{"fid":"yates-county/fd-bellona-fire-district","entity_id":null,"name":"Bellona Fire District","kind":"fire_district","kind_label":"Fire district","county":"Yates","region":"rochester","osc_code":"571106402000","beds":null,"match":"osc_only","in_asr_manifest":false,"in_batch3":false,"osc_name":"Bellona Fire District","series":[{"year":2019,"pe":"2019-12-31","op_rev":73931.82,"op_exp":39197.89,"gf_rev":73931.82,"gf_exp":39197.89,"gf_rev_all":73931.82,"gf_exp_all":39197.89,"prop_tax":16000,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":11139.75,"exp_by":{"Public Safety":26324.14,"Employee Benefits":1734,"Debt Service":11139.75},"rev_by":{"Real Property Taxes and Assessments":16000,"Charges to Other Governments":55771,"Use and Sale of Property":167.82,"Other Local Revenues":1993},"debt_end":0,"debt_by":{"Installment Purchase Contract":0},"debt_src":"debt-2019","src":"afr-2019","file":"2019_FireDistrict.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":73391.68,"op_exp":65419.53,"gf_rev":73391.68,"gf_exp":65419.53,"gf_rev_all":73391.68,"gf_exp_all":65419.53,"prop_tax":16446,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":62611.53,"Employee Benefits":2808},"rev_by":{"Real Property Taxes and Assessments":16446,"Charges to Other Governments":56760,"Use and Sale of Property":185.68},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2020","file":"2020_FireDistrict.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":76867.67,"op_exp":57249.82,"gf_rev":76867.67,"gf_exp":57249.82,"gf_rev_all":76867.67,"gf_exp_all":57249.82,"prop_tax":16751,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":51433.99,"Employee Benefits":5815.83},"rev_by":{"Real Property Taxes and Assessments":16751,"Charges to Other Governments":57812,"Use and Sale of Property":62.67,"Other Local Revenues":2242},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2021","file":"2021_FireDistrict.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":87550.48,"op_exp":60330.86,"gf_rev":87550.48,"gf_exp":60330.86,"gf_rev_all":87550.48,"gf_exp_all":60330.86,"prop_tax":17163,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":53221.86,"Employee Benefits":7109},"rev_by":{"Real Property Taxes and Assessments":17163,"Charges to Other Governments":58968,"Use and Sale of Property":1044.48,"Other Local Revenues":10375},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2022","file":"2022_FireDistrict.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":79928.03,"op_exp":107857.69,"gf_rev":79928.03,"gf_exp":107857.69,"gf_rev_all":79928.03,"gf_exp_all":107857.69,"prop_tax":17578,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":106435.69,"Employee Benefits":1422},"rev_by":{"Real Property Taxes and Assessments":17578,"Charges to Other Governments":60394,"Use and Sale of Property":396.03,"Other Local Revenues":1560},"debt_end":307162.2,"debt_by":{"Installment Purchase Contract":307162.2},"debt_src":"debt-2023","src":"afr-2023","file":"2023_FireDistrict.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":81299.27,"op_exp":94214.9,"gf_rev":81299.27,"gf_exp":94214.9,"gf_rev_all":81299.27,"gf_exp_all":94214.9,"prop_tax":18054,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":51193.7,"exp_by":{"Public Safety":40810.5,"Employee Benefits":2210.7,"Debt Service":51193.7},"rev_by":{"Real Property Taxes and Assessments":18054,"Charges to Other Governments":62031,"Use and Sale of Property":1054.27,"Other Local Revenues":160},"debt_end":212114.51,"debt_by":{"Installment Purchase Contract":212114.51},"debt_src":"debt-2024","src":"afr-2024","file":"2024_FireDistrict.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":92743.2,"op_exp":81532.65,"gf_rev":92743.2,"gf_exp":81532.65,"gf_rev_all":92743.2,"gf_exp_all":81532.65,"prop_tax":18571,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":51193.7,"exp_by":{"Public Safety":28076.95,"Employee Benefits":2262,"Debt Service":51193.7},"rev_by":{"Real Property Taxes and Assessments":18571,"Charges to Other Governments":63786,"Use and Sale of Property":2647.2,"Other Local Revenues":7739},"debt_end":174941.58,"debt_by":{"Installment Purchase Contract":174941.58},"debt_src":"debt-2025","src":"afr-2025","file":"2025_FireDistrict.csv","snap":"2026-09-30"}],"levy":[],"taxcap":[{"fy":2019,"prior_levy":15551,"proposed":16000,"limit":16000,"diff":0,"override":false,"levy_growth_pct":2.89,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":16000,"proposed":16446,"limit":16446,"diff":0,"override":false,"levy_growth_pct":2.79,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":16446,"proposed":16751,"limit":16751,"diff":0,"override":false,"levy_growth_pct":1.85,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":16751,"proposed":17163,"limit":17163,"diff":0,"override":false,"levy_growth_pct":2.46,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":17163,"proposed":17578,"limit":17578,"diff":0,"override":false,"levy_growth_pct":2.42,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":17578,"proposed":18057,"limit":18057,"diff":0,"override":false,"levy_growth_pct":2.72,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":18054,"proposed":18571,"limit":18571,"diff":0,"override":false,"levy_growth_pct":2.86,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":18571,"proposed":19071,"limit":19071,"diff":0,"override":false,"levy_growth_pct":2.69,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":19071,"proposed":19452,"limit":19452,"diff":0,"override":false,"levy_growth_pct":2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[],"fb":[],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":null,"denom_kind":null,"afr_year":2025,"op_exp":81532.65,"op_rev":92743.2,"op_exp_per":null,"prop_tax_per":null,"state_aid_share":0,"sales_tax_share":null,"prop_tax_share":20,"debt_service_share":62.8,"debt_end":174941.58,"debt_per":null,"exp_growth_5y":42.4,"rev_growth_5y":20.7,"gf_result":11210.550000000003,"fb_ratio":null,"fb_year":null,"fsms_year":null,"fsms_stress":null,"fsms_score":null,"fsms_env":null,"cap_overrides":[],"cap_exceeded":[],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"debt_service_share":{"median":2.9,"pctile":98,"n":68},"state_aid_share":{"median":0,"pctile":45,"n":68},"exp_growth_5y":{"median":32.3,"pctile":59,"n":60}},"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 (last 3 AFR years). Planned use of fund balance can cause this; check the adopted budgets.","src":["afr-2023","afr-2024"],"calc":true}]}