) 101.23
004-5-0004-7425-400 REPAIRS UG DISTRIBUTION COND 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7426-100 REPAIRS LINE TRANSFORMERS L 10,747.50 1,009.59 0.00 6,623.10 0.00 4,124.40 61.62
004-5-0004-7426-400 REPAIRS LINE TRANSFORMERS C 9.31 1,069.50 0.00 1,069.50 0.00 ( 1,060.19)1,487.65
004-5-0004-7427-100 REPAIRS TO SERVICES LABOR 4,383.38 834.25 0.00 6,953.21 0.00 ( 2,569.83) 158.63
004-5-0004-7427-400 REPAIRS TO SERVICES CONTRACT 44.98 0.00 0.00 0.00 0.00 44.98 0.00
004-5-0004-7428-100 TEST/REPAIR CONSUMERS' METER 1,797.71 419.49 0.00 4,319.45 0.00 ( 2,521.74) 240.28
Page 221
1-27-2026 02:16 PM VILLAGE OF SPRINGVILLE PAGE: 5
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
004-ELECTRIC FUND
ELECTRIC % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
004-5-0004-7428-400 TEST/REPAIR CONSUMERS' METER 20,845.10 401.80 0.00 401.80 0.00 20,443.30 1.93
004-5-0004-7429-100 REPAIRS OTHER PROPERTY CONS 178.38 0.00 0.00 88.00 0.00 90.38 49.33
004-5-0004-7429-400 REPAIRS OTHER PROPERTY CONS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7430-001 DEPRECIATION-DISTRIBUTION PR 123,317.86 17,921.02 0.00 67,383.29 0.00 55,934.57 54.64
004-5-0004-7520-100 REPAIRS STREET LIGHTING LABO 2,847.80 85.44 0.00 994.80 0.00 1,853.00 34.93
004-5-0004-7520-400 REPAIRS STREET LIGHTING CONT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7530-001 DEPRECIATION-STREET LIGHTING 10,910.37 1,628.38 0.00 4,960.97 0.00 5,949.40 45.47
004-5-0004-7612-100 METER READING/COLLECTIONS 41,182.99 4,128.72 0.00 20,359.16 0.00 20,823.83 49.44
004-5-0004-7612-400 METER READING/COLLECTION EXP 9,363.93 0.00 0.00 5,649.96 0.00 3,713.97 60.34
004-5-0004-7613-100 BILLING & ACCOUNTING WAGES 49,729.50 4,407.00 0.00 22,002.32 0.00 27,727.18 44.24
004-5-0004-7613-400 BILLING & ACCOUNTING EXPENSE 13,219.94 980.88 0.00 6,295.67 0.00 6,924.27 47.62
004-5-0004-7811-100 GENERAL OFFICE & ADMIN WAGES 213,357.08 16,606.29 0.00 90,500.13 0.00 122,856.95 42.42
004-5-0004-7812-100 TREASURY & ACCOUNTING WAGES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7813-100 LAW DEPT WAGES 11,074.78 877.65 0.00 4,388.25 0.00 6,686.53 39.62
004-5-0004-7813-400 LAW DEPT EXPENSE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7815-400 GENERAL OFFICE EXPENSE-UTILI 23,354.76 326.07 0.00 3,678.97 0.00 19,675.79 15.75
004-5-0004-7815-405 GENERAL OFFICE EXPENSE-MISC 1,109.03 0.00 0.00 76.52 0.00 1,032.51 6.90
004-5-0004-7820-404 MGT SERVICES-ENGINEERING 22,416.35 0.00 0.00 13,200.00 0.00 9,216.35 58.89
004-5-0004-7820-405 MGT SERVICES-ACCOUNTING 24,274.56 0.00 0.00 17,575.93 0.00 6,698.63 72.40
