{"fid":"monroe-county/brockport","entity_id":"monroe-county/brockport","name":"Village of Brockport","kind":"village","kind_label":"Village","county":"Monroe","region":"rochester","osc_code":"260481900560","beds":null,"match":"matched","in_asr_manifest":true,"in_batch3":false,"osc_name":"Village of Brockport","population":{"value":7736,"year":2025,"base2020":7064,"src":"popest-2025","loc":"Brockport village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":7231071.63,"op_exp":6938038.34,"gf_rev":5943398.2,"gf_exp":5548110.06,"gf_rev_all":5945398.2,"gf_exp_all":5548110.06,"prop_tax":2770399.0500000003,"sales_tax":1888398.04,"state_aid":501305.45,"federal_aid":0,"debt_service":223596.16,"exp_by":{"General Government":978398.92,"Public Safety":1871798.07,"Transportation":919029.4,"Economic Development":36895.75,"Culture and Recreation":270222.34,"Sanitation":104507.6,"Community Services":29022.61,"Employee Benefits":1480115.78,"Debt Service":223596.16,"Utilities":1024451.71},"rev_by":{"Real Property Taxes and Assessments":2749271.45,"Other Real Property Tax Items":21127.6,"Sales and Use Tax":1888398.04,"Other Non-Property Taxes":77521.89,"Charges for Services":1425279.73,"Charges to Other Governments":85376.76,"Use and Sale of Property":72356.8,"Other Local Revenues":410433.91,"State Aid":501305.45},"debt_end":1570319.82,"debt_by":{"Bond":1510000,"Installment Purchase Contract":60319.82},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":7050699.74,"op_exp":7227322.01,"gf_rev":5714409.99,"gf_exp":5865895.65,"gf_rev_all":5714409.99,"gf_exp_all":5865895.65,"prop_tax":2841538.5300000003,"sales_tax":1905094.59,"state_aid":239513.58,"federal_aid":0,"debt_service":227465.93,"exp_by":{"General Government":963020.39,"Public Safety":2000294.51,"Transportation":950101.26,"Economic Development":63507.19,"Culture and Recreation":325414.82,"Sanitation":99214.36,"Community Services":33901.63,"Employee Benefits":1555273.05,"Debt Service":227465.93,"Utilities":1009128.87},"rev_by":{"Real Property Taxes and Assessments":2811758.54,"Other Real Property Tax Items":29779.99,"Sales and Use Tax":1905094.59,"Other Non-Property Taxes":75605.97,"Charges for Services":1434660,"Charges to Other Governments":48556.02,"Use and Sale of Property":98508.42,"Other Local Revenues":407222.63,"State Aid":239513.58},"debt_end":1537329.89,"debt_by":{"Bond":1410000,"Installment Purchase Contract":127329.89},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":7765451.78,"op_exp":7387432.58,"gf_rev":6528640.76,"gf_exp":6067276.28,"gf_rev_all":6529140.76,"gf_exp_all":6067276.28,"prop_tax":3006623.41,"sales_tax":1951218.03,"state_aid":162709.95,"federal_aid":675578.05,"debt_service":215704.68,"exp_by":{"General Government":921670.13,"Public Safety":1982117.51,"Transportation":1267904.05,"Economic Development":51192.2,"Culture and Recreation":259809.46,"Sanitation":93329.52,"Community Services":61277.11,"Employee Benefits":1590583.65,"Debt Service":215704.68,"Utilities":943844.27},"rev_by":{"Real Property Taxes and Assessments":2973527,"Other Real Property Tax Items":33096.41,"Sales and Use Tax":1951218.03,"Other Non-Property Taxes":69256.11,"Charges for Services":1431387.55,"Charges to Other Governments":94454.23,"Use and Sale of Property":27006.77,"Other Local Revenues":347217.68,"State Aid":162709.95,"Federal Aid":675578.05},"debt_end":1365919.6,"debt_by":{"Bond":1300000,"Installment Purchase Contract":65919.6},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":8300390.23,"op_exp":8421459.95,"gf_rev":6922193.2,"gf_exp":6966784.94,"gf_rev_all":6930253.2,"gf_exp_all":6966784.94,"prop_tax":3089934.63,"sales_tax":2162789.55,"state_aid":413092.24,"federal_aid":416911.97,"debt_service":222258.72,"exp_by":{"General Government":1269356.22,"Public Safety":2265217.63,"Transportation":1272359.08,"Economic Development":12806.83,"Culture and Recreation":388837.01,"Sanitation":143105.31,"Community Services":48000.9,"Employee Benefits":1782533.25,"Debt