{"fid":"genesee-county/village-elba","entity_id":"genesee-county/village-elba","name":"Village of Elba","kind":"village","kind_label":"Village","county":"Genesee","region":"rochester","osc_code":"180425801500","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Elba","population":{"value":592,"year":2025,"base2020":603,"src":"popest-2025","loc":"Elba village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":539210,"op_exp":460795,"gf_rev":317757,"gf_exp":268451,"gf_rev_all":317757,"gf_exp_all":281459,"prop_tax":104652,"sales_tax":160551,"state_aid":9675,"federal_aid":0,"debt_service":92915,"exp_by":{"General Government":122069,"Public Safety":6440,"Transportation":52060,"Culture and Recreation":29708,"Sanitation":66113,"Community Services":575,"Employee Benefits":33136,"Debt Service":92915,"Utilities":57779},"rev_by":{"Real Property Taxes and Assessments":104000,"Other Real Property Tax Items":652,"Sales and Use Tax":160551,"Other Non-Property Taxes":8070,"Charges for Services":219067,"Charges to Other Governments":6346,"Use and Sale of Property":17333,"Other Local Revenues":13516,"State Aid":9675},"debt_end":2197150,"debt_by":{"Bond":30000,"Bond Anticipation Note":2167150},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":496022,"op_exp":448027,"gf_rev":296162,"gf_exp":243761,"gf_rev_all":296162,"gf_exp_all":253761,"prop_tax":103749,"sales_tax":159557,"state_aid":7657,"federal_aid":0,"debt_service":97036,"exp_by":{"General Government":137336,"Public Safety":6826,"Transportation":19009,"Culture and Recreation":25662,"Community Services":1000,"Employee Benefits":33488,"Debt Service":97036,"Utilities":54701,"Sanitation":72969},"rev_by":{"Real Property Taxes and Assessments":103205,"Other Real Property Tax Items":544,"Sales and Use Tax":159557,"Other Non-Property Taxes":8526,"Charges for Services":200615,"Charges to Other Governments":15148,"Other Local Revenues":770,"State Aid":7657},"debt_end":2021650,"debt_by":{"Bond":183000,"Bond Anticipation Note":1838650},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":480012,"op_exp":467651,"gf_rev":276878,"gf_exp":254297,"gf_rev_all":290751,"gf_exp_all":254297,"prop_tax":104051,"sales_tax":133464,"state_aid":19154,"federal_aid":0,"debt_service":93242,"exp_by":{"General Government":150958,"Public Safety":5857,"Transportation":19546,"Culture and Recreation":10611,"Community Services":1200,"Employee Benefits":47948,"Debt Service":93242,"Utilities":54607,"Sanitation":83682},"rev_by":{"Real Property Taxes and Assessments":103593,"Other Real Property Tax Items":458,"Sales and Use Tax":133464,"Other Non-Property Taxes":8859,"Charges for Services":189288,"Charges to Other Governments":7789,"Other Local Revenues":17401,"State Aid":19154,"Use and Sale of Property":6},"debt_end":1422082,"debt_by":{"Bond":1422082,"Bond Anticipation Note":0},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":460256,"op_exp":436177,"gf_rev":259787,"gf_exp":218460,"gf_rev_all":265614,"gf_exp_all":218460,"prop_tax":135560,"sales_tax":97887,"state_aid":17122,"federal_aid":0,"debt_service":88889,"exp_by":{"General Government":121132,"Public Safety":5728,"Transportation":17645,"Culture and Recreation":19154,"Community Services":750,"Employee Benefits":38022,"Debt Service":88889,"Utilities":53816,"Sanitation":91041},"rev_by":{"Real Property Taxes and Assessments":135000,"Other Real Property Tax Items":560,"Sales and Use Tax":97887,"Other Non-Property Taxes":8773,"Charges for Services":186395,"Charges to Other Governments":8309,"Other Local Revenues":6198,"State Aid":17122,"Use and Sale of Property":12},"debt_end":1903000,"debt_by":{"Bond":1353000,"Bond Anticipation Note":550000},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":482445,"op_exp":439390,"gf_rev":294498,"gf_exp":255073,"gf_rev_all":294498,"gf_exp_all":255073,"prop_tax":135782,"sales_tax":123056,"state_aid":8871,"federal_aid":6158,"debt_service":77894,"exp_by":{"General Government":135360,"Public Safety":7258,"Transportation":42997,"Culture and Recreation":15910,"Sanitation":75071,"Community Services":80,"Employee Benefits":38725,"Debt Service":77894,"Utilities":46095},"rev_by":{"Real Property Taxes and Assessments":135000,"Other Real Property Tax Items":782,"Sales and Use Tax":123056,"Other Non-Property Taxes":8944,"Charges for Services":188746,"Charges to Other Governments":8770,"Other Local Revenues":2105,"State Aid":8871,"Federal Aid":6158,"Use and Sale of Property":13},"debt_end":2271850,"debt_by":{"Bond":1294000,"Bond Anticipation Note":977850},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":541637,"op_exp":503586,"gf_rev":335645,"gf_exp":296883,"gf_rev_all":335645,"gf_exp_all":296883,"prop_tax":149048,"sales_tax":110597,"state_aid":31898,"federal_aid":17635,"debt_service":88090,"exp_by":{"General Government":156429,"Public Safety":7845,"Transportation":37258,"Culture and Recreation":39552,"Community Services":700,"Employee Benefits":40243,"Debt Service":88090,"Utilities":76656,"Sanitation":56813},"rev_by":{"Real Property Taxes