{"fid":"wayne-county/village-wolcott","entity_id":"wayne-county/village-wolcott","name":"Village of Wolcott","kind":"village","kind_label":"Village","county":"Wayne","region":"rochester","osc_code":"540492205420","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Wolcott","population":{"value":1558,"year":2025,"base2020":1587,"src":"popest-2025","loc":"Wolcott village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":1610706.87,"op_exp":1480039.53,"gf_rev":923513.87,"gf_exp":773452.53,"gf_rev_all":923513.87,"gf_exp_all":773452.53,"prop_tax":638699.3,"sales_tax":103923.38,"state_aid":34059.67,"federal_aid":0,"debt_service":104688,"exp_by":{"General Government":172876.21,"Public Safety":151244.97,"Health":150,"Transportation":311128.4,"Culture and Recreation":3239.47,"Sanitation":323556.91,"Employee Benefits":197446.57,"Debt Service":104688,"Utilities":215709},"rev_by":{"Real Property Taxes and Assessments":619199,"Other Real Property Tax Items":19500.3,"Sales and Use Tax":103923.38,"Other Non-Property Taxes":22152.15,"Charges for Services":690576.28,"Charges to Other Governments":88468,"Use and Sale of Property":5897.17,"Other Local Revenues":26930.92,"State Aid":34059.67,"Federal Aid":0},"debt_end":1621300,"debt_by":{"Bond":1621300},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":1998105.88,"op_exp":1833627.65,"gf_rev":1189188.88,"gf_exp":1049333.65,"gf_rev_all":1189188.88,"gf_exp_all":1049333.65,"prop_tax":629562.39,"sales_tax":106945.4,"state_aid":250278.91,"federal_aid":33063.63,"debt_service":103038,"exp_by":{"General Government":224852.04,"Public Safety":196324.88,"Health":150,"Transportation":456179.78,"Culture and Recreation":4533.67,"Sanitation":337460.31,"Employee Benefits":233345.97,"Debt Service":103038,"Utilities":277743},"rev_by":{"Real Property Taxes and Assessments":597840,"Other Real Property Tax Items":31722.39,"Sales and Use Tax":106945.4,"Other Non-Property Taxes":22339.17,"Charges for Services":803580,"Charges to Other Governments":89466,"Use and Sale of Property":1412.71,"Other Local Revenues":61457.67,"State Aid":250278.91,"Federal Aid":33063.63},"debt_end":1595891,"debt_by":{"Bond":1539400,"Installment Purchase Contract":56491},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":1636717.57,"op_exp":1524142.15,"gf_rev":950067.41,"gf_exp":788287.35,"gf_rev_all":950067.41,"gf_exp_all":788287.35,"prop_tax":637659.47,"sales_tax":113065.03,"state_aid":27974.67,"federal_aid":9433.58,"debt_service":134501.25,"exp_by":{"General Government":195221.45,"Public Safety":122503.21,"Health":150,"Transportation":272095.3,"Culture and Recreation":5441.28,"Sanitation":303089.45,"Employee Benefits":228265.99,"Debt Service":134501.25,"Utilities":262874.22},"rev_by":{"Real Property Taxes and Assessments":607304,"Other Real Property Tax Items":30355.47,"Sales and Use Tax":113065.03,"Other Non-Property Taxes":22241.39,"Charges for Services":687748.58,"Charges to Other Governments":91640.74,"Use and Sale of Property":12907.32,"Other Local Revenues":34046.79,"State Aid":27974.67,"Federal Aid":9433.58},"debt_end":1480745.79,"debt_by":{"Bond":1452500,"Installment Purchase Contract":28245.79},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":1747923.83,"op_exp":1882675.49,"gf_rev":1083321.48,"gf_exp":1066840.26,"gf_rev_all":1083321.48,"gf_exp_all":1066840.26,"prop_tax":654010.73,"sales_tax":130458.51,"state_aid":111718.43,"federal_aid":7201.92,"debt_service":132613.75,"exp_by":{"General Government":201858.35,"Public Safety":224040.39,"Health":150,"Transportation":416516.43,"Culture and Recreation":7875.87,"Sanitation":376367.