{"fid":"orleans-county/gaines","entity_id":"orleans-county/gaines","name":"Town of Gaines","kind":"town","kind_label":"Town","county":"Orleans","region":"rochester","osc_code":"340331000000","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Town of Gaines","population":{"value":3301,"year":2025,"base2020":3215,"src":"popest-2025","loc":"Gaines town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":1403317.33,"op_exp":1539188.86,"gf_rev":359768.91,"gf_exp":364498.08,"gf_rev_all":359768.91,"gf_exp_all":364498.08,"prop_tax":642017.98,"sales_tax":87933.47,"state_aid":113866.09,"federal_aid":0,"debt_service":65432.79,"exp_by":{"General Government":275448.09,"Public Safety":125487.12,"Health":1627.42,"Transportation":691211.07,"Culture and Recreation":1150.12,"Community Services":953.32,"Employee Benefits":95461.37,"Debt Service":65432.79,"Utilities":282417.56},"rev_by":{"Real Property Taxes and Assessments":632786.09,"Other Real Property Tax Items":9231.89,"Other Non-Property Taxes":17196.68,"Charges for Services":334981.28,"Charges to Other Governments":136179.23,"Use and Sale of Property":45777.2,"Other Local Revenues":25365.4,"State Aid":113866.09,"Sales and Use Tax":87933.47},"debt_end":689556,"debt_by":{"Bond":646869,"Bond Anticipation Note":42687},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":1347336.85,"op_exp":1203428.27,"gf_rev":344681.78,"gf_exp":343661.15,"gf_rev_all":344681.78,"gf_exp_all":343661.15,"prop_tax":632919,"sales_tax":88697.83,"state_aid":103029.71,"federal_aid":0,"debt_service":50552.58,"exp_by":{"General Government":236183.32,"Public Safety":126043.53,"Health":2749.48,"Transportation":385228.12,"Culture and Recreation":788.45,"Community Services":632.25,"Employee Benefits":110783.43,"Utilities":290467.11,"Debt Service":50552.58},"rev_by":{"Real Property Taxes and Assessments":624809.76,"Other Real Property Tax Items":8109.24,"Other Non-Property Taxes":17632.03,"Charges for Services":356138.33,"Use and Sale of Property":1516.11,"Other Local Revenues":11905.97,"State Aid":103029.71,"Charges to Other Governments":135497.87,"Sales and Use Tax":88697.83},"debt_end":659679,"debt_by":{"Bond":621319,"Bond Anticipation Note":38360},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":1301775.22,"op_exp":1196631.46,"gf_rev":362101.01,"gf_exp":362186.57,"gf_rev_all":362101.01,"gf_exp_all":362186.57,"prop_tax":634564.21,"sales_tax":87933.47,"state_aid":78873.16,"federal_aid":0,"debt_service":49427.37,"exp_by":{"General Government":229202.15,"Public Safety":136581.3,"Health":1494.29,"Transportation":443056.33,"Culture and Recreation":1406.37,"Community Services":499.98,"Employee Benefits":128284.18,"Utilities":206679.49,"Debt Service":49427.37},"rev_by":{"Real Property Taxes and Assessments":624357,"Other Real Property Tax Items":10207.21,"Other Non-Property Taxes":27583.23,"Charges for Services":291463.11,"Use and Sale of Property":1397.12,"Other Local Revenues":42831.66,"State Aid":78873.16,"Charges to Other Governments":137129.26,"Sales and Use Tax":87933.47},"debt_end":629602,"debt_by":{"Bond":595569,"Bond Anticipation Note":34033},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":1365277.36,"op_exp":1247943.7,"gf_rev":361016.91,"gf_exp":353321.16,"gf_rev_all":361016.91,"gf_exp_all":353321.16,"prop_tax":645752.57,"sales_tax":88695.04,"state_aid":157647.11,"federal_aid":0,"debt_service":48173.23,"exp_by":{"General Government":213995.91,"Public Safety":126048.35,"Health":1389.29,"Transportation":549622.23,"Culture and Recreation":750,"Community Services":2943.61,"Employee Benefits":127556.27,"Debt Service":48173.23,"Utilities":177464.81},"rev_by":{"Real Property Taxes and Assessments":636593.5,"Other Real Property Tax Items":9159.07,"Other Non-Property Taxes":17639.38,"Charges for Services":299514.88,"Use and Sale of Property":8623.48,"Other Local Revenues":8165.03,"State Aid":157647.11,"Sales and Use Tax":88695.04,"Charges to Other Governments":139239.87},"debt_end":599515,"debt_by":{"Bond":569719,"Bond Anticipation Note":29796},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Town.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":1735220.04,"op_exp":1645640.27,"gf_rev":630887.33,"gf_exp":547897,"gf_rev_all":630887.33,"gf_exp_all":547897,"prop_tax":766027.69,"sales_tax":92271.86,"state_aid":307258.78,"federal_aid":0,"debt_service":37960.79,"exp_by":{"General Government":239999.51,"Public Safety":134656.72,"Health":1274.81,"Transportation":592944.04,"Community Services":772.8,"Culture and Recreation":1271.62,"Employee Benefits":278148.01,"Utilities":358611.97,"Debt Service":37960.79},"rev_by":{"Real Property Taxes and Assessments":762387.23,"Other Real Property Tax Items":3640.46,"Other Non-Property Taxes":17657.55,"Charges for Services":379850.39,"Charges to Other Governments":144051.07,"Use and Sale of Property":4975.06,"Other Local Revenues":23127.64,"State Aid":307258.78,"Sales