and Assessments":148000,"Other Real Property Tax Items":1048,"Sales and Use Tax":110597,"Other Non-Property Taxes":8495,"Charges for Services":204466,"Use and Sale of Property":18378,"Other Local Revenues":1120,"State Aid":31898,"Federal Aid":17635},"debt_end":2201850,"debt_by":{"Bond":1234000,"Bond Anticipation Note":967850},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":529232,"op_exp":559267,"gf_rev":325403,"gf_exp":319223,"gf_rev_all":325403,"gf_exp_all":319223,"prop_tax":154166,"sales_tax":101319,"state_aid":40299,"federal_aid":13594,"debt_service":97101,"exp_by":{"General Government":136899,"Public Safety":7242,"Transportation":60172,"Culture and Recreation":47607,"Community Services":4662,"Employee Benefits":48154,"Debt Service":97101,"Utilities":85013,"Sanitation":72417},"rev_by":{"Real Property Taxes and Assessments":153000,"Other Real Property Tax Items":1166,"Sales and Use Tax":101319,"Other Non-Property Taxes":8211,"Charges for Services":202557,"Use and Sale of Property":9086,"State Aid":40299,"Federal Aid":13594},"debt_end":1933470,"debt_by":{"Bond":1174000,"Bond Anticipation Note":759470},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":100738,"own_levy":100738,"full_value":26863724,"rate":3.74996407795137,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":135000,"own_levy":135000,"full_value":27948092,"rate":4.83038341222005,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":135000,"own_levy":135000,"full_value":29827291,"rate":4.52605635557047,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":148000,"own_levy":148000,"full_value":31531929,"rate":4.69365512017993,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":153000,"own_levy":153000,"full_value":33922309,"rate":4.51030618228258,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":162000,"own_levy":162000,"full_value":35322632,"rate":4.58629470193501,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":95235,"proposed":97051,"limit":97140,"diff":89,"override":false,"levy_growth_pct":1.91,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":97051,"proposed":98999,"limit":99081,"diff":82,"override":false,"levy_growth_pct":2.01,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":98999,"proposed":100738,"limit":100843,"diff":105,"override":false,"levy_growth_pct":1.76,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":135000,"proposed":110000,"limit":136769,"diff":26769,"override":true,"levy_growth_pct":-18.52,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":135000,"proposed":135000,"limit":140460,"diff":5460,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":148000,"proposed":148000,"limit":150960,"diff":2960,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":148000,"proposed":153000,"limit":153446,"diff":446,"override":false,"levy_growth_pct":3.38,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":153000,"proposed":162000,"limit":156655,"diff":-5345,"override":false,"levy_growth_pct":5.88,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":162000,"proposed":165339,"limit":159884,"diff":-10800,"override":false,"levy_growth_pct":2.06,"exceeds":true,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":1.7,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":1.7,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":3.3,"env_rating":"Susceptible Environmental Stress","env_score":30,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":1.114,"fb":284150,"exp":255073,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":1.082,"fb":321242,"exp":296883,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":1.0152,"fb":324075,"exp":319223,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":592,"denom_kind":"capita","afr_year":2025,"op_exp":559267,"op_rev":529232,"op_exp_per":945,"prop_tax_per":260,"state_aid_share":7.6,"sales_tax_share":19.1,"prop_tax_share":29.1,"debt_service_share":17.4,"debt_end":1933470,"debt_per":3266,"exp_growth_5y":19.6,"rev_growth_5y":10.3,"gf_result":6180,"fb_ratio":101.5,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":6.7,"fsms_env":"No Designation","levy_latest":162000,"levy_year":2026,"levy_growth":60.8,"levy_growth_span":"2021–2026","fv_rate":4.59,"cap_overrides":[2022],"cap_exceeded":[2026,2027],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1299,"pctile":12,"n":47},"prop_tax_per":{"median":389,"pctile":18,"n":47},"debt_per":{"median":1292,"pctile":87,"n":43},"debt_service_share":{"median":6.2,"pctile":84,"n":47},"state_aid_share":{"median":5.9,"pctile":70,"n":47},"sales_tax_share":{"median":9.4,"pctile":69,"n":47},"fb_ratio":{"median":45,"pctile":84,"n":46},"exp_growth_5y":{"median":23.1,"pctile":39,"n":47},"levy_growth":{"median":14.6,"pctile":93,"n":47},"fsms_score":{"median":3.3,"pctile":64,"n":44}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 101.5% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]},{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2026 (by $5,345), 2027 (by $10,800). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}