004-5-0004-7820-406 MGT SERVICES-INSURANCE-HOLFO 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7830-401 INSURANCE-LIABILITY 6,913.21 864.70 0.00 5,093.18 0.00 1,820.03 73.67
004-5-0004-7830-402 INSURANCE-WORKERS' COMP 27,144.07 3,047.66 0.00 19,732.57 0.00 7,411.50 72.70
004-5-0004-7851-102 EMPLOYEE LEAVE BENEFIT 222,365.81 21,120.02 0.00 69,300.94 0.00 153,064.87 31.17
004-5-0004-7851-103 EMPLOYEE TRAINING/SCHOOL/MTG 21,926.21 3,936.31 0.00 20,595.58 0.00 1,330.63 93.93
004-5-0004-7851-401 EMPLOYEE WELFARE EXPENSE-INS 332,809.62 95,308.18 0.00 228,475.51 0.00 104,334.11 68.65
004-5-0004-7851-403 EMPLOYEE TRAINING/SCHOOL/MTG 46,568.37 0.00 0.00 6,151.08 0.00 40,417.29 13.21
004-5-0004-7851-404 NPL Expense Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-7851-409 SOCIAL SECURITY 69,913.83 5,801.55 0.00 31,756.14 0.00 38,157.69 45.42
004-5-0004-7852-100 GENERAL EXPENSE-MISC LABOR 29,261.31 2,112.64 0.00 8,009.83 0.00 21,251.48 27.37
004-5-0004-7852-400 GENERAL EXPENSE- MISC OTHER 102,821.75 1,047.41 0.00 23,176.77 0.00 79,644.98 22.54
004-5-0004-7870-001 REPAIRS TO GENERAL PROPERTY 0.00 278.65 0.00 462.20 0.00 ( 462.20) 0.00
004-5-0004-7870-100 REPAIRS GENERAL PROPERTY LA 46,286.08 9,705.45 0.00 26,252.08 0.00 20,034.00 56.72
004-5-0004-7870-400 REPAIRS GENERAL PROPERTY EXP 42,721.67 3,229.35 0.00 20,228.15 0.00 22,493.52 47.35
004-5-0004-7880-001 DEPRECIATION-GENERAL PROPERT 1,980.74 1,586.79 0.00 3,505.77 0.00 ( 1,525.03) 176.99
004-5-0004-7910-001 FRANCHISE FEES 8,149.43 0.00 0.00 3,012.03 0.00 5,137.40 36.96
004-5-0004-7920-001 MISC EXPENSES TRANSFERRED(C( 236,037.02)( 11,910.67) 0.00 ( 118,090.18) 0.00 ( 117,946.84) 50.03
004-5-0004-8010-001 CHARGES BY OPER.MUNI -LABOR 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-8010-002 CHARGES BY OPER.MUNI -CONT.E 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-8020-001 STORES/SHOP/LAB CLEARING 0.00 7,876.65 0.00 48,884.78 0.00 ( 48,884.78) 0.00
004-5-0004-8030-001 NYSEG PAYROLL HOLD 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-8030-011 MISC MATERIAL/SUPPLIES CLEAR 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-8040-001 TRANSPORTATION - LABOR 0.00 ( 22,768.98) 0.00 ( 63,397.04) 0.00 63,397.04 0.00
004-5-0004-8040-011 TRANSPORTATION-MAT. & CONT E 0.00 ( 953.86) 0.00 ( 38,359.12) 0.00 38,359.12 0.00
004-5-0004-8050-001 BUILDING SERVICE - LABOR 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-8050-011 BUILDING SERVICE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-9996-001 EXPENSE CLEARING 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-0004-9997-001 MISC. EXPENSE CLEARING 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL GENERAL EXPENSES 5,217,541.04 499,669.85 0.00 2,106,130.99 0.00 3,111,410.05 40.37
