{"fid":"ontario-county/village-naples","entity_id":"ontario-county/village-naples","name":"Village of Naples","kind":"village","kind_label":"Village","county":"Ontario","region":"rochester","osc_code":"320455903320","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Naples","population":{"value":945,"year":2025,"base2020":980,"src":"popest-2025","loc":"Naples village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":1205547.63,"op_exp":1297716.29,"gf_rev":824566.91,"gf_exp":982472.53,"gf_rev_all":873662.91,"gf_exp_all":982472.53,"prop_tax":272112.73,"sales_tax":305306.57,"state_aid":17007.9,"federal_aid":0,"debt_service":96746.24,"exp_by":{"General Government":230335.46,"Public Safety":200315.97,"Transportation":370415.78,"Economic Development":1268.38,"Culture and Recreation":46731.95,"Community Services":14071.67,"Employee Benefits":145259.51,"Debt Service":96746.24,"Utilities":192571.33},"rev_by":{"Real Property Taxes and Assessments":255400,"Other Real Property Tax Items":16712.73,"Sales and Use Tax":305306.57,"Other Non-Property Taxes":2373.85,"Charges for Services":365763.07,"Charges to Other Governments":202397.08,"Use and Sale of Property":11896.03,"State Aid":17007.9,"Other Local Revenues":28690.4},"debt_end":1254000,"debt_by":{"Bond":954000,"Bond Anticipation Note":300000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":1323450.54,"op_exp":1201915.6,"gf_rev":988024.99,"gf_exp":898767.28,"gf_rev_all":988024.99,"gf_exp_all":898767.28,"prop_tax":275258.5,"sales_tax":323034.04,"state_aid":97705.16,"federal_aid":0,"debt_service":122129.83,"exp_by":{"General Government":230871.7,"Public Safety":146719.59,"Health":0,"Transportation":278347.45,"Economic Development":1080.29,"Culture and Recreation":48323.52,"Community Services":36838.56,"Sanitation":253.57,"Employee Benefits":157948.33,"Debt Service":122129.83,"Utilities":179402.76},"rev_by":{"Real Property Taxes and Assessments":257552.02,"Other Real Property Tax Items":17706.48,"Sales and Use Tax":323034.04,"Other Non-Property Taxes":2022.86,"Charges for Services":346373.9,"Charges to Other Governments":206460.14,"Use and Sale of Property":61686.6,"Other Local Revenues":10909.34,"State Aid":97705.16},"debt_end":4593845.8,"debt_by":{"Bond":896000,"Bond Anticipation Note":3697845.8},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":1277643.32,"op_exp":1436275.7,"gf_rev":914500.07,"gf_exp":1077534.52,"gf_rev_all":914500.07,"gf_exp_all":1077534.52,"prop_tax":280781.17,"sales_tax":307024.94,"state_aid":59301.76,"federal_aid":0,"debt_service":129452.31,"exp_by":{"General Government":225407.93,"Public Safety":140614.54,"Health":50,"Transportation":326410.96,"Economic Development":943.57,"Culture and Recreation":12857.1,"Community Services":53592.85,"Sanitation":219966.23,"Employee Benefits":152119.1,"Debt Service":129452.31,"Utilities":174861.11},"rev_by":{"Real Property Taxes and Assessments":260546.12,"Other Real Property Tax Items":20235.05,"Sales and Use Tax":307024.94,"Other Non-Property Taxes":2948.02,"Charges for Services":367827.96,"Charges to Other Governments":215390,"Use and Sale of Property":31486.73,"Other Local Revenues":12882.74,"State Aid":59301.76},"debt_end":9775628,"debt_by":{"Bond":832000,"Bond Anticipation Note":8943628},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":1521060.72,"op_exp":2419512.1,"gf_rev":1042335.1,"gf_exp":1230091.64,"gf_rev_all":1042335.1,"gf_exp_all":1230091.64,"prop_tax":281823.7,"sales_tax":378115.1,"state_aid":123724.63,"federal_aid":0,"debt_service":941113,"exp_by":{"General Government":293646.11,"Public Safety":143575.06,"Health":180,"Transportation":264902.39,"Economic Development":1664.75,"Culture and Recreation":42863.94,"Community Services":2525,"Sanitation":338006.07,"Employee Benefits":173866.96,"Debt Service":941113,"Utilities":217168.82},"rev_by":{"Real Property Taxes