Southtowns Record

Board Packet 05.04.2026

Government
Village of Springville
Board
Village Board
Meeting
May 4, 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 57 of 176

Read the whole document on one page (all 176 pages, each with its own heading)

4-24-2026 11:06 AM  VILLAGE OF SPRINGVILLE  PAGE:  2
  BALANCE SHEET
  AS OF: MARCH 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  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  0.00
001-2-0001-0638-001 DENTAL REIMBURSEMENT  342.08
001-2-0001-0638-002 MEDICAL REIMBURSEMENT  2,091.02
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  12,414.00
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  1,154,264.97
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  3,668,716.65
  TOTAL EXPENSES  3,555,724.86
  TOTAL REVENUE OVER/(UNDER) EXPENSES  112,991.79

  TOTAL EQUITY & REV. OVER/(UNDER) EXP.  8,665,616.48

  TOTAL LIABILITIES, EQUITY & REV.OVER/(UNDER) EXP.  9,819,881.45
  ==============