and Use Tax":92271.86},"debt_end":578848,"debt_by":{"Bond":553469,"Bond Anticipation Note":25379},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":1591316.25,"op_exp":1439634.92,"gf_rev":679589.81,"gf_exp":521876.72,"gf_rev_all":679589.81,"gf_exp_all":521876.72,"prop_tax":664254.84,"sales_tax":75000,"state_aid":239678.42,"federal_aid":0,"debt_service":47671.39,"exp_by":{"General Government":267890.22,"Health":1398,"Transportation":482317.38,"Culture and Recreation":850,"Employee Benefits":239069.81,"Public Safety":5000,"Utilities":395438.12,"Debt Service":47671.39},"rev_by":{"Real Property Taxes and Assessments":658278.01,"Other Real Property Tax Items":5976.83,"Other Non-Property Taxes":17351.94,"Charges for Services":414766.2,"Use and Sale of Property":1916.01,"Other Local Revenues":34291.9,"State Aid":239678.42,"Charges to Other Governments":144056.94,"Sales and Use Tax":75000},"debt_end":547632.63,"debt_by":{"Bond":527419,"Bond Anticipation Note":20213.63},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":624356.81,"own_levy":465973.9,"full_value":137752600,"rate":4.53245027680058,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":636594.2,"own_levy":475000.03,"full_value":148959828,"rate":4.27359650281014,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":645474.1,"own_levy":484195.23,"full_value":159733329,"rate":4.04094814802238,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":658228.91,"own_levy":493560.09,"full_value":182636797,"rate":3.60403226957599,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":551409.75,"own_levy":503131.2,"full_value":186447948,"rate":2.95744606424952,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":573680.48,"own_levy":523173.74,"full_value":196414217,"rate":2.92076861218249,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":642210,"proposed":632786,"limit":666947,"diff":34161,"override":false,"levy_growth_pct":-1.47,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":632786,"proposed":624810,"limit":656327,"diff":31517,"override":false,"levy_growth_pct":-1.26,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":624810,"proposed":624357,"limit":649623,"diff":25266,"override":false,"levy_growth_pct":-0.07,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":624357,"proposed":636594,"limit":648353,"diff":11759,"override":false,"levy_growth_pct":1.96,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":636594,"proposed":645473,"limit":662452,"diff":16979,"override":false,"levy_growth_pct":1.39,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":645473,"proposed":665398,"limit":668889,"diff":3491,"override":false,"levy_growth_pct":3.09,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":658228,"proposed":560515,"limit":560515,"diff":0,"override":false,"levy_growth_pct":-14.84,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":26.7,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":26.7,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":23.3,"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":"Not Filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.3454,"fb":246045.71,"exp":712377.24,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":1.1076,"fb":882773.62,"exp":797013.43,"xfer":null,"src":"fsms-ind1-muni-2024"}],"fsms_not_filed":{"list":"FSMS 2025 not-filed (municipalities)","last_filed_in_time":"2024","src":"fsms-notfiled-muni-2025"},"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":3301,"denom_kind":"capita","afr_year":2024,"op_exp":1439634.92,"op_rev":1591316.25,"op_exp_per":436,"prop_tax_per":201,"state_aid_share":15.1,"sales_tax_share":4.7,"prop_tax_share":41.7,"debt_service_share":3.3,"debt_end":547632.63,"debt_per":166,"exp_growth_5y":19.6,"rev_growth_5y":18.1,"gf_result":157713.09000000008,"fb_ratio":110.8,"fb_year":2024,"fsms_year":2025,"fsms_stress":"Not Filed","fsms_score":null,"fsms_env":"","levy_latest":573680.48,"levy_year":2026,"levy_growth":-8.1,"levy_growth_span":"2021–2026","fv_rate":2.92,"cap_overrides":[],"cap_exceeded":[],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":840.5,"pctile":10,"n":100},"prop_tax_per":{"median":402,"pctile":13,"n":100},"debt_per":{"median":505,"pctile":18,"n":87},"debt_service_share":{"median":5.1,"pctile":35,"n":100},"state_aid_share":{"median":11.5,"pctile":75,"n":100},"sales_tax_share":{"median":13.4,"pctile":33,"n":100},"fb_ratio":{"median":52.1,"pctile":87,"n":98},"exp_growth_5y":{"median":29.3,"pctile":25,"n":99},"levy_growth":{"median":16.8,"pctile":2,"n":99}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 110.8% of gross expenditures (FY 2024); threshold > 50%.","src":["fsms-ind1-muni-2024"]},{"id":"filing","label":"AFR not filed in time for FSMS score","detail":"Listed on OSC's FSMS 2025 not-filed (municipalities); last filed in time for a score: 2024. This is filing status, not a stress designation.","src":["fsms-notfiled-muni-2025"]}]}