and Assessments":263583,"Other Real Property Tax Items":18240.7,"Sales and Use Tax":378115.1,"Other Non-Property Taxes":2444.11,"Charges for Services":485179.81,"Charges to Other Governments":208646.99,"Use and Sale of Property":15222.83,"Other Local Revenues":25903.55,"State Aid":123724.63},"debt_end":7295227,"debt_by":{"Bond":800000,"Bond Anticipation Note":6495227,"Installment Purchase Contract":0},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":1537492.75,"op_exp":1687896.06,"gf_rev":1052220.48,"gf_exp":1111590.04,"gf_rev_all":1052220.48,"gf_exp_all":1111590.04,"prop_tax":287824.57,"sales_tax":396789.48,"state_aid":18657.02,"federal_aid":0,"debt_service":152032.5,"exp_by":{"General Government":262548.99,"Public Safety":271880.82,"Health":140,"Transportation":273799.36,"Economic Development":1157.01,"Culture and Recreation":61289.53,"Community Services":30015,"Sanitation":177592.65,"Employee Benefits":181421.13,"Debt Service":152032.5,"Utilities":276019.07},"rev_by":{"Real Property Taxes and Assessments":265253,"Other Real Property Tax Items":22571.57,"Sales and Use Tax":396789.48,"Other Non-Property Taxes":2336.5,"Charges for Services":500249.87,"Charges to Other Governments":246254.23,"Use and Sale of Property":66534.38,"Other Local Revenues":18846.7,"State Aid":18657.02},"debt_end":6839394,"debt_by":{"Bond":1776817,"Bond Anticipation Note":5062577,"Installment Purchase Contract":0},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":1593928.25,"op_exp":1668837.85,"gf_rev":1064639.75,"gf_exp":1142867.57,"gf_rev_all":1064639.75,"gf_exp_all":1142867.57,"prop_tax":352094.41,"sales_tax":394385.38,"state_aid":82365.29,"federal_aid":0,"debt_service":285125.01,"exp_by":{"General Government":307433.14,"Public Safety":146797.94,"Health":50,"Transportation":239060.08,"Economic Development":1195.91,"Culture and Recreation":60974.62,"Community Services":24744.04,"Employee Benefits":209323.28,"Debt Service":285125.01,"Utilities":264619.9,"Sanitation":129513.93},"rev_by":{"Real Property Taxes and Assessments":349228.66,"Other Real Property Tax Items":2865.75,"Sales and Use Tax":394385.38,"Other Non-Property Taxes":1679.55,"Charges for Services":506681.49,"Charges to Other Governments":255288.03,"Other Local Revenues":1434.1,"State Aid":82365.29},"debt_end":6658686.34,"debt_by":{"Bond":6616058,"Bond Anticipation Note":0,"Installment Purchase Contract":42628.34},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":1810218.47,"op_exp":1863850.69,"gf_rev":1281860.39,"gf_exp":1105537.46,"gf_rev_all":1281860.39,"gf_exp_all":1105537.46,"prop_tax":338972.44,"sales_tax":396576.03,"state_aid":257975.03,"federal_aid":0,"debt_service":358562.28,"exp_by":{"General Government":324029.37,"Public Safety":177299.34,"Health":194,"Transportation":241195.72,"Culture and Recreation":71236.87,"Community Services":45652.42,"Employee Benefits":239394.36,"Debt Service":358562.28,"Utilities":252663.79,"Sanitation":153622.54},"rev_by":{"Real Property Taxes and Assessments":337325,"Other Real Property Tax Items":1647.44,"Sales and Use Tax":396576.03,"Other Non-Property Taxes":1476.44,"Charges for Services":518687.01,"Charges to Other Governments":273631.52,"Use and Sale of Property":22900,"State Aid":257975.03},"debt_end":6611122.68,"debt_by":{"Bond":6383692,"Bond Anticipation Note":182125,"Installment Purchase