Service":222258.72,"Utilities":1016985},"rev_by":{"Real Property Taxes and Assessments":3068838.6,"Other Real Property Tax Items":21096.03,"Sales and Use Tax":2162789.55,"Other Non-Property Taxes":55857.28,"Charges for Services":1507686.05,"Charges to Other Governments":187368.61,"Use and Sale of Property":90611.17,"Other Local Revenues":376138.73,"State Aid":413092.24,"Federal Aid":416911.97},"debt_end":1287540.85,"debt_by":{"Bond":1180000,"Installment Purchase Contract":107540.85},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":8088944.79,"op_exp":8553677.86,"gf_rev":6770904.87,"gf_exp":7128576.33,"gf_rev_all":6776704.87,"gf_exp_all":7128576.33,"prop_tax":3167389.55,"sales_tax":2012122.12,"state_aid":349839.5,"federal_aid":184200,"debt_service":221058.66,"exp_by":{"General Government":1051286.28,"Public Safety":2115638.2,"Transportation":1509334.44,"Economic Development":18086.22,"Culture and Recreation":509846.46,"Sanitation":90385.74,"Community Services":56949.24,"Employee Benefits":1943713.82,"Debt Service":221058.66,"Utilities":1037378.8},"rev_by":{"Real Property Taxes and Assessments":3135516.29,"Other Real Property Tax Items":31873.26,"Sales and Use Tax":2012122.12,"Other Non-Property Taxes":74080.98,"Charges for Services":1491523.57,"Charges to Other Governments":59758.72,"Use and Sale of Property":134468.55,"Other Local Revenues":615561.8,"State Aid":349839.5,"Federal Aid":184200},"debt_end":1215103.21,"debt_by":{"Bond":1030000,"Installment Purchase Contract":185103.21},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":8955524.84,"op_exp":8561717.73,"gf_rev":7447398.66,"gf_exp":7059405.55,"gf_rev_all":7492963.66,"gf_exp_all":7059405.55,"prop_tax":3470753.7800000003,"sales_tax":2043184.3,"state_aid":500922.57,"federal_aid":459320.05,"debt_service":213754.32,"exp_by":{"General Government":1059477.79,"Public Safety":2177167.17,"Transportation":1449408.25,"Economic Development":104296.63,"Culture and Recreation":384520.33,"Sanitation":129578.69,"Community Services":39239.38,"Employee Benefits":1873374.43,"Debt Service":213754.32,"Utilities":1130900.74},"rev_by":{"Real Property Taxes and Assessments":3436524.22,"Other Real Property Tax Items":34229.56,"Sales and Use Tax":2043184.3,"Other Non-Property Taxes":69431.72,"Charges for Services":1592894.78,"Charges to Other Governments":62926.09,"Use and Sale of Property":245640.82,"Other Local Revenues":510450.73,"State Aid":500922.57,"Federal Aid":459320.05},"debt_end":1037110.05,"debt_by":{"Bond":915000,"Installment Purchase Contract":122110.05},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":9474344.94,"op_exp":9081512.75,"gf_rev":7731821.13,"gf_exp":7568111.86,"gf_rev_all":7763073.69,"gf_exp_all":7568111.86,"prop_tax":3739866.62,"sales_tax":2092447.65,"state_aid":1018298.11,"federal_aid":60000,"debt_service":176240.87,"exp_by":{"General Government":1446840.95,"Public Safety":2368392.83,"Transportation":1147831.29,"Economic Development":45093.16,"Culture and Recreation":413244.76,"Sanitation":202230.3,"Community Services":69122.86,"Employee Benefits":2131085.04,"Debt Service":176240.87,"Utilities":1081430.69},"rev_by":{"Real Property Taxes and Assessments":3714179.73,"Other Real Property Tax Items":25686.89,"Sales and Use Tax":2092447.65,"Other Non-Property Taxes":61435,"Charges for Services":1820592.9,"Charges to Other Governments":29923.54,"Use and Sale of Property":228183.33,"Other Local Revenues":423597.79,"State Aid":1018298.11,"Federal Aid":60000},"debt_end":893435.59,"debt_by":{"Bond":800000,"Installment Purchase