TOTAL ELECTRIC 5,217,541.04 499,669.85 0.00 2,106,130.99 0.00 3,111,410.05 40.37
============= ============ ============ ============= ============ ============= ========
Page 222
1-27-2026 02:16 PM VILLAGE OF SPRINGVILLE PAGE: 6
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF:DECEMBER 31ST, 2025
004-ELECTRIC FUND
LEGISLATIVE % OF YEAR COMPLETED: 58.33
CURRENT CURRENT PRIOR YEAR Y-T-D Y-T-D BUDGET % OF
DEPARTMENTAL EXPENDITURES BUDGET PERIOD PO ADJUST. ACTUAL ENCUMBRANCE BALANCE BUDGET
GENERAL EXPENSES
004-5-1010-0403-000 Record PILOT pymt 0.00 0.00 0.00 0.00 0.00 0.00 0.00
004-5-1010-0404-000 Street Lighting Cont to Gene 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL GENERAL EXPENSES 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL LEGISLATIVE 0.00 0.00 0.00 0.00 0.00 0.00 0.00
============= ============ ============ ============= ============ ============= ========
TOTAL EXPENDITURES 5,217,541.04 499,669.85 0.00 2,106,130.99 0.00 3,111,410.05 40.37
============= ============ ============ ============= ============ ============= ========
Page 223
1-27-2026 02:12 PM VILLAGE OF SPRINGVILLE PAGE: 1
BALANCE SHEET
AS OF: DECEMBER 31ST, 2025
004-ELECTRIC FUND
ACCOUNT # ACCOUNT DESCRIPTION BALANCE
ASSETS
======
004-1-0000-0200-000 CLAIM ON POOLED CASH ( 276,430.02)
004-1-0004-0391-001 DUE FROM OTHER FUNDS 0.00
004-1-0004-0391-011 DUE FROM GENERAL FUND 0.00
004-1-0004-0391-021 DUE FROM WATER FUND 0.00
004-1-0004-0391-031 DUE FROM SEWER FUND 0.00
004-1-0004-0391-051 DUE FROM TRUST & AGENCY 0.00
004-1-0004-0496-001 DEFERRED OUTFLOWS OF RESOURCES 126,817.00
004-1-0004-0522-001 EXPENDITURES 0.00
004-1-0004-1010-003 O/P-IMPROVE OTHER THAN BLDGS 0.00
004-1-0004-1108-022 CWIP ARMSTRONG TELEC. PROJECT 0.00
004-1-0004-1108-025 CWIP RELAYS UPGRADES 0.00
004-1-0004-1108-027 CWIP NORTH STCIRCUIT SWITCHERS 0.00
004-1-0004-1108-028 CWIP FIRST LIGHT FIBER 0.00
004-1-0004-1108-029 CWIP FIBER FOR WELL AT SGI 0.00
004-1-0004-1108-030 CWIP NORTH ST SUB N&V CBS 85,734.14
004-1-0004-1108-031 CWIP NASON & NC VAC CIR BREAKE 0.00
004-1-0004-1108-032 CWIPNORTH ST SUB CKT SWITCHERS 0.00
004-1-0004-1108-033 CWIP SGI ELECTRIC BUSES ENG 0.00
004-1-0004-1108-034 CWIP - NORTH SUB 34.5 KV TIE S 25,810.00
004-1-0004-1108-035 CWIP - FIBER TO WATER TOWERS 91,682.16
004-1-0004-1108-036 CWIP SGI HS FIELD UPGRADES 0.00
004-1-0004-1108-037 CWIP OREILLY AUTO PARTS 0.00
004-1-0004-1108-038 CWIP -WETZL DEVELOPMENT 173,082.20
004-1-0004-1108-039 CWIP - EMERLING EV CHRGR UPGRD 33,342.82
004-1-0004-1108-040 CWIP N CENT XFMR REPLACEMENT 5,953.50
004-1-0004-1108-041 CWIP NASON & NC RELAY RETROFIT 256,732.66
