{"fid":"monroe-county/hilton","entity_id":"monroe-county/hilton","name":"Village of Hilton","kind":"village","kind_label":"Village","county":"Monroe","region":"rochester","osc_code":"260464202310","beds":null,"match":"matched","in_asr_manifest":true,"in_batch3":false,"osc_name":"Village of Hilton","population":{"value":5873,"year":2025,"base2020":6031,"src":"popest-2025","loc":"Hilton village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":3865430.56,"op_exp":3507406.35,"gf_rev":2852117.07,"gf_exp":2624214.71,"gf_rev_all":2923125.41,"gf_exp_all":2755038.71,"prop_tax":604004.06,"sales_tax":1437600.27,"state_aid":279790.66,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":573154.75,"Public Safety":85582.74,"Transportation":1017933.94,"Culture and Recreation":90415.55,"Sanitation":480983.44,"Community Services":11605.4,"Employee Benefits":755609.93,"Utilities":492120.6},"rev_by":{"Real Property Taxes and Assessments":600651.55,"Other Real Property Tax Items":3352.51,"Sales and Use Tax":1437600.27,"Other Non-Property Taxes":72113.76,"Charges for Services":1136523.27,"Use and Sale of Property":191892.68,"Other Local Revenues":143505.86,"State Aid":279790.66},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":3882362.43,"op_exp":3413714.06,"gf_rev":2860025.74,"gf_exp":2550840.03,"gf_rev_all":2988722.2,"gf_exp_all":2555640.03,"prop_tax":616358.03,"sales_tax":1442918.62,"state_aid":232777.29,"federal_aid":64092,"debt_service":0,"exp_by":{"General Government":613123.63,"Public Safety":100222.48,"Transportation":854849.09,"Culture and Recreation":84850.84,"Sanitation":514765.61,"Community Services":7712.01,"Employee Benefits":765890.08,"Utilities":472300.32},"rev_by":{"Real Property Taxes and Assessments":613418.15,"Other Real Property Tax Items":2939.88,"Sales and Use Tax":1442918.62,"Other Non-Property Taxes":90255.19,"Charges for Services":1150138.61,"Use and Sale of Property":194822.12,"Other Local Revenues":91000.57,"State Aid":232777.29,"Federal Aid":64092},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":3885708.3,"op_exp":3554666.46,"gf_rev":2861870.91,"gf_exp":2684240.63,"gf_rev_all":2861870.91,"gf_exp_all":2684240.63,"prop_tax":627381.59,"sales_tax":1476161.75,"state_aid":272248.7,"federal_aid":38725,"debt_service":0,"exp_by":{"General Government":461181.31,"Public Safety":85311.9,"Transportation":829534.09,"Culture and Recreation":132881.9,"Sanitation":749743.43,"Community Services":10961.18,"Employee Benefits":791052.63,"Utilities":494000.02},"rev_by":{"Real Property Taxes and Assessments":624550.97,"Other Real Property Tax Items":2830.62,"Sales and Use Tax":1476161.75,"Other Non-Property Taxes":69030.18,"Charges for Services":1166721.88,"Use and Sale of Property":158217.78,"Other Local Revenues":77221.42,"State Aid":272248.7,"Federal Aid":38725},"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":4221930.43,"op_exp":4381501.25,"gf_rev":3177135.61,"gf_exp":3095045.85,"gf_rev_all":3177135.61,"gf_exp_all":3095045.85,"prop_tax":626489.99,"sales_tax":1805210.79,"state_aid":191962.39,"federal_aid":66800,"debt_service":0,"exp_by":{"General Government":674574.87,"Public Safety":77238.04,"Transportation":928687.58,"Culture and Recreation":138123.9,"Sanitation":1145755.13,"Utilities":595439,"Community Services":15799.51,"Employee Benefits":805883.22},"rev_by":{"Real Property Taxes and Assessments":623704.07,"Other Real Property Tax Items":2785.92,"Sales and Use Tax":1805210.79,"Other Non-Property Taxes":68684.89,"Charges for Services":1175936.95,"Use and Sale of Property":206178,"Other Local Revenues":80667.42,"State Aid":191962.39,"Federal Aid":66800},"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":4510413.43,"op_exp":4012080.53,"gf_rev":3463718.45,"gf_exp":3059138.46,"gf_rev_all":3463718.45,"gf_exp_all":3147118.46,"prop_tax":628480.27,"sales_tax":1832410.86,"state_aid":330140.56,"federal_aid":122857.46,"debt_service":0,"exp_by":{"General Government":880451.6,"Public Safety":80959.22,"Transportation":1007769.43,"Culture and Recreation":134694.8,"Sanitation":532054.79,"Utilities":591030.69,"Community Services":22770.52,"Employee Benefits":762349.48},"rev_by":{"Real Property Taxes and Assessments":624174.01,"Other Real Property Tax Items":4306.26,"Sales and Use Tax":1832410.86,"Other Non-Property Taxes":67704.99,"Charges for Services":1214778.69,"Use and Sale of Property":241626.7,"Other Local Revenues":72413.9,"State Aid":330140.56,"Federal Aid":122857.46},"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":4842028.29,"op_exp":4415960.32,"gf_rev":3739746.95,"gf_exp":3126465.71,"gf_rev_all":3739746.95,"gf_exp_all":3378023.96,"prop_tax":653226.0499999999,"sales_tax":1787641.35,"state_aid":328975.09,"federal_aid":301040.79,"debt_service":0,"exp_by":{"General Government":739813.62,"Public Safety":120120.38,"Transportation":1263406.5,"Culture and Recreation":84935.65,"Sanitation":704049.1,"Utilities":748484.33,"Community Services":10187.42,"Economic Development":2035,"Employee Benefits":742928.32},"rev_by":{"Real Property Taxes and Assessments":647268.46,"Other Real Property Tax Items":5957.59,"Sales and Use Tax":1787641.35,"Other Non-Property Taxes":61612.43,"Charges for Services":1361782.52,"Use and Sale of Property":308148.51,"Other Local Revenues":39601.55,"State Aid":328975.09,"Federal Aid":301040.79},"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":4866062.3,"op_exp":4505041.53,"gf_rev":3688128.85,"gf_exp":3226567.01,"gf_rev_all":3688128.85,"gf_exp_all":3395179.82,"prop_tax":663930.1000000001,"sales_tax":1838205.55,"state_aid":334590.26,"federal_aid":168612.79,"debt_service":0,"exp_by":{"General