{"fid":"orleans-county/medina","entity_id":"orleans-county/medina","name":"Village of Medina","kind":"village","kind_label":"Village","county":"Orleans","region":"rochester","osc_code":"340471303030","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Medina","population":{"value":5855,"year":2025,"base2020":6001,"src":"popest-2025","loc":"Medina village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":8864448,"op_exp":8768063,"gf_rev":5561690,"gf_exp":5424515,"gf_rev_all":5825389,"gf_exp_all":5424515,"prop_tax":3073347,"sales_tax":227337,"state_aid":331828,"federal_aid":841832,"debt_service":652333,"exp_by":{"General Government":584505,"Public Safety":2536301,"Health":16133,"Transportation":721136,"Economic Development":615444,"Culture and Recreation":136574,"Sanitation":595706,"Community Services":83245,"Employee Benefits":1540805,"Debt Service":652333,"Utilities":1285881},"rev_by":{"Real Property Taxes and Assessments":2972764,"Other Real Property Tax Items":100583,"Sales and Use Tax":227337,"Other Non-Property Taxes":85428,"Charges for Services":4053041,"Charges to Other Governments":175836,"Use and Sale of Property":2492,"Other Local Revenues":73307,"State Aid":331828,"Federal Aid":841832},"debt_end":7256024,"debt_by":{"Bond":5276024,"Bond Anticipation Note":1980000,"Other":0},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":8403410,"op_exp":8068996,"gf_rev":5489984,"gf_exp":5482094,"gf_rev_all":5489984,"gf_exp_all":5659792,"prop_tax":3228806,"sales_tax":214531,"state_aid":407649,"federal_aid":159211,"debt_service":786927,"exp_by":{"General Government":650661,"Public Safety":2467179,"Health":16982,"Transportation":672786,"Economic Development":4165,"Culture and Recreation":88482,"Sanitation":596172,"Community Services":84540,"Employee Benefits":1606140,"Debt Service":786927,"Utilities":1094962},"rev_by":{"Real Property Taxes and Assessments":3132283,"Other Real Property Tax Items":96523,"Sales and Use Tax":214531,"Other Non-Property Taxes":87915,"Charges for Services":4064972,"Charges to Other Governments":139508,"Use and Sale of Property":45215,"Other Local Revenues":55603,"State Aid":407649,"Federal Aid":159211},"debt_end":7369949,"debt_by":{"Bond":5263210,"Bond Anticipation Note":2016615,"Installment Purchase Contract":90124},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":8381772,"op_exp":8019258,"gf_rev":5563513,"gf_exp":5393616,"gf_rev_all":5603513,"gf_exp_all":5393616,"prop_tax":3274253,"sales_tax":214167,"state_aid":211380,"federal_aid":113187,"debt_service":843292,"exp_by":{"General Government":647014,"Public Safety":2469836,"Health":16272,"Transportation":600430,"Economic Development":3375,"Culture and Recreation":116782,"Sanitation":542324,"Community Services":88728,"Employee Benefits":1630052,"Debt Service":843292,"Utilities":1061153},"rev_by":{"Real Property Taxes and Assessments":3185665,"Other Real Property Tax Items":88588,"Sales and Use Tax":214167,"Other Non-Property Taxes":87072,"Charges for Services":4153340,"Charges to Other Governments":106240,"Use and Sale of Property":46195,"Other Local Revenues":175938,"State Aid":211380,"Federal Aid":113187},"debt_end":7093120,"debt_by":{"Bond":4830396,"Bond Anticipation Note":2101660,"Installment Purchase Contract":161064},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":8654387.36,"op_exp":8747517.36,"gf_rev":5512286,"gf_exp":5963274,"gf_rev_all":5512286,"gf_exp_all":5963274,"prop_tax":3345633,"sales_tax":236142,"state_aid":234068,"federal_aid":96216.36,"debt_service":826062,"exp_by":{"General Government":621065.36,"Public Safety":2959106,"Health":12913,"Transportation":629532,"Economic Development":4870,"Culture and Recreation":113843,"Sanitation":689133,"Community Services":101958,"Employee Benefits":1696898,"Debt Service":826062,"Utilities":1092137},"rev_by":{"Real Property Taxes and Assessments":3259119,"Other Real Property Tax Items":86514,"Sales and Use Tax":236142,"Other