004-1-0004-1108-042 CWIP ERIE NET 138,167.07
004-1-0004-1108-043 CWIP JBR Nursing Home 29,000.00
004-1-0004-1108-044 CWIP A & W Restaurant 3,381.26
004-1-0004-1108-045 CWIP N. Central Transformer 294,982.00
004-1-0004-1108-046 CWIP Barnstead - Emerling 1,142.05
004-1-0004-1108-047 CWIP EV Quick Charger 0.00
004-1-0004-1210-001 CASH, REGULAR CHECKING 0.00
004-1-0004-1213-000 CLAIM ON POOLED CASH 0.00
004-1-0004-1213-001 CASH METER DEPOSITS 0.00
004-1-0004-1220-001 WORKING FUNDS PETTY CASH 150.00
004-1-0004-1229-001 MATERIAL & SUPPLY HOLD 170.41
004-1-0004-1229-002 MATERIAL & SUPPLY HOLD NON INV 0.00
004-1-0004-1230-001 MATERIALS & SUPPLIES 254,979.42
004-1-0004-1230-002 MATERIALS & SUPPLIES RETURNS 0.00
004-1-0004-1250-001 A/R CONSUMER ELECTRIC 93,154.84
004-1-0004-1250-002 UTILITY A/R AMP 0.00
004-1-0004-1250-003 UTILITY REFUNDS PAYABLE ( 5,691.36)
004-1-0004-1250-011 HEAP CONTRACT A/R 1,118.45
004-1-0004-1250-012 O/S ELECTRIC CONTRACT A/R 0.00
004-1-0004-1251-001 ACCTS REC-MISC.-SEQ.40 9,837.09
004-1-0004-1251-011 A/R FROM ALTERNATE SOURCES 0.00
004-1-0004-1251-012 A/R IEEP FOR NYPA LOAN 0.00
004-1-0004-1251-021 ACCTS. REC - NON-CURRENT BILLS 0.00
004-1-0004-1252-001 ACCT. REC. - COLLECTION AGENCY 0.00
Page 224
1-27-2026 02:12 PM VILLAGE OF SPRINGVILLE PAGE: 2
BALANCE SHEET
AS OF: DECEMBER 31ST, 2025
004-ELECTRIC FUND
ACCOUNT # ACCOUNT DESCRIPTION BALANCE
004-1-0004-1253-001 UNBILLED RECEIVABLES 0.00
004-1-0004-1254-001 A/R CONS. ELEC -TAX RELEVY 0.00
004-1-0004-1280-001 PREPAYMENTS 699.37
004-1-0004-2610-001 ACCUM DEPRECIATION-BUILDINGS 0.00
004-1-0004-2610-002 ACCUM DEPREC -OTHER THAN BLDG 0.00
004-1-0004-2660-001 RESERVE FOR UNCOLLECTIBLE ACC( 69,608.09)
004-1-0004-2801-001 CONTRIBUTION - VILLAGE OFFICE 0.00
004-1-1010-0100-001 OPERATING PROPERTY LABOR 0.00
004-1-1010-0200-001 OPERATING PROPERTY O/H HOLD 0.00
004-1-1010-0311-001 LAND AND LAND RIGHTS 67,322.40
004-1-1010-0312-001 STRUCTURES & IMPROVEMENTS 461,269.17
004-1-1010-0351-001 TRANSMISSION ROADS & TRAILS 3,517.47
004-1-1010-0352-001 TRANSMISSION SUBSTATION EQUIPM 6,363,949.05
004-1-1010-0353-001 TRANSMISSION OH CONDUCTORS-IN 62,966.85
004-1-1010-0353-002 TRANSMISSION OH CONDUCTORS-OUT 261.36
004-1-1010-0358-001 POLES, TOWERS & FIXTURES-IN 1,877,165.31
004-1-1010-0358-002 POLES,TOWERS & FIXTURES-OUT 421,710.05
004-1-1010-0359-001 UNDERGROUND CONDUITS 428.47
004-1-1010-0361-001 DIST SUBSTATION EQUIPMENT 1,715,025.57
004-1-1010-0361-021 DIST. SUBST (MAT/SUP) 97,650.57
004-1-1010-0363-101 DIST OH CONDUCT. PRIMARY-IN 1,106,598.01
004-1-1010-0363-102 DIST OH CONDUCT. PRIMARY-OUT 159,701.31
004-1-1010-0363-201 DIST OH CONDUCT. SECOND-IN 344,587.37
