{"fid":"genesee-county/village-le-roy","entity_id":"genesee-county/village-le-roy","name":"Village of Le Roy","kind":"village","kind_label":"Village","county":"Genesee","region":"rochester","osc_code":"180446002670","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Le Roy","population":{"value":4296,"year":2025,"base2020":4387,"src":"popest-2025","loc":"Le Roy village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":5170646,"op_exp":4032911,"gf_rev":3275891,"gf_exp":3066029,"gf_rev_all":3275891,"gf_exp_all":3066029,"prop_tax":1845178,"sales_tax":1065456,"state_aid":1110883,"federal_aid":0,"debt_service":154500,"exp_by":{"General Government":619063,"Public Safety":895190,"Health":1600,"Transportation":814469,"Community Services":36279,"Economic Development":751,"Culture and Recreation":109489,"Sanitation":804402,"Employee Benefits":597168,"Debt Service":154500},"rev_by":{"Real Property Taxes and Assessments":1787037,"Other Real Property Tax Items":58141,"Sales and Use Tax":1065456,"Other Non-Property Taxes":63401,"Charges for Services":946169,"Charges to Other Governments":57489,"Use and Sale of Property":13802,"Other Local Revenues":68268,"State Aid":1110883},"debt_end":150000,"debt_by":{"Bond":150000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":4148147,"op_exp":3738994,"gf_rev":3244228,"gf_exp":2837384,"gf_rev_all":3244228,"gf_exp_all":2837384,"prop_tax":1897461,"sales_tax":905632,"state_aid":68971,"federal_aid":0,"debt_service":151500,"exp_by":{"General Government":555377,"Public Safety":846088,"Health":1600,"Transportation":648464,"Economic Development":848,"Culture and Recreation":143191,"Sanitation":848415,"Community Services":32681,"Employee Benefits":510830,"Debt Service":151500},"rev_by":{"Real Property Taxes and Assessments":1866792,"Other Real Property Tax Items":30669,"Sales and Use Tax":905632,"Other Non-Property Taxes":100935,"Charges for Services":980379,"Charges to Other Governments":81715,"Use and Sale of Property":63623,"Other Local Revenues":49431,"State Aid":68971},"debt_end":0,"debt_by":{"Bond":0},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":4424427,"op_exp":3861871,"gf_rev":3367046,"gf_exp":2851795,"gf_rev_all":3367046,"gf_exp_all":2851795,"prop_tax":1932916,"sales_tax":45152,"state_aid":168214,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":569066,"Public Safety":1015126,"Health":1600,"Transportation":705132,"Culture and Recreation":44509,"Sanitation":923290,"Community Services":36281,"Employee Benefits":566867},"rev_by":{"Real Property Taxes and Assessments":1914177,"Other Real Property Tax Items":18739,"Sales and Use Tax":45152,"Other Non-Property Taxes":101687,"Charges for Services":913428,"Charges to Other Governments":74460,"Use and Sale of Property":158911,"Other Local Revenues":1029659,"State Aid":168214},"debt_end":2800000,"debt_by":{"Bond":2800000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":4053811.31,"op_exp":4044188,"gf_rev":3076504,"gf_exp":3073845,"gf_rev_all":3076504,"gf_exp_all":3073845,"prop_tax":1933186,"sales_tax":603955,"state_aid":56820.31,"federal_aid":0,"debt_service":215378,"exp_by":{"General Government":602464,"Public Safety":953631,"Health":1600,"Transportation":657065,"Economic Development":1350,"Culture and Recreation":60055,"Sanitation":954899,"Community Services":40476,"Employee Benefits":557270,"Debt Service":215378},"rev_by":{"Real Property Taxes and Assessments":1915615,"Other Real Property Tax Items":17571,"Sales and Use Tax":603955,"Other Non-Property Taxes":88692,"Charges for Services":928460,"Charges to Other Governments":114316,"Use and Sale of Property":181747,"Other Local Revenues":146635,"State Aid":56820.31},"debt_end":5004684.86,"debt_by":{"Bond":2640000,"Bond Anticipation Note":2364684.86},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":5048209.69,"op_exp":4503286,"gf_rev":3765882,"gf_exp":3722628,"gf_rev_all":3765882,"gf_exp_all":3722628,"prop_tax":1954696,"sales_tax":882456,"state_aid":134487,"federal_aid":164006,"debt_service":217800,"exp_by":{"General Government":444504,"Public Safety":1101469,"Health":1600,"Transportation":764216,"Economic Development":1425,"Culture and Recreation":401012,"Sanitation":934552,"Community Services":54775,"Employee Benefits":581933,"Debt Service":217800},"rev_by":{"Real Property Taxes and Assessments":1926317,"Other Real Property Tax Items":28379,"Sales and Use Tax":882456,"Other Non-Property Taxes":109190,"Charges for Services":1203126,"Charges to Other Governments":311208,"Use and Sale of Property":253413.69,"Other Local Revenues":35627,"State Aid":134487,"Federal Aid":164006},"debt_end":7596527,"debt_by":{"Bond":2475000,"Bond Anticipation Note":5121527},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":5266335,"op_exp":4832670,"gf_rev":3973996,"gf_exp":3860714,"gf_rev_all":3973996,"gf_exp_all":3860714,"prop_tax":1985561,"sales_tax":779434,"state_aid":343384,"federal_aid":0,"debt_service":214500,"exp_by":{"General Government":737283,"Public Safety":1184816,"Health":1600,"Transportation":970642,"Economic Development":1375,"Culture and Recreation":114758,"Sanitation":962777,"Community Services":47256,"Employee Benefits":597663,"Debt Service":214500},"rev_by":{"Real Property Taxes and Assessments":1952616,"Other