{"fid":"livingston-county/village-caledonia","entity_id":"livingston-county/village-caledonia","name":"Village of Caledonia","kind":"village","kind_label":"Village","county":"Livingston","region":"rochester","osc_code":"240411000650","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Caledonia","population":{"value":2089,"year":2025,"base2020":2120,"src":"popest-2025","loc":"Caledonia village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":2140182,"op_exp":1893397,"gf_rev":1545513,"gf_exp":1412953,"gf_rev_all":1545513,"gf_exp_all":1412953,"prop_tax":954560,"sales_tax":309437,"state_aid":30630,"federal_aid":0,"debt_service":65403,"exp_by":{"General Government":429412,"Public Safety":247079,"Transportation":337054,"Economic Development":4671,"Culture and Recreation":87170,"Sanitation":182806,"Community Services":12303,"Employee Benefits":161192,"Utilities":366307,"Debt Service":65403},"rev_by":{"Real Property Taxes and Assessments":947887,"Other Real Property Tax Items":6673,"Sales and Use Tax":309437,"Charges for Services":477124,"Charges to Other Governments":70010,"Use and Sale of Property":169214,"Other Local Revenues":129207,"State Aid":30630,"Federal Aid":0},"debt_end":210000,"debt_by":{"Bond":210000,"Bond Anticipation Note":0},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":1890298,"op_exp":1625098,"gf_rev":1435963,"gf_exp":1177610,"gf_rev_all":1486765,"gf_exp_all":1363781,"prop_tax":975622,"sales_tax":101909,"state_aid":135374,"federal_aid":0,"debt_service":34263,"exp_by":{"General Government":277011,"Public Safety":210159,"Transportation":319495,"Economic Development":4920,"Culture and Recreation":54085,"Sanitation":183330,"Community Services":11267,"Employee Benefits":168669,"Utilities":361899,"Debt Service":34263},"rev_by":{"Real Property Taxes and Assessments":968391,"Other Real Property Tax Items":7231,"Sales and Use Tax":101909,"Charges for Services":487383,"Charges to Other Governments":51925,"Use and Sale of Property":57899,"Other Local Revenues":80186,"State Aid":135374},"debt_end":243000,"debt_by":{"Bond":180000,"Bond Anticipation Note":63000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":2033636,"op_exp":2203038,"gf_rev":1291256,"gf_exp":1363107,"gf_rev_all":1291256,"gf_exp_all":1363107,"prop_tax":991850,"sales_tax":102601,"state_aid":326987,"federal_aid":0,"debt_service":103748,"exp_by":{"General Government":234106,"Public Safety":233987,"Transportation":484761,"Economic Development":269077,"Culture and Recreation":24839,"Sanitation":195291,"Community Services":9376,"Employee Benefits":173139,"Debt Service":103748,"Utilities":474714},"rev_by":{"Real Property Taxes and Assessments":987601,"Other Real Property Tax Items":4249,"Sales and Use Tax":102601,"Charges for Services":472342,"Charges to Other Governments":58209,"Use and Sale of Property":34469,"Other Local Revenues":47178,"State Aid":326987},"debt_end":145000,"debt_by":{"Bond":145000,"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":2130620,"op_exp":1941704,"gf_rev":1545979,"gf_exp":1367197,"gf_rev_all":1545979,"gf_exp_all":1474581,"prop_tax":1023931,"sales_tax":114407,"state_aid":233457,"federal_aid":107384,"debt_service":38044,"exp_by":{"General Government":264683,"Public Safety":245085,"Transportation":419732,"Economic Development":99984,"Culture and Recreation":78812,"Sanitation":199444,"Community Services":32865,"Employee Benefits":192953,"Utilities":370102,"Debt Service":38044},"rev_by":{"Real Property Taxes and Assessments":1019483,"Other Real Property Tax Items":4448,"Sales and Use Tax":114407,"Charges for Services":486996,"Charges to Other Governments":80788,"Use and Sale of Property":35776,"Other Local Revenues":47881,"State Aid":233457,"Federal Aid":107384},"debt_end":110000,"debt_by":{"Bond":110000},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":2119795,"op_exp":1833937,"gf_rev":1607488,"gf_exp":1319980,"gf_rev_all":1607488,"gf_exp_all":1566605,"prop_tax":1041714,"sales_tax":130329,"state_aid":137344,"federal_aid":107384,"debt_service":37344,"exp_by":{"General Government":319618,"Public Safety":241284,"Transportation":358359,"Economic Development":5606,"Culture and Recreation":93632,"Sanitation":185318,"Community Services":15695,"Employee Benefits":164916,"Utilities":412165,"Debt Service":37344},"rev_by":{"Real Property Taxes and Assessments":1037723,"Other Real Property Tax Items":3991,"Sales and Use Tax":130329,"Charges for Services":520661,"Charges to Other Governments":66077,"Use and Sale of Property":33096,"Other Local Revenues":83190,"State Aid":137344,"Federal Aid":107384},"debt_end":75000,"debt_by":{"Bond":75000},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":2041235,"op_exp":1999421,"gf_rev":1529619,"gf_exp":1532858,"gf_rev_all":1531942,"gf_exp_all":1532858,"prop_tax":1073654,"sales_tax":122248,"state_aid":89723,"federal_aid":0,"debt_service":36644,"exp_by":{"General Government":274486,"Public