Non-Property Taxes":84440,"Charges for Services":4214142,"Charges to Other Governments":157164,"Use and Sale of Property":39693,"Other Local Revenues":246889,"State Aid":234068,"Federal Aid":96216.36},"debt_end":10357534.7,"debt_by":{"Bond":4397582,"Bond Anticipation Note":5870067.7,"Installment Purchase Contract":89885},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":9191713,"op_exp":9425121,"gf_rev":5958969,"gf_exp":6170345,"gf_rev_all":5958969,"gf_exp_all":6170345,"prop_tax":3350717,"sales_tax":232291,"state_aid":398362,"federal_aid":195741,"debt_service":785802,"exp_by":{"General Government":719558,"Public Safety":2945769,"Health":16567,"Transportation":724392,"Economic Development":79000,"Culture and Recreation":89243,"Sanitation":762556,"Community Services":90328,"Employee Benefits":1772690,"Debt Service":785802,"Utilities":1439216},"rev_by":{"Real Property Taxes and Assessments":3289495,"Other Real Property Tax Items":61222,"Sales and Use Tax":232291,"Other Non-Property Taxes":84163,"Charges for Services":4465949,"Charges to Other Governments":271610,"Use and Sale of Property":58701,"Other Local Revenues":134179,"State Aid":398362,"Federal Aid":195741},"debt_end":13491471.51,"debt_by":{"Bond":8784768,"Bond Anticipation Note":4641903.51,"Installment Purchase Contract":64800},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":10716550,"op_exp":10450329,"gf_rev":7333727,"gf_exp":7147567,"gf_rev_all":7333727,"gf_exp_all":7176817,"prop_tax":3854314,"sales_tax":224893,"state_aid":1101725,"federal_aid":242969,"debt_service":765866,"exp_by":{"General Government":734568,"Public Safety":3050488,"Health":17400,"Transportation":1409065,"Economic Development":293680,"Culture and Recreation":262569,"Sanitation":736780,"Community Services":109359,"Employee Benefits":1819744,"Debt Service":765866,"Utilities":1250810},"rev_by":{"Real Property Taxes and Assessments":3782558,"Other Real Property Tax Items":71756,"Sales and Use Tax":224893,"Other Non-Property Taxes":80087,"Charges for Services":4388212,"Charges to Other Governments":571271,"Use and Sale of Property":135362,"Other Local Revenues":117717,"State Aid":1101725,"Federal Aid":242969},"debt_end":8027077,"debt_by":{"Bond":7707018,"Bond Anticipation Note":265000,"Installment Purchase Contract":55059},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":11363117,"op_exp":10438528,"gf_rev":7574031,"gf_exp":6857027,"gf_rev_all":7574031,"gf_exp_all":6857027,"prop_tax":3956567,"sales_tax":240766,"state_aid":1226064,"federal_aid":137423,"debt_service":750965,"exp_by":{"General Government":849142,"Public Safety":2905190,"Health":18437,"Transportation":1320294,"Economic Development":181473,"Culture and Recreation":115542,"Sanitation":790372,"Community Services":90681,"Employee Benefits":1987067,"Debt Service":750965,"Utilities":1429365},"rev_by":{"Real Property Taxes and Assessments":3880154,"Other Real Property Tax Items":76413,"Sales and Use Tax":240766,"Other Non-Property Taxes":73934,"Charges for Services":5113888,"Charges to Other Governments":296570,"Use and Sale of Property":174209,"Other Local Revenues":143696,"State Aid":1226064,"Federal Aid":137423},"debt_end":7265204,"debt_by":{"Bond":7059364,"Bond Anticipation Note":180000,"Installment Purchase Contract":25840},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":3197059,"own_levy":3197059,"full_value":180981189,"rate":17.6651452986089,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":3259119,"own_levy":3259119,"full_value":187266955,"rate":17.4035990492823,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":3296140,"own_levy":3296140,"full_value":195726359,"rate":16.8405523754723,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":3786964,"own_levy":3786964,"full_value":230167618,"rate":16.4530703011403,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":3903200,"own_levy":3903200,"full_value":279494874,"rate":13.9651935083432,