Real Property Tax Items":32945,"Sales and Use Tax":779434,"Other Non-Property Taxes":103310,"Charges for Services":1286443,"Charges to Other Governments":192644,"Use and Sale of Property":453903,"Other Local Revenues":121656,"State Aid":343384},"debt_end":8472484,"debt_by":{"Bond":2310000,"Bond Anticipation Note":6162484},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":7467180,"op_exp":5453140,"gf_rev":4121874,"gf_exp":4447103,"gf_rev_all":4211089,"gf_exp_all":4447103,"prop_tax":2045682,"sales_tax":820241,"state_aid":2468667,"federal_aid":0,"debt_service":218372,"exp_by":{"General Government":759509,"Public Safety":1611707,"Health":2000,"Transportation":879845,"Economic Development":60109,"Culture and Recreation":91573,"Sanitation":1013186,"Community Services":37676,"Employee Benefits":779163,"Debt Service":218372},"rev_by":{"Real Property Taxes and Assessments":2009920,"Other Real Property Tax Items":35762,"Sales and Use Tax":820241,"Other Non-Property Taxes":49011,"Charges for Services":1264125,"Charges to Other Governments":290576,"Use and Sale of Property":494318,"Other Local Revenues":34560,"State Aid":2468667},"debt_end":9222500,"debt_by":{"Bond":9222500,"Bond Anticipation Note":0},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":1914177,"own_levy":1914177,"full_value":178895240,"rate":10.699988440162,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":1915615,"own_levy":1915615,"full_value":186459260,"rate":10.2736383272142,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":1926317,"own_levy":1926317,"full_value":195666220,"rate":9.84491344494722,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":1952616,"own_levy":1952616,"full_value":219797683,"rate":8.88369692231924,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":2019031,"own_levy":2019031,"full_value":246550231,"rate":8.18912637725332,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":2106063,"own_levy":2106063,"full_value":282899176,"rate":7.44457099443796,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":1757795,"proposed":1779802,"limit":1807283,"diff":27481,"override":false,"levy_growth_pct":1.25,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":1787037,"proposed":1864222,"limit":1843076,"diff":-21146,"override":true,"levy_growth_pct":4.32,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":1866792,"proposed":1914177,"limit":1916294,"diff":2117,"override":false,"levy_growth_pct":2.54,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":1914177,"proposed":1915615,"limit":1976529,"diff":60914,"override":false,"levy_growth_pct":0.08,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":1915615,"proposed":1926317,"limit":1984640,"diff":58323,"override":false,"levy_growth_pct":0.56,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":1926317,"proposed":1952616,"limit":1996611,"diff":43995,"override":false,"levy_growth_pct":1.37,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":1952616,"proposed":2019031,"limit":2049641,"diff":30610,"override":false,"levy_growth_pct":3.4,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":2019031,"proposed":2106063,"limit":2089903,"diff":-16160,"override":false,"levy_growth_pct":4.31,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":2106063,"proposed":2314000,"limit":2147059,"diff":-183101,"override":true,"levy_growth_pct":9.87,"exceeds":true,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":13.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":1.7253,"fb":6422654,"exp":3722628,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":1.518,"fb":5860458,"exp":3860714,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":1.2286,"fb":5546817,"exp":4514780,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":4296,"denom_kind":"capita","afr_year":2025,"op_exp":5453140,"op_rev":7467180,"op_exp_per":1269,"prop_tax_per":476,"state_aid_share":33.1,"sales_tax_share":11,"prop_tax_share":27.4,"debt_service_share":4,"debt_end":9222500,"debt_per":2147,"exp_growth_5y":41.2,"rev_growth_5y":68.8,"gf_result":-236014,"fb_ratio":122.9,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":0,"fsms_env":"No Designation","levy_latest":2106063,"levy_year":2026,"levy_growth":10,"levy_growth_span":"2021–2026","fv_rate":7.44,"cap_overrides":[2027],"cap_exceeded":[2026,2027],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1299,"pctile":48,"n":47},"prop_tax_per":{"median":389,"pctile":63,"n":47},"debt_per":{"median":1292,"pctile":59,"n":43},"debt_service_share":{"median":6.2,"pctile":33,"n":47},"state_aid_share":{"median":5.9,"pctile":99,"n":47},"sales_tax_share":{"median":9.4,"pctile":59,"n":47},"fb_ratio":{"median":45,"pctile":95,"n":46},"exp_growth_5y":{"median":23.1,"pctile":86,"n":47},"levy_growth":{"median":14.6,"pctile":35,"n":47},"fsms_score":{"median":3.3,"pctile":16,"n":44}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 122.9% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]},{"id":"debt_growth","label":"Rapid debt growth","detail":"Debt outstanding rose from $5,004,685 (2022) to $9,222,500 (2025), +84%.","src":["debt-2022","debt-2025"],"calc":true},{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2026 (by $16,160), 2027 (by $183,101, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}