Contract":45305.68},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":260547,"own_levy":260547,"full_value":55853751,"rate":4.6648075614474,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":263583,"own_levy":263583,"full_value":58055294,"rate":4.54020610075629,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":265253,"own_levy":265253,"full_value":63005473,"rate":4.20999934402524,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":328936,"own_levy":328936,"full_value":69348891,"rate":4.74320490575689,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":337325,"own_levy":337325,"full_value":74222277,"rate":4.54479455002438,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":417109,"own_levy":417109,"full_value":86537142,"rate":4.81999971757792,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":254767,"proposed":255400,"limit":258030,"diff":2630,"override":false,"levy_growth_pct":0.25,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":255400,"proposed":257552,"limit":258564,"diff":1012,"override":false,"levy_growth_pct":0.84,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":257552,"proposed":260547,"limit":260563,"diff":16,"override":false,"levy_growth_pct":1.16,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":260547,"proposed":263582,"limit":263725,"diff":143,"override":false,"levy_growth_pct":1.16,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":263582,"proposed":265253,"limit":266840,"diff":1587,"override":false,"levy_growth_pct":0.63,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":265253,"proposed":328936,"limit":292868,"diff":-36068,"override":true,"levy_growth_pct":24.01,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":328936,"proposed":337325,"limit":337437,"diff":112,"override":false,"levy_growth_pct":2.55,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":337325,"proposed":345024,"limit":345035,"diff":11,"override":true,"levy_growth_pct":2.28,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":417109,"proposed":490942,"limit":429748,"diff":-61194,"override":true,"levy_growth_pct":17.7,"exceeds":true,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":26.7,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":3.3,"env_rating":"Susceptible Environmental Stress","env_score":33.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":19.2,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":25.8,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":17.9,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":26.7,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.0437,"fb":48579.76,"exp":1111590.04,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.0705,"fb":80616.69,"exp":1142867.57,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.1831,"fb":235796.68,"exp":1287662.46,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":945,"denom_kind":"capita","afr_year":2025,"op_exp":1863850.69,"op_rev":1810218.47,"op_exp_per":1972,"prop_tax_per":359,"state_aid_share":14.3,"sales_tax_share":21.9,"prop_tax_share":18.7,"debt_service_share":19.2,"debt_end":6611122.68,"debt_per":6996,"exp_growth_5y":29.8,"rev_growth_5y":41.7,"gf_result":176322.92999999993,"fb_ratio":18.3,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":26.7,"fsms_env":"No Designation","levy_latest":417109,"levy_year":2026,"levy_growth":60.1,"levy_growth_span":"2021–2026","fv_rate":4.82,"cap_overrides":[2024,2026,2027],"cap_exceeded":[2024,2027],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1299,"pctile":80,"n":47},"prop_tax_per":{"median":389,"pctile":41,"n":47},"debt_per":{"median":1292,"pctile":99,"n":43},"debt_service_share":{"median":6.2,"pctile":90,"n":47},"state_aid_share":{"median":5.9,"pctile":93,"n":47},"sales_tax_share":{"median":9.4,"pctile":73,"n":47},"fb_ratio":{"median":45,"pctile":25,"n":46},"exp_growth_5y":{"median":23.1,"pctile":67,"n":47},"levy_growth":{"median":14.6,"pctile":90,"n":47},"fsms_score":{"median":3.3,"pctile":92,"n":44}},"flags":[{"id":"structural_deficit","label":"Recurring deficits","detail":"General fund spending (incl. transfers out) exceeded revenues (incl. transfers in) in 2023, 2024, 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"],"calc":true},{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2024 (by $36,068, override planned), 2027 (by $61,194, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}