Contract":93435.59},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":2973527,"own_levy":2973527,"full_value":245574474,"rate":12.1084530959842,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":3065000,"own_levy":3065000,"full_value":263194096,"rate":11.6453980031528,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":3130000,"own_levy":3130000,"full_value":266803792,"rate":11.7314674448105,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":3436114,"own_levy":3436114,"full_value":308775715,"rate":11.1281873317013,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":3676642,"own_levy":3676642,"full_value":330493843,"rate":11.1246913607404,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":3829584,"own_levy":3829584,"full_value":365290961,"rate":10.4836538783121,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":2689530,"proposed":2751010,"limit":2760057,"diff":9047,"override":false,"levy_growth_pct":2.29,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":2751010,"proposed":2812046,"limit":2822098,"diff":10052,"override":false,"levy_growth_pct":2.22,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":2812046,"proposed":2973527,"limit":2983579,"diff":10052,"override":false,"levy_growth_pct":5.74,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":2973527,"proposed":3065000,"limit":3065082,"diff":82,"override":false,"levy_growth_pct":3.08,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":3065000,"proposed":3130000,"limit":3130249,"diff":249,"override":false,"levy_growth_pct":2.12,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":3130000,"proposed":3436114,"limit":3224218,"diff":-211896,"override":true,"levy_growth_pct":9.78,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":3436114,"proposed":3676642,"limit":3553909,"diff":-122733,"override":true,"levy_growth_pct":7,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":3676642,"proposed":3829584,"limit":3769577,"diff":-60007,"override":true,"levy_growth_pct":4.16,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":3829584,"proposed":3939633,"limit":3954857,"diff":15224,"override":false,"levy_growth_pct":2.87,"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":6.7,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":3.3,"env_rating":"Susceptible Environmental Stress","env_score":30,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":6.7,"env_rating":"Susceptible Environmental Stress","env_score":30,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.2469,"fb":1760153.01,"exp":7128576.33,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.2844,"fb":2010509.34,"exp":7069768.55,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.2908,"fb":2187376.55,"exp":7521262.2,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":{"meetings":1,"moments":2,"terms":{"budget":2,"deficit":1},"recent":[{"date":"2026-03-16","body":"VB meeting video","title":"2026-03-16 VB meeting video","t":4204,"url":"https://vimeo.com/1174514754","k":"monroe-county/brockport/vimeo-1174514754"}],"library":"https://meeting-insights.canalandcountry.workers.dev/?view=library"},"budget_docs":null,"metrics":{"denom":7736,"denom_kind":"capita","afr_year":2025,"op_exp":9081512.75,"op_rev":9474344.94,"op_exp_per":1174,"prop_tax_per":483,"state_aid_share":10.7,"sales_tax_share":22.1,"prop_tax_share":39.5,"debt_service_share":1.9,"debt_end":893435.59,"debt_per":115,"exp_growth_5y":22.9,"rev_growth_5y":22,"gf_result":194961.83000000007,"fb_ratio":29.1,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":3.3,"fsms_env":"No Designation","levy_latest":3829584,"levy_year":2026,"levy_growth":28.8,"levy_growth_span":"2021–2026","fv_rate":10.48,"cap_overrides":[2024,2025,2026],"cap_exceeded":[2024,2025,2026],"audit_count":0,"audits_5y":0,"transcript_hits":1,"budget_docs":0},"peers":{"op_exp_per":{"median":1299,"pctile":31,"n":47},"prop_tax_per":{"median":389,"pctile":65,"n":47},"debt_per":{"median":1292,"pctile":15,"n":43},"debt_service_share":{"median":6.2,"pctile":15,"n":47},"state_aid_share":{"median":5.9,"pctile":82,"n":47},"sales_tax_share":{"median":9.4,"pctile":76,"n":47},"fb_ratio":{"median":45,"pctile":34,"n":46},"exp_growth_5y":{"median":23.1,"pctile":48,"n":47},"levy_growth":{"median":14.6,"pctile":73,"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 $211,896, override planned), 2025 (by $122,733, override planned), 2026 (by $60,007, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}