Government":649636.58,"Public Safety":122834.17,"Transportation":1397010.19,"Culture and Recreation":70820.6,"Sanitation":678167.3,"Utilities":753184.8,"Community Services":11711.84,"Employee Benefits":821676.05},"rev_by":{"Real Property Taxes and Assessments":658062.04,"Other Real Property Tax Items":5868.06,"Sales and Use Tax":1838205.55,"Other Non-Property Taxes":61615.78,"Charges for Services":1394147.37,"Use and Sale of Property":334519.48,"Other Local Revenues":70440.97,"State Aid":334590.26,"Federal Aid":168612.79},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":622684,"own_levy":622684,"full_value":238776764,"rate":2.60780818689711,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":621740,"own_levy":621740,"full_value":245654913,"rate":2.53094877039972,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":622103,"own_levy":622103,"full_value":262099129,"rate":2.37354089032474,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":644964,"own_levy":644964,"full_value":295019516,"rate":2.18617401568783,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":654171,"own_levy":654171,"full_value":338074201,"rate":1.93499237168943,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":672131,"own_levy":672131,"full_value":402773915,"rate":1.66875503841901,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":586406,"proposed":599091,"limit":599091,"diff":0,"override":false,"levy_growth_pct":2.16,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":599091,"proposed":612032,"limit":612374,"diff":342,"override":false,"levy_growth_pct":2.16,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":612032,"proposed":622684,"limit":623281,"diff":597,"override":false,"levy_growth_pct":1.74,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":622684,"proposed":621740,"limit":633290,"diff":11550,"override":false,"levy_growth_pct":-0.15,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":621740,"proposed":622103,"limit":644030,"diff":21927,"override":false,"levy_growth_pct":0.06,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":622103,"proposed":644964,"limit":644991,"diff":27,"override":false,"levy_growth_pct":3.67,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":644964,"proposed":654170,"limit":660017,"diff":5847,"override":false,"levy_growth_pct":1.43,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":654170,"proposed":672131,"limit":673156,"diff":1025,"override":false,"levy_growth_pct":2.75,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":669203,"proposed":681344,"limit":688545,"diff":7201,"override":false,"levy_growth_pct":1.81,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":6.7,"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":13.3,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":6.7,"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":3.3,"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":0.5229,"fb":1645637.9,"exp":3147118.46,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.6342,"fb":2142408.21,"exp":3378023.96,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.6593,"fb":2238458.17,"exp":3395179.82,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of Hilton - Financial Management (2020M-31)","issued":"June 5, 2020","types":"Village","topics":"Financial Condition","url":"https://www.osc.ny.gov/local-government/audits/village/2020/06/05/village-hilton-financial-management-2020m-31"}],"transcript_mentions":{"meetings":1,"moments":1,"terms":{"levy":1,"fund balance":1},"recent":[{"date":"2026-05-05","body":"Village Board","title":"Village of Hilton Village Board 2026-05-05","t":3272,"url":"https://vimeo.com/1190106685","k":"monroe-county/hilton/vimeo-1190106685"}],"library":"https://meeting-insights.canalandcountry.workers.dev/?view=library"},"budget_docs":{"count":1,"docs":[{"date":"2026-10-06","type":"minutes","title":"Expense vs Budget","body":"Village of Hilton NY","url":"https://hiltonny.gov/pdf/minutes/VB/2026/agendas/October%20Items/Expense%20vs%20Budget%2010-06-2026%20VBM.pdf","tags":["budget"],"why":"title","pages":[2],"terms":["capital reserve"]}],"page":"https://meeting-docs.canalandcountry.workers.dev/oml/entity/monroe-county/hilton"},"metrics":{"denom":5873,"denom_kind":"capita","afr_year":2025,"op_exp":4505041.53,"op_rev":4866062.3,"op_exp_per":767,"prop_tax_per":113,"state_aid_share":6.9,"sales_tax_share":37.8,"prop_tax_share":13.6,"debt_service_share":0,"debt_end":null,"debt_per":null,"exp_growth_5y":26.7,"rev_growth_5y":25.2,"gf_result":292949.03000000026,"fb_ratio":65.9,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":0,"fsms_env":"No Designation","levy_latest":672131,"levy_year":2026,"levy_growth":7.9,"levy_growth_span":"2021–2026","fv_rate":1.67,"cap_overrides":[],"cap_exceeded":[],"audit_count":1,"audits_5y":0,"transcript_hits":1,"budget_docs":1},"peers":{"op_exp_per":{"median":1299,"pctile":5,"n":47},"prop_tax_per":{"median":389,"pctile":3,"n":47},"debt_service_share":{"median":6.2,"pctile":5,"n":47},"state_aid_share":{"median":5.9,"pctile":61,"n":47},"sales_tax_share":{"median":9.4,"pctile":95,"n":47},"fb_ratio":{"median":45,"pctile":71,"n":46},"exp_growth_5y":{"median":23.1,"pctile":59,"n":47},"levy_growth":{"median":14.6,"pctile":23,"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 65.9% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]}]}