Safety":346737,"Transportation":493320,"Economic Development":5439,"Culture and Recreation":84456,"Sanitation":192296,"Community Services":27262,"Employee Benefits":166343,"Utilities":372438,"Debt Service":36644},"rev_by":{"Real Property Taxes and Assessments":1064243,"Other Real Property Tax Items":9411,"Sales and Use Tax":122248,"Charges for Services":525425,"Charges to Other Governments":142628,"Use and Sale of Property":39601,"Other Local Revenues":47956,"State Aid":89723},"debt_end":40000,"debt_by":{"Bond":40000},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":2221106,"op_exp":2180878,"gf_rev":1718859,"gf_exp":1683515,"gf_rev_all":1718859,"gf_exp_all":1683515,"prop_tax":1101290,"sales_tax":121690,"state_aid":156794,"federal_aid":0,"debt_service":80194,"exp_by":{"General Government":349787,"Public Safety":299146,"Transportation":491269,"Economic Development":10521,"Culture and Recreation":128468,"Sanitation":199880,"Community Services":51798,"Employee Benefits":181060,"Debt Service":80194,"Utilities":388755},"rev_by":{"Real Property Taxes and Assessments":1090706,"Other Real Property Tax Items":10584,"Sales and Use Tax":121690,"Charges for Services":582545,"Charges to Other Governments":191028,"Use and Sale of Property":30267,"Other Local Revenues":37492,"State Aid":156794},"debt_end":192098,"debt_by":{"Bond":0,"Installment Purchase Contract":192098},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":987203,"own_levy":987203,"full_value":108483848,"rate":9.09999984513824,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":1018085,"own_levy":1018085,"full_value":112919866,"rate":9.01599546708637,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":1037214,"own_levy":1037214,"full_value":119537392,"rate":8.6769000280682,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":1063233,"own_levy":1063233,"full_value":142715894,"rate":7.44999712505742,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":1089805,"own_levy":1089805,"full_value":143840736,"rate":7.57646985343568,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":1104368,"own_levy":1104368,"full_value":153516255,"rate":7.19381800969546,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":935988,"proposed":948277,"limit":958622,"diff":10345,"override":false,"levy_growth_pct":1.31,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":948277,"proposed":967300,"limit":986099,"diff":18799,"override":false,"levy_growth_pct":2.01,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":967300,"proposed":987203,"limit":1002755,"diff":15552,"override":false,"levy_growth_pct":2.06,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":987203,"proposed":1018085,"limit":1020508,"diff":2423,"override":false,"levy_growth_pct":3.13,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":1018085,"proposed":1037214,"limit":1055893,"diff":18679,"override":false,"levy_growth_pct":1.88,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":1037214,"proposed":1063233,"limit":1071883,"diff":8650,"override":false,"levy_growth_pct":2.51,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":1063233,"proposed":1089805,"limit":1100968,"diff":11163,"override":false,"levy_growth_pct":2.5,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":1089805,"proposed":1104368,"limit":1108391,"diff":4023,"override":false,"levy_growth_pct":1.34,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":1104368,"proposed":1130828,"limit":1131739,"diff":911,"override":false,"levy_growth_pct":2.4,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":13.3,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.1971,"fb":308815,"exp":1566605,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.2206,"fb":338136,"exp":1532858,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.2201,"fb":370526,"exp":1683515,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":2089,"denom_kind":"capita","afr_year":2025,"op_exp":2180878,"op_rev":2221106,"op_exp_per":1044,"prop_tax_per":527,"state_aid_share":7.1,"sales_tax_share":5.5,"prop_tax_share":49.6,"debt_service_share":3.7,"debt_end":192098,"debt_per":92,"exp_growth_5y":-1,"rev_growth_5y":9.2,"gf_result":35344,"fb_ratio":22,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":0,"fsms_env":"No Designation","levy_latest":1104368,"levy_year":2026,"levy_growth":11.9,"levy_growth_span":"2021–2026","fv_rate":7.19,"cap_overrides":[],"cap_exceeded":[],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1299,"pctile":18,"n":47},"prop_tax_per":{"median":389,"pctile":71,"n":47},"debt_per":{"median":1292,"pctile":13,"n":43},"debt_service_share":{"median":6.2,"pctile":31,"n":47},"state_aid_share":{"median":5.9,"pctile":63,"n":47},"sales_tax_share":{"median":9.4,"pctile":37,"n":47},"fb_ratio":{"median":45,"pctile":27,"n":46},"exp_growth_5y":{"median":23.1,"pctile":9,"n":47},"levy_growth":{"median":14.6,"pctile":44,"n":47},"fsms_score":{"median":3.3,"pctile":16,"n":44}},"flags":[]}