{"fid":"livingston-county/village-leicester","entity_id":"livingston-county/village-leicester","name":"Village of Leicester","kind":"village","kind_label":"Village","county":"Livingston","region":"rochester","osc_code":"240445602660","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Leicester","population":{"value":458,"year":2025,"base2020":465,"src":"popest-2025","loc":"Leicester village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":515721.39,"op_exp":558822.83,"gf_rev":313440.87,"gf_exp":277157.19,"gf_rev_all":313440.87,"gf_exp_all":367545.38,"prop_tax":33268.13,"sales_tax":15125.87,"state_aid":6319.56,"federal_aid":0,"debt_service":81295,"exp_by":{"General Government":86526.24,"Public Safety":23741.61,"Transportation":56638.59,"Culture and Recreation":13914.46,"Community Services":14174.8,"Employee Benefits":11247.79,"Debt Service":81295,"Utilities":271284.34},"rev_by":{"Real Property Taxes and Assessments":33188.38,"Other Real Property Tax Items":79.75,"Sales and Use Tax":15125.87,"Other Non-Property Taxes":6131.66,"Charges for Services":203133.58,"Charges to Other Governments":26000,"Use and Sale of Property":225742.59,"State Aid":6319.56},"debt_end":155356.47,"debt_by":{"Bond Anticipation Note":155356.47},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":529521.11,"op_exp":575701.11,"gf_rev":352358.61,"gf_exp":337730.02,"gf_rev_all":352358.61,"gf_exp_all":337730.02,"prop_tax":33580.04,"sales_tax":11850.7,"state_aid":33953.94,"federal_aid":0,"debt_service":160623.92,"exp_by":{"General Government":83976.03,"Public Safety":18520.51,"Transportation":53673.87,"Culture and Recreation":10641.08,"Community Services":11200.82,"Employee Benefits":9801.48,"Debt Service":160623.92,"Utilities":227263.4},"rev_by":{"Real Property Taxes and Assessments":33349.69,"Other Real Property Tax Items":230.35,"Sales and Use Tax":11850.7,"Other Non-Property Taxes":6474.75,"Charges for Services":177651.75,"Charges to Other Governments":26000,"Use and Sale of Property":230164.24,"Other Local Revenues":9845.69,"State Aid":33953.94},"debt_end":0,"debt_by":{"Bond Anticipation Note":0},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":492765.45,"op_exp":422726.35,"gf_rev":132828.8,"gf_exp":165197.89,"gf_rev_all":132828.8,"gf_exp_all":165197.89,"prop_tax":34458.39,"sales_tax":14417.89,"state_aid":3776.76,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":89255.91,"Public Safety":27137.79,"Transportation":31955.19,"Culture and Recreation":9195.39,"Community Services":5359.73,"Employee Benefits":10474.35,"Debt Service":0,"Utilities":249347.99},"rev_by":{"Real Property Taxes and Assessments":34267.94,"Other Real Property Tax Items":190.45,"Sales and Use Tax":14417.89,"Other Non-Property Taxes":6342.83,"Charges for Services":360545.69,"Charges to Other Governments":26000,"Use and Sale of Property":44224.89,"Other Local Revenues":2999,"State Aid":3776.76},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":586421.05,"op_exp":521451.17,"gf_rev":193826.07,"gf_exp":278939.77,"gf_rev_all":193826.07,"gf_exp_all":278939.77,"prop_tax":35052.15,"sales_tax":17637.44,"state_aid":32656.11,"federal_aid":22564.04,"debt_service":0,"exp_by":{"General Government":133479.84,"Public Safety":13198.26,"Transportation":116236.14,"Culture and Recreation":8895.3,"Community Services":7036.04,"Employee Benefits":10413.96,"Utilities":232191.63},"rev_by":{"Real Property Taxes and Assessments":34877.87,"Other Real Property Tax Items":174.28,"Sales and Use Tax":17637.44,"Other Non-Property Taxes":6095.84,"Charges for Services":394809.55,"Charges to Other Governments":26000,"Use and Sale of Property":48556.92,"Other Local Revenues":3049,"State Aid":32656.11,"Federal Aid":22564.04},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":408301.66,"op_exp":462192.57,"gf_rev":195307.5,"gf_exp":226915.69,"gf_rev_all":195307.5,"gf_exp_all":226915.69,"prop_tax":35489.670000000006,"sales_tax":21431.22,"state_aid":31772.7,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":83986.29,"Public Safety":42366.99,"Transportation":77133.97,"Culture and Recreation":12821.33,"Community Services":8699.17,"Employee Benefits":11678.41,"Utilities":225506.41},"rev_by":{"Real Property Taxes and Assessments":35299.44,"Other Real Property Tax Items":190.23,"Sales and Use Tax":21431.22,"Other Non-Property Taxes":6291.89,"Charges for Services":213096.31,"Charges to Other Governments":26000,"Use and Sale of Property":51430.85,"Other Local Revenues":22789.02,"State Aid":31772.7},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":369877.71,"op_exp":432388.05,"gf_rev":187058.52,"gf_exp":213365.18,"gf_rev_all":187058.52,"gf_exp_all":213365.18,"prop_tax":36406.28999999999,"sales_tax":19600.04,"state_aid":10994.01,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":96402.48,"Public Safety":50077.78,"Transportation":37460.58,"Culture and Recreation":17056.7,"Community Services":10489.43,"Employee Benefits":11351.59,"Utilities":209549.49},"rev_by":{"Real Property Taxes and Assessments":36199.95,"Other Real Property Tax Items":206.34,"Sales and Use Tax":19600.04,"Other Non-Property Taxes":6264.79,"Charges for Services":183494.31,"Charges to Other Governments":37700,"Use and Sale of Property":74918.27,"Other Local Revenues":500,"State