{"fid":"wayne-county/red-creek","entity_id":"wayne-county/red-creek","name":"Village of Red Creek","kind":"village","kind_label":"Village","county":"Wayne","region":"rochester","osc_code":"540492204150","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Red Creek","population":{"value":481,"year":2025,"base2020":487,"src":"popest-2025","loc":"Red Creek village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":468307.03,"op_exp":468621.85,"gf_rev":368695.73,"gf_exp":356700.93,"gf_rev_all":368695.73,"gf_exp_all":351700.93,"prop_tax":210995.87,"sales_tax":23765.53,"state_aid":5264.45,"federal_aid":0,"debt_service":26442,"exp_by":{"General Government":108088.11,"Public Safety":68107.44,"Transportation":159159.48,"Culture and Recreation":2182.55,"Employee Benefits":10110.25,"Debt Service":26442,"Utilities":67933.02,"Sanitation":26599},"rev_by":{"Real Property Taxes and Assessments":207638,"Other Real Property Tax Items":3357.87,"Sales and Use Tax":23765.53,"Other Non-Property Taxes":11263.96,"Charges for Services":104617.03,"Charges to Other Governments":67718,"Use and Sale of Property":1249.9,"Other Local Revenues":43432.29,"State Aid":5264.45},"debt_end":150406.36,"debt_by":{"Bond":117893.41,"Installment Purchase Contract":32512.95},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":518512,"op_exp":521486.52,"gf_rev":372189,"gf_exp":408921.52,"gf_rev_all":372189,"gf_exp_all":408921.52,"prop_tax":211931,"sales_tax":31753,"state_aid":29464,"federal_aid":0,"debt_service":26248,"exp_by":{"General Government":120649,"Public Safety":70034.52,"Transportation":190798,"Culture and Recreation":3662,"Community Services":1500,"Employee Benefits":11015,"Debt Service":26248,"Utilities":69890,"Sanitation":27690},"rev_by":{"Real Property Taxes and Assessments":209428,"Other Real Property Tax Items":2503,"Sales and Use Tax":31753,"Other Non-Property Taxes":13518,"Charges for Services":148579,"Charges to Other Governments":69072,"Use and Sale of Property":6495,"Other Local Revenues":7700,"State Aid":29464},"debt_end":128087.27,"debt_by":{"Bond":111600,"Installment Purchase Contract":16487.27},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":527344,"op_exp":447923.71,"gf_rev":351564,"gf_exp":331777,"gf_rev_all":351564,"gf_exp_all":331777,"prop_tax":212990,"sales_tax":44617,"state_aid":2777,"federal_aid":0,"debt_service":26248,"exp_by":{"General Government":126160.71,"Public Safety":83384,"Transportation":82816,"Culture and Recreation":4490,"Employee Benefits":11412,"Debt Service":26248,"Utilities":83423,"Sanitation":29990},"rev_by":{"Real Property Taxes and Assessments":211159,"Other Real Property Tax Items":1831,"Sales and Use Tax":44617,"Other Non-Property Taxes":10710,"Charges for Services":178288,"Charges to Other Governments":70264,"Other Local Revenues":7664,"State Aid":2777,"Use and Sale of Property":34},"debt_end":107200,"debt_by":{"Bond":107200,"Installment Purchase Contract":0},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":547105.92,"op_exp":463661.98,"gf_rev":384138.05,"gf_exp":342371.99,"gf_rev_all":384138.05,"gf_exp_all":342371.99,"prop_tax":220418.9,"sales_tax":43556.29,"state_aid":3070.72,"federal_aid":25128.14,"debt_service":9294.36,"exp_by":{"General Government":105521.87,"Public Safety":118553.35,"Health":800,"Transportation":98302.08,"Culture and Recreation":2551.82,"Employee Benefits":16642.87,"Utilities":95388.39,"Sanitation":16607.24,"Debt Service":9294.36},"rev_by":{"Real Property Taxes and Assessments":218862.08,"Other Real Property Tax Items":1556.82,"Sales and Use Tax":43556.29,"Other Non-Property Taxes":11041.75,"Charges for Services":164281.39,"Charges to Other Governments":71667.25,"Use and Sale of Property":124.84,"Other Local Revenues":7816.64,"State Aid":3070.72,"Federal Aid":25128.14},"debt_end":182600,"debt_by":{"Bond":102600,"Installment Purchase Contract":80000},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":822924.53,"op_exp":797142.53,"gf_rev":633646.78,"gf_exp":651089.72,"gf_rev_all":633646.78,"gf_exp_all":651089.72,"prop_tax":213489.44999999998,"sales_tax":43711.78,"state_aid":270647.97,"federal_aid":0,"debt_service":24798.83,"exp_by":{"General Government":89278.57,"Public Safety":96790.02,"Health":3800,"Transportation":393136.88,"Culture and Recreation":9075.6,"Employee Benefits":47129.81,"Debt Service":24798.83,"Utilities":92155.14,"Sanitation":40977.68},"rev_by":{"Real Property Taxes and Assessments":210967.36,"Other Real Property Tax Items":2522.09,"Sales and Use Tax":43711.78,"Other Non-Property Taxes":10373.4,"Charges for Services":190678.72,"Charges to Other Governments":74355,"Use and Sale of Property":13135.65,"Other Local Revenues":6532.56,"State Aid":270647.97},"debt_end":168579.95,"debt_by":{"Bond":97800,"Installment Purchase Contract":70779.95},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":667168.39,"op_exp":658929.62,"gf_rev":459549.81,"gf_exp":449048.36,"gf_rev_all":459549.81,"gf_exp_all":449048.36,"prop_tax":245778.51,"sales_tax":43984.29,"state_aid":59581.35,"federal_aid":0,"debt_service":24579.31,"exp_by":{"General Government":119628.87,"Public Safety":82231.18,"Transportation":175323.42,"Culture and Recreation":9279.87,"Community Services":2000,"Employee Benefits":50058.7,"Debt Service":24579.31,"Utilities":160666.13,"Sanitation":35162.14},"rev_by":{"Real Property Taxes and Assessments":242324.94,"Other Real Property Tax Items":3453.57,"Sales and Use Tax":43984.29,"Other Non-Property Taxes":9736.98,"Charges