004-1-1010-0363-202 DIST OH CONDUCT. SECOND-OUT 44,981.55
004-1-1010-0364-101 DIST UG CONDUCT. PRIMARY-IN 368,723.67
004-1-1010-0364-102 DIST UG CONDUCT. PRIMARY-OUT 13,720.01
004-1-1010-0364-201 DIST UG CONDUCT. SECOND-IN 85,737.49
004-1-1010-0364-202 DIST UG CONDUCT. SECOND-OUT 2,011.08
004-1-1010-0365-090 LINE TRANSFORMERS-IN STOCK 440,225.35
004-1-1010-0365-101 LINE TRANSFORMERS O/H IN 758,490.73
004-1-1010-0365-102 LINE TRANSFORMERS O/H OUT 92,607.43
004-1-1010-0365-201 LINE TRANSFORMERS U/G IN 560,992.60
004-1-1010-0365-202 LINE TRANSFORMERS U/G OUT 20,083.64
004-1-1010-0366-001 OVERHEAD SERVICES-IN 423,414.82
004-1-1010-0366-002 OVERHEAD SERVICES-OUT 47,700.05
004-1-1010-0367-001 UNDERGROUND SERVICES-IN 114,475.57
004-1-1010-0367-002 UNDERGROUND SERVICES-OUT 11,656.65
004-1-1010-0368-001 CONSUMERS' METERS - IN 284,499.76
004-1-1010-0368-002 CONSUMERS' METERS - OUT 40,186.91
004-1-1010-0368-090 CONSUMERS METERS-IN STOCK 14,462.22
004-1-1010-0369-001 METER INSTALLATION - IN 175,893.43
004-1-1010-0369-002 METER INSTALLATION - OUT 20,023.23
004-1-1010-0370-001 OTHER PROPERTY CONSUMERS-IN 80,254.00
004-1-1010-0370-002 OTHER PROPERTY CONSUMERS-OUT 29,350.00
004-1-1010-0371-001 STREET LIGHTING & SIGNAL EQUIP 543,010.83
004-1-1010-0381-001 OFFICE EQUIPMENT 102,753.75
004-1-1010-0382-001 STORES EQUIPMENT 6,362.65
004-1-1010-0383-001 SHOP EQUIPMENT 5,621.59
004-1-1010-0384-001 TRANSPORTATION EQUIPMENT 964,241.31
004-1-1010-0385-001 COMMUNICATION EQUIPMENT 13,778.62
004-1-1010-0386-001 LABORATORY EQUIPMENT 428.47
004-1-1010-0387-001 GENERAL TOOLS & IMPLEMENTS 222,498.96
Page 225
1-27-2026 02:12 PM VILLAGE OF SPRINGVILLE PAGE: 3
BALANCE SHEET
AS OF: DECEMBER 31ST, 2025
004-ELECTRIC FUND
ACCOUNT # ACCOUNT DESCRIPTION BALANCE
004-1-1010-0388-001 MISC SHOP/ GENERAL EQUIPMENT 113,031.84
004-1-1010-0391-001 MISC TANGIBLE PROPERTY 11,787.66
004-1-2610-0312-001 A/D STRUCTURES ( 340,715.85)
004-1-2610-0342-001 A/D ENGINE DRIVEN GENERATOR 0.00
004-1-2610-0351-001 A/D TRANSMISSION ROADS, TRAIL( 3,534.47)
004-1-2610-0352-001 A/D TRANSMISSION SUBSTATION E( 3,657,661.16)
004-1-2610-0353-001 A/D TRANS OH CONDUCTORS-IN ( 62,885.90)
004-1-2610-0353-002 A/D TRANS OH CONDUCTORS-OUT ( 129.61)
004-1-2610-0358-001 A/D POLES, TOWERS & FIXTURES ( 1,207,360.88)
004-1-2610-0359-001 A/D UNDERGROUND CONDUITS ( 407.13)
004-1-2610-0361-001 A/D DISTRIBUTION SUBSTATION E( 836,296.21)
004-1-2610-0363-001 A/D DISTRIBUTION OH CONDUCTOR( 805,121.86)
004-1-2610-0364-001 A/D DISTRIBUTION UG CONDUCTOR( 223,330.82)
004-1-2610-0365-001 A/D LINE TRANSFORMERS ( 928,970.47)
004-1-2610-0366-001 A/D OVERHEAD SERVICES ( 307,444.38)