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":3910344,"own_levy":3910344,"full_value":288048362,"rate":13.5753037193109,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":2923001,"proposed":2975955,"limit":3023510,"diff":47555,"override":true,"levy_growth_pct":1.81,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":2975955,"proposed":3138194,"limit":3084005,"diff":-54189,"override":true,"levy_growth_pct":5.45,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":3138194,"proposed":3197059,"limit":3222463,"diff":25404,"override":false,"levy_growth_pct":1.88,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":3197059,"proposed":3259119,"limit":3334578,"diff":75459,"override":false,"levy_growth_pct":1.94,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":3259119,"proposed":3296140,"limit":3395704,"diff":99564,"override":false,"levy_growth_pct":1.14,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":3296140,"proposed":3786964,"limit":3413692,"diff":-373272,"override":true,"levy_growth_pct":14.89,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":3786964,"proposed":3903200,"limit":3916244,"diff":13044,"override":false,"levy_growth_pct":3.07,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":3903200,"proposed":3910344,"limit":4015683,"diff":105339,"override":false,"levy_growth_pct":0.18,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":3910344,"proposed":3960762,"limit":4067730,"diff":106968,"override":true,"levy_growth_pct":1.29,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":3.3,"env_rating":"Moderate Environmental Stress","env_score":40,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":22.1,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":37.9,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":31.7,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.0165,"fb":101748,"exp":6170345,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.065,"fb":466737,"exp":7176817,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.1571,"fb":1077076,"exp":6857027,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of Medina – Water and Sewer Billing and Collections (2026M-27)","issued":"August 7, 2026","types":"Village","topics":"Cash Management/Revenue, Cash Receipts","url":"https://www.osc.ny.gov/local-government/audits/village/2026/08/07/village-medina-water-and-sewer-billing-and-collections-2026m-27"},{"title":"Village of Medina – Ambulance Service Billings (2014M-326)","issued":"May 1, 2015","types":"Village","topics":"Cash Management/Revenue","url":"https://www.osc.ny.gov/local-government/audits/village/2015/05/01/village-medina-ambulance-service-billings-2014m-326"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":5855,"denom_kind":"capita","afr_year":2025,"op_exp":10438528,"op_rev":11363117,"op_exp_per":1783,"prop_tax_per":676,"state_aid_share":10.8,"sales_tax_share":2.1,"prop_tax_share":34.8,"debt_service_share":7.2,"debt_end":7265204,"debt_per":1241,"exp_growth_5y":30.2,"rev_growth_5y":35.6,"gf_result":717004,"fb_ratio":15.7,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":3.3,"fsms_env":"No Designation","levy_latest":3910344,"levy_year":2026,"levy_growth":22.3,"levy_growth_span":"2021–2026","fv_rate":13.58,"cap_overrides":[2024,2027],"cap_exceeded":[2024],"audit_count":2,"audits_5y":1,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1299,"pctile":76,"n":47},"prop_tax_per":{"median":389,"pctile":84,"n":47},"debt_per":{"median":1292,"pctile":48,"n":43},"debt_service_share":{"median":6.2,"pctile":59,"n":47},"state_aid_share":{"median":5.9,"pctile":84,"n":47},"sales_tax_share":{"median":9.4,"pctile":7,"n":47},"fb_ratio":{"median":45,"pctile":16,"n":46},"exp_growth_5y":{"median":23.1,"pctile":69,"n":47},"levy_growth":{"median":14.6,"pctile":63,"n":47},"fsms_score":{"median":3.3,"pctile":44,"n":44}},"flags":[{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2024 (by $373,272, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}