for Services":203141.3,"Charges to Other Governments":73228,"Use and Sale of Property":11291.25,"Other Local Revenues":20426.71,"State Aid":59581.35},"debt_end":154081.09,"debt_by":{"Bond":92900,"Installment Purchase Contract":61181.09},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":733292.13,"op_exp":856413.65,"gf_rev":537556.46,"gf_exp":598674.23,"gf_rev_all":537556.46,"gf_exp_all":598674.23,"prop_tax":251136.24,"sales_tax":56648.35,"state_aid":62761.31,"federal_aid":0,"debt_service":24370.07,"exp_by":{"General Government":128498.77,"Public Safety":182675.36,"Transportation":197171.22,"Culture and Recreation":11453.2,"Sanitation":61743.71,"Community Services":200,"Employee Benefits":59278.07,"Debt Service":24370.07,"Utilities":191023.25},"rev_by":{"Real Property Taxes and Assessments":247984,"Other Real Property Tax Items":3152.24,"Sales and Use Tax":56648.35,"Other Non-Property Taxes":9462.58,"Charges for Services":195765.18,"Charges to Other Governments":78913.5,"Use and Sale of Property":24219.15,"Other Local Revenues":54385.82,"State Aid":62761.31},"debt_end":138794.73,"debt_by":{"Bond":88000,"Installment Purchase Contract":50794.73},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":211160,"own_levy":211160,"full_value":18333306,"rate":11.5178353538636,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":218862,"own_levy":218862,"full_value":20709369,"rate":10.5682601918001,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":210967,"own_levy":210967,"full_value":21897788,"rate":9.63416944213726,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":242520,"own_levy":242520,"full_value":26498304,"rate":9.15228385937455,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":247984,"own_levy":247984,"full_value":29451274,"rate":8.42014508438582,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":268303,"own_levy":268303,"full_value":32845161,"rate":8.16872232716411,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":201350,"proposed":207638,"limit":207638,"diff":0,"override":false,"levy_growth_pct":3.12,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":207638,"proposed":209428,"limit":211791,"diff":2363,"override":false,"levy_growth_pct":0.86,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":209428,"proposed":211160,"limit":219015,"diff":7855,"override":false,"levy_growth_pct":0.83,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":211160,"proposed":218862,"limit":218923,"diff":61,"override":false,"levy_growth_pct":3.65,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":218862,"proposed":210967,"limit":223881,"diff":12914,"override":false,"levy_growth_pct":-3.61,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":210967,"proposed":242520,"limit":224440,"diff":-18080,"override":true,"levy_growth_pct":14.96,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":242520,"proposed":247984,"limit":247500,"diff":-484,"override":true,"levy_growth_pct":2.25,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":247984,"proposed":268303,"limit":255777,"diff":-12526,"override":true,"levy_growth_pct":8.19,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":268303,"proposed":272480,"limit":279881,"diff":7401,"override":false,"levy_growth_pct":1.56,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":6.7,"env_rating":"Significant Environmental Stress","env_score":53.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":10,"env_rating":"Significant Environmental Stress","env_score":53.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":0,"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":0.3734,"fb":243115.1,"exp":651089.72,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.6159,"fb":276571.54,"exp":449048.36,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.3772,"fb":225793.25,"exp":598674.23,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of Red Creek – Board Oversight of the Clerk-Treasurer and Water Operations (2014M-173)","issued":"October 24, 2014","types":"Village","topics":"Clerks","url":"https://www.osc.ny.gov/local-government/audits/village/2014/10/24/village-red-creek-board-oversight-clerk-treasurer-and-water-operations-2014m-173"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":481,"denom_kind":"capita","afr_year":2025,"op_exp":856413.65,"op_rev":733292.13,"op_exp_per":1780,"prop_tax_per":522,"state_aid_share":8.6,"sales_tax_share":7.7,"prop_tax_share":34.2,"debt_service_share":2.8,"debt_end":138794.73,"debt_per":289,"exp_growth_5y":91.2,"rev_growth_5y":39.1,"gf_result":-61117.77000000002,"fb_ratio":37.7,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":3.3,"fsms_env":"No Designation","levy_latest":268303,"levy_year":2026,"levy_growth":27.1,"levy_growth_span":"2021–2026","fv_rate":8.17,"cap_overrides":[2024,2025,2026],"cap_exceeded":[2024,2025,2026],"audit_count":1,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1299,"pctile":73,"n":47},"prop_tax_per":{"median":389,"pctile":69,"n":47},"debt_per":{"median":1292,"pctile":20,"n":43},"debt_service_share":{"median":6.2,"pctile":24,"n":47},"state_aid_share":{"median":5.9,"pctile":76,"n":47},"sales_tax_share":{"median":9.4,"pctile":44,"n":47},"fb_ratio":{"median":45,"pctile":38,"n":46},"exp_growth_5y":{"median":23.1,"pctile":95,"n":47},"levy_growth":{"median":14.6,"pctile":71,"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 $18,080, override planned), 2025 (by $484, override planned), 2026 (by $12,526, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}