Text · page 150 of 159
Read the whole document on one page (all 159 pages, each with its own heading)
5-12-2026 08:52 AM VILLAGE OF SPRINGVILLE PAGE: 2 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF:APRIL 30TH, 2026 004-ELECTRIC FUND % OF YEAR COMPLETED: 91.67 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 1,387.69 0.00 ( 1,387.69) 0.00 004-4-0004-2680-001 INSURANCE RECOVERIES 27,463.87 0.00 0.00 772.13 0.00 26,691.74 2.81 004-4-0004-2705-001 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 8,223.39 679.50 0.00 6,674.20 0.00 1,549.19 81.16 004-4-0004-6230-001 PPAC Over (Under) Billing 0.00 0.00 0.00 99,283.00 0.00 ( 99,283.00) 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 74.54 0.00 0.00 ( 61.00) 0.00 135.54 81.84- TOTAL ELECTRIC 101,563.40 679.50 0.00 135,102.95 0.00 ( 33,539.55) 133.02 RESIDENTIAL SALES 004-4-6010-1000-001 RESIDENTIAL SALES 1,492,439.58 111,130.21 0.00 950,595.90 0.00 541,843.68 63.69 004-4-6010-1000-002 RESIDENTIAL PENALTY 11,983.44 0.00 0.00 8,263.21 0.00 3,720.23 68.96 TOTAL RESIDENTIAL SALES 1,504,423.02 111,130.21 0.00 958,859.11 0.00 545,563.91 63.74 COMMERCIAL SALES 004-4-6020-1000-001 COMMERCIAL SALES 908,879.28 56,759.86 0.00 552,856.06 0.00 356,023.22 60.83 004-4-6020-1000-002 COMMERCIAL PENALTY 2,847.95 0.00 0.00 1,787.98 0.00 1,059.97 62.78 TOTAL COMMERCIAL SALES 911,727.23 56,759.86 0.00 554,644.04 0.00 357,083.19 60.83 INDUSTRIAL SALES 004-4-6030-1000-001 INDUSTRIAL SALES 919,953.52 54,249.56 0.00 574,293.27 0.00 345,660.25 62.43 004-4-6030-1000-002 INDUSTRIAL PENALTY 1,371.77 0.00 0.00 1,308.44 0.00 63.33 95.38 TOTAL INDUSTRIAL SALES 921,325.29 54,249.56 0.00 575,601.71 0.00 345,723.58 62.48 STREET LIGHTING 004-4-6040-1000-001 ST.LIGHTING -OPER.MUNICIPALI 64,941.70 3,732.11 0.00 41,053.21 0.00 23,888.49 63.22 TOTAL STREET LIGHTING 64,941.70 3,732.11 0.00 41,053.21 0.00 23,888.49 63.22 MUNI STREET LIGHTING 004-4-6050-1000-001 ST. LIGHTING -OTHER MUNICIPA 1,213.71 34.53 0.00 556.44 0.00 657.27 45.85 TOTAL MUNI STREET LIGHTING 1,213.71 34.53 0.00 556.44 0.00 657.27 45.85 OTHER MUNICIPALITIES 004-4-6060-1000-001 SALES TO OPER MUNICIPALITY 62,199.60 4,402.00 0.00 39,701.29 0.00 22,498.31 63.83 TOTAL OTHER MUNICIPALITIES 62,199.60 4,402.00 0.00 39,701.29 0.00 22,498.31 63.83 SECURITY LIGHTS 004-4-6100-1000-001 SECURITY LIGHT SALES 12,063.19 1,073.82 0.00 8,875.80 0.00 3,187.39 73.58 004-4-6100-1000-002 SECURITY LIGHT PENALTY 37.70 0.00 0.00 25.04 0.00 12.66 66.42 TOTAL SECURITY LIGHTS 12,100.89 1,073.82 0.00 8,900.84 0.00 3,200.05 73.56