004-1-2610-0367-001 A/D UNDERGROUND SERVICES ( 80,581.62)
004-1-2610-0368-001 A/D CONSUMERS' METERS- IN ( 278,230.81)
004-1-2610-0368-002 A/D CONSUMERS' METERS-OUT ( 32,542.88)
004-1-2610-0369-001 A/D METER INSTALLATION- IN ( 70,507.43)
004-1-2610-0369-002 A/D METER INSTALLATION- OUT ( 16,213.97)
004-1-2610-0370-001 A/D CONSUMERS SECURITY LIGHTS( 29,655.27)
004-1-2610-0371-001 A/D STREET LIGHT/SIGNAL EQUIP( 96,435.71)
004-1-2610-0381-001 A/D OFFICE EQUIPMENT ( 101,761.65)
004-1-2610-0382-001 A/D STORES EQUIPMENT ( 3,947.34)
004-1-2610-0383-001 A/D SHOP EQUIPMENT ( 3,535.87)
004-1-2610-0384-001 A/D TRANSPORTATION EQUIPMENT ( 744,074.60)
004-1-2610-0385-001 A/D COMMUNICATION EQUIPMENT ( 2,017.73)
004-1-2610-0386-001 A/D LABORATORY EQUIPMENT ( 431.33)
004-1-2610-0387-001 A/D GENERAL TOOLS & IMPLEMENT( 202,903.04)
004-1-2610-0388-001 A/D MISC SHOP/GENERAL EQUIP ( 8,978.23)
004-1-2610-0391-001 A/D MISC TANGIBLE PROPERTY ( 5,516.34)
9,518,173.24
TOTAL ASSETS 9,518,173.24
==============
LIABILITIES
===========
004-2-0000-0017-001 DEFERRED COMPENSATION 0.00
004-2-0000-0018-001 STATE RETIREMENT ( 373.19)
004-2-0000-0019-001 HSA WITHHOLDING 0.00
004-2-0000-0020-001 GROUP INSURANCE 44.34
004-2-0000-0021-001 NY STATE WITHHOLDING 0.00
004-2-0000-0022-001 FEDERAL WITHHOLDING 0.00
004-2-0000-0023-001 INCOME EXECUTION 0.00
004-2-0000-0024-001 UNION DUES 0.00
004-2-0000-0025-001 MEDICARE 0.00
004-2-0000-0026-001 FICA 0.00
004-2-0000-0600-000 ACCOUNTS PAYABLE PENDING 0.00
004-2-0000-0600-001 ACCOUNTS PAYABLE - OTHER 0.00
004-2-0001-0638-001 DENTAL REIMBURSEMENT 85.12
004-2-0001-0638-002 MEDICAL REIMBURSEMENT 817.54
004-2-0001-0690-001 OVERPAYMENTS 0.00
Page 226
1-27-2026 02:12 PM VILLAGE OF SPRINGVILLE PAGE: 4
BALANCE SHEET
AS OF: DECEMBER 31ST, 2025
004-ELECTRIC FUND
ACCOUNT # ACCOUNT DESCRIPTION BALANCE
004-2-0004-0600-005 Due to IEEP 3,154.00
004-2-0004-0601-001 ACCRUED LIABILITIES 0.00
004-2-0004-0630-001 DUE TO OTHER FUNDS 0.00
004-2-0004-0630-011 DUE TO GENERAL FUND 74,914.00
004-2-0004-0630-021 DUE TO WATER FUND 0.00
004-2-0004-0630-031 DUE TO SEWER FUND 0.00
004-2-0004-0630-051 DUE TO TRUST & AGENCY FUND 0.00
004-2-0004-0637-001 DUE TO RETIREMENT SYSTEM 680.06
004-2-0004-0638-001 NET PENSION LIABILITY 265,340.00
004-2-0004-0690-001 OVERPAYMENTS 53,867.31
004-2-0004-0690-002 HEAP CONTRACT PAYMENTS 875.79
004-2-0004-0691-001 UTILTITY AMP RESERVE 0.00
004-2-0004-0697-001 DEFERRED INFLOWS OF RESOURCES 6,783.00
004-2-0004-2310-001 BONDS 0.00
004-2-0004-2311-001 BOND-1989 ISSUE/N CENTRAL SUBS 0.00
004-2-0004-2311-002 BOND-2008 ISSUE/SW SUBS,SFTWRE 0.00
004-2-0004-2311-003 BOND-2016 ISSUE/2008 REFUNDING 941,000.00
004-2-0004-2311-004 2016 REFUNDING ISSUANCE COST 59,365.00
004-2-0004-2311-005 BOND 2020 ISSUE BUCKET TRUCK 0.00
004-2-0004-2311-006 2020 BOND SCADA,RELAYS, BUC T( 206,575.00)
004-2-0004-2311-007 BOND - 2022 ISSUE ELECT PROJ 1,075,000.00
004-2-0004-2311-008 Installment contract St Sweepe 72,842.00
004-2-0004-2314-001 BOND-1987 ISSUE 0.00
004-2-0004-2330-001 MISC. LONG TERM DEBT 0.00
004-2-0004-2334-001 BOND-1997 ISSUE 0.00
004-2-0004-2411-001 PAYABLES OPR MUNI A & C 0.00
004-2-0004-2422-001 INSTALLMENT LOAN ON PRIUS-NYPA 0.00
004-2-0004-2422-002 INSTALLMENT PURCHASE-PHONE SYS 0.00
004-2-0004-2422-003 INSTALLMENT PURCHASE-BUCKET 0.00
004-2-0004-2422-004 INSTALLMENT PURCHASE-DIGGER DE 0.00
004-2-0004-2422-005 INSTALLMENT LOAN NYPA INSULATI 0.00
004-2-0004-2431-001 BAN PAYABLE-SOUTHWEST SUBSTATI 0.00
004-2-0004-2432-001 BAN PAYABLE-2006A RADIO METERS 0.00
004-2-0004-2433-001 BAN PAYABLE-2016 BUCKET TRUCK 0.00
004-2-0004-2434-001 BAN PAYABLE-2019 SYSTEM/TRUCK 0.00
004-2-0004-2435-001 BAN PAYABLE SCADA,FIBER,RELAYS 0.00
004-2-0004-2436-001 BANS PAYABLE- ELECT PROJ 20-22 0.00
004-2-0004-2437-001 BANS Payable - N. Central Tran 677,918.00
004-2-0004-2440-001 CONSUMER DEPOSITS 35,949.98
004-2-0004-2450-001 ACCRUED INTEREST PAYABLE 251,701.63
004-2-0004-2480-001 TAXES ACCRUED-(SALES TAX) 1,684.83
004-2-0004-2485-001 REC/ZEC SURCHARGE 0.00
004-2-0004-2490-001 ACCRUED INTEREST-METER DEPOSI( 5,435.09)
004-2-0004-2510-001 PPAC Over (Under) Billing 209,015.00
004-2-0004-2520-001 MISC CURRENT LIABILITY-PAYROLL 0.00
004-2-0004-2521-001 MISC LIAB-ENERGY EFF. PROGRAM 0.01
004-2-0004-2523-001 MISC LIABILITY-DUE TO CUSTOMER 0.00
004-2-0004-2524-001 COMPENSATED ABSENCES LIABILITY 47,352.00
TOTAL LIABILITIES 3,566,006.33
Page 227
1-27-2026 02:12 PM VILLAGE OF SPRINGVILLE PAGE: 5
BALANCE SHEET
AS OF: DECEMBER 31ST, 2025
004-ELECTRIC FUND
ACCOUNT # ACCOUNT DESCRIPTION BALANCE
EQUITY
======
004-3-0000-0521-000 ENCUMBRANCES 0.00
004-3-0000-0821-000 RESERVE FOR ENCUMB CURRENT 0.00
004-3-0004-0909-001 UNRESERVED FUND BALANCE 1,359,727.55
004-3-0004-0980-001 REVENUES 0.00
004-3-0004-2630-001 CONTRIBUTIONS FOR EXTENSIONS 827,893.41
004-3-0004-2710-001 UNAMORTIZED PREM ON DEBT NORTH 0.00
004-3-0004-2800-001 CONTRIBUTIONS OPER MUNICIPALI( 3,447,973.92)
004-3-0004-2800-011 CONT.OPER.MUNI-INTERFUND TRANS 0.00
004-3-0004-2811-001 SURPLUS 7,588,461.69
004-3-0004-9999-001 SUBSIDARY OFFSET CLEARING 0.00
TOTAL BEGINNING EQUITY 6,328,108.73
TOTAL REVENUE 1,730,189.17
TOTAL EXPENSES 2,106,130.99
TOTAL REVENUE OVER/(UNDER) EXPENSES ( 375,941.82)
TOTAL EQUITY & REV. OVER/(UNDER) EXP. 5,952,166.91
TOTAL LIABILITIES, EQUITY & REV.OVER/(UNDER) EXP. 9,518,173.24
==============