Southtowns Record

Board Packet 10.05.2026

Government
Village of Springville
Board
Village Board
Meeting
Oct 5, 2026
Kind
Agenda packet
Topics
Budget and taxes, Water, sewer and drainage, Public safety, Zoning and land use, Roads and traffic, Parks and recreation, Audits and oversight

Original document

Same meeting

Text · page 56 of 164

Read the whole document on one page (all 164 pages, each with its own heading)

9-28-2026 10:50 AM  VILLAGE OF SPRINGVILLE  PAGE:  2
  BALANCE SHEET
  AS OF: AUGUST 31ST, 2026
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  112,873.26
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  0.00
001-2-0001-0638-001 DENTAL REIMBURSEMENT  299.22
001-2-0001-0638-002 MEDICAL REIMBURSEMENT  1,878.58
001-2-0001-0688-001 OTHER LIABILITIES  (  1,243.76)
001-2-0001-0690-001 OVERPAYMENTS & CLEARING  0.00
001-2-0001-0690-002 OVERPAYMENTS-COURT  19,858.00
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  80,838.00
001-2-0001-0691-004 Deferred Inflow Lesae Verizon  439,778.00
  TOTAL LIABILITIES  1,258,821.30
EQUITY
======
001-3-0000-0521-000 ENCUMBRANCES  (  5,269.14)
001-3-0000-0521-001 PRIOR YEAR ENCUMBRANCE  0.00
001-3-0000-0821-000 RESERVE FOR ENCUMB CURRENT  5,269.14
001-3-0001-0511-001 APPROPRIATED RESERVES (BUDGET)  0.00
001-3-0001-0599-001 APPROPRIATED FB (BUDGET)  (  245,000.00)
001-3-0001-0806-001 NONSPENDABLE FUND BALANCE  0.00
001-3-0001-0878-001 CAPITAL RESERVES  0.00
001-3-0001-0878-011 ST. EQUIP-CAP.RESERVE BALANCE  5,564.06
001-3-0001-0878-021 ST.RECON.-CAP RES. BALANCE  57,206.01
001-3-0001-0878-031 FIRE EQ.-CAP. RESERVE BALANCE  602,263.70
001-3-0001-0878-041 POLICE EQ.-CAP. RESERVE BALAN(  0.01)
001-3-0001-0878-051 CLOCK REPAIR RESERVE BALANCE  6,441.10
001-3-0001-0878-061 Control Ctr Equip Reserve Bal  20,291.82
001-3-0001-0889-001 LOSAP RESERVE  1,286,364.62
001-3-0001-0909-001 FUND BALANCE UNRESERVED  1,037,969.76
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  1,331,365.40
001-3-0001-0960-001 APPROPRIATIONS (BUDGET)  4,345,459.00
  TOTAL BEGINNING EQUITY  8,773,425.46

  TOTAL REVENUE  2,505,870.19
  TOTAL EXPENSES  1,470,077.71
  TOTAL REVENUE OVER/(UNDER) EXPENSES  1,035,792.48

  TOTAL EQUITY & REV. OVER/(UNDER) EXP.  9,809,217.94

  TOTAL LIABILITIES, EQUITY & REV.OVER/(UNDER) EXP.  11,068,039.24
  ==============