Aid":10994.01},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":357404.88,"op_exp":499911.66,"gf_rev":128405.7,"gf_exp":219826.16,"gf_rev_all":128405.7,"gf_exp_all":219826.16,"prop_tax":37196.88,"sales_tax":20111.9,"state_aid":43640.91,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":90299.71,"Public Safety":41383.1,"Transportation":76068.5,"Culture and Recreation":6358.94,"Community Services":4516.37,"Employee Benefits":11024.68,"Utilities":270260.36},"rev_by":{"Real Property Taxes and Assessments":37000.02,"Other Real Property Tax Items":196.86,"Sales and Use Tax":20111.9,"Other Non-Property Taxes":6250.98,"Charges for Services":229837.53,"Use and Sale of Property":11352.54,"Other Local Revenues":9014.14,"State Aid":43640.91},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":34268,"own_levy":34268,"full_value":20722045,"rate":1.65369778899718,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":34878,"own_levy":34878,"full_value":20768463,"rate":1.67937319194011,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":35335,"own_levy":35335,"full_value":21786146,"rate":1.62190228597568,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":36200,"own_levy":36200,"full_value":27198241,"rate":1.33096842549487,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":37000,"own_levy":37000,"full_value":28446022,"rate":1.30070911145326,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":30100,"own_levy":30100,"full_value":30251124,"rate":0.995004350912713,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":33100,"proposed":33100,"limit":33762,"diff":662,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":33100,"proposed":34268,"limit":34268,"diff":0,"override":false,"levy_growth_pct":3.53,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":34268,"proposed":34878,"limit":34878,"diff":0,"override":false,"levy_growth_pct":1.78,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":34878,"proposed":35335,"limit":35335,"diff":0,"override":false,"levy_growth_pct":1.31,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":34878,"proposed":35335,"limit":35576,"diff":241,"override":false,"levy_growth_pct":1.31,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":35335,"proposed":36200,"limit":36283,"diff":83,"override":false,"levy_growth_pct":2.45,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":36200,"proposed":37000,"limit":37035,"diff":35,"override":false,"levy_growth_pct":2.21,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":37000,"proposed":30100,"limit":30106,"diff":6,"override":false,"levy_growth_pct":-18.65,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":30100,"proposed":33110,"limit":30938,"diff":-2172,"override":true,"levy_growth_pct":10,"exceeds":true,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":10,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":13.3,"env_rating":"No Designation","env_score":13.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":10,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":5,"env_rating":"No Designation","env_score":0,"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":6.7,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":10,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":3.5403,"fb":803339.36,"exp":226915.69,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":3.42,"fb":729709.15,"exp":213365.18,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":2.2067,"fb":485079.43,"exp":219826.16,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of Leicester – Financial Management (2025M-7)","issued":"May 9, 2025","types":"Village","topics":"Financial Condition","url":"https://www.osc.ny.gov/local-government/audits/village/2025/05/09/village-leicester-financial-management-2025m-7"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":458,"denom_kind":"capita","afr_year":2025,"op_exp":499911.66,"op_rev":357404.88,"op_exp_per":1092,"prop_tax_per":81,"state_aid_share":12.2,"sales_tax_share":5.6,"prop_tax_share":10.4,"debt_service_share":0,"debt_end":null,"debt_per":null,"exp_growth_5y":18.3,"rev_growth_5y":-27.5,"gf_result":-91420.46,"fb_ratio":220.7,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":10,"fsms_env":"No Designation","levy_latest":30100,"levy_year":2026,"levy_growth":-12.2,"levy_growth_span":"2021–2026","fv_rate":1,"cap_overrides":[2027],"cap_exceeded":[2027],"audit_count":1,"audits_5y":1,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1299,"pctile":22,"n":47},"prop_tax_per":{"median":389,"pctile":1,"n":47},"debt_service_share":{"median":6.2,"pctile":5,"n":47},"state_aid_share":{"median":5.9,"pctile":88,"n":47},"sales_tax_share":{"median":9.4,"pctile":39,"n":47},"fb_ratio":{"median":45,"pctile":99,"n":46},"exp_growth_5y":{"median":23.1,"pctile":28,"n":47},"levy_growth":{"median":14.6,"pctile":3,"n":47},"fsms_score":{"median":3.3,"pctile":78,"n":44}},"flags":[{"id":"structural_deficit","label":"Recurring deficits","detail":"General fund spending (incl. transfers out) exceeded revenues (incl. transfers in) in 2023, 2024, 2025, and operating funds overall spent more than they took in in 2023, 2024, 2025 (last 3 AFR years). Planned use of fund balance can cause this; check the adopted budgets.","src":["afr-2023","afr-2024","afr-2025"],"calc":true},{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 220.7% 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 2027 (by $2,172, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}