{"fid":"livingston-county/fd-hemlock-no-1-fire-district","entity_id":null,"name":"Hemlock No.1 Fire District","kind":"fire_district","kind_label":"Fire district","county":"Livingston","region":"rochester","osc_code":"241147804500","beds":null,"match":"osc_only","in_asr_manifest":false,"in_batch3":false,"osc_name":"Hemlock No.1 Fire District","series":[{"year":2019,"pe":"2019-12-31","op_rev":96390.04,"op_exp":94331.81,"gf_rev":96390.04,"gf_exp":94331.81,"gf_rev_all":96390.04,"gf_exp_all":94331.81,"prop_tax":70408,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":94079.92,"Employee Benefits":251.89},"rev_by":{"Real Property Taxes and Assessments":70408,"Charges to Other Governments":22237,"Use and Sale of Property":544.8,"Other Local Revenues":3200.24},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2019","file":"2019_FireDistrict.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":98386.18,"op_exp":119881.81,"gf_rev":98386.18,"gf_exp":119881.81,"gf_rev_all":98386.18,"gf_exp_all":119881.81,"prop_tax":74620,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":119881.81,"Employee Benefits":0},"rev_by":{"Real Property Taxes and Assessments":74620,"Charges to Other Governments":23078.05,"Use and Sale of Property":575.91,"Other Local Revenues":112.22},"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":123750.9,"op_exp":83410.68,"gf_rev":123750.9,"gf_exp":83410.68,"gf_rev_all":123750.9,"gf_exp_all":83410.68,"prop_tax":76859,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":82704.42,"Employee Benefits":706.26},"rev_by":{"Real Property Taxes and Assessments":76859,"Charges to Other Governments":33319.91,"Use and Sale of Property":5888.06,"Other Local Revenues":7683.93},"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":115179.48,"op_exp":66967.01,"gf_rev":115179.48,"gf_exp":66967.01,"gf_rev_all":115179.48,"gf_exp_all":66967.01,"prop_tax":80508,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":66696.88,"Employee Benefits":270.13},"rev_by":{"Real Property Taxes and Assessments":80508,"Charges to Other Governments":33601.7,"Use and Sale of Property":101.88,"Other Local Revenues":967.9},"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":122216.8,"op_exp":88618.86,"gf_rev":122216.8,"gf_exp":88618.86,"gf_rev_all":122216.8,"gf_exp_all":88618.86,"prop_tax":83515,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":88342.56,"Employee Benefits":276.3},"rev_by":{"Real Property Taxes and Assessments":83515,"Charges to Other Governments":33370,"Use and Sale of Property":4586.66,"Other Local Revenues":745.14},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2023","file":"2023_FireDistrict.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":126580.17,"op_exp":115801.19,"gf_rev":126580.17,"gf_exp":115801.19,"gf_rev_all":126580.17,"gf_exp_all":115801.19,"prop_tax":91099.08,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":115531.16,"Employee Benefits":270.03},"rev_by":{"Real Property Taxes and Assessments":91099.08,"Charges to Other Governments":35123,"Use and Sale of Property":80.08,"Other Local Revenues":278.01},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2024","file":"2024_FireDistrict.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":128701.45,"op_exp":98509.91,"gf_rev":128701.45,"gf_exp":98509.91,"gf_rev_all":128701.45,"gf_exp_all":98509.91,"prop_tax":91150,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":98241.73,"Employee Benefits":268.18},"rev_by":{"Real Property Taxes and Assessments":91150,"Charges to Other Governments":37103,"Use and Sale of Property":83.4,"Other Local Revenues":365.05},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2025","file":"2025_FireDistrict.csv","snap":"2026-09-30"}],"levy":[],"taxcap":[{"fy":2019,"prior_levy":69710,"proposed":0,"limit":71190,"diff":71190,"override":false,"levy_growth_pct":-100,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":0,"proposed":2451,"limit":1068,"diff":-1383,"override":true,"levy_growth_pct":null,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":2451,"proposed":1014,"limit":2491,"diff":1477,"override":true,"levy_growth_pct":-58.63,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":2239,"proposed":3649,"limit":2336,"diff":-1313,"override":true,"levy_growth_pct":62.97,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":3649,"proposed":3007,"limit":3950,"diff":943,"override":true,"levy_growth_pct":-17.59,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":3007,"proposed":6112,"limit":3375,"diff":-2737,"override":true,"levy_growth_pct":103.26,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":6112,"proposed":5460,"limit":6485,"diff":1025,"override":false,"levy_growth_pct":-10.67,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":5460,"proposed":5939,"limit":5939,"diff":0,"override":false,"levy_growth_pct":8.77,"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":98509.91,"op_rev":128701.45,"op_exp_per":null,"prop_tax_per":null,"state_aid_share":0,"sales_tax_share":null,"prop_tax_share":70.8,"debt_service_share":0,"debt_end":null,"debt_per":null,"exp_growth_5y":18.1,"rev_growth_5y":4,"gf_result":30191.539999999994,"fb_ratio":null,"fb_year":null,"fsms_year":null,"fsms_stress":null,"fsms_score":null,"fsms_env":null,"cap_overrides":[2022,2023,2024],"cap_exceeded":[2022,2024],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"debt_service_share":{"median":2.9,"pctile":22,"n":68},"state_aid_share":{"median":0,"pctile":45,"n":68},"exp_growth_5y":{"median":32.3,"pctile":36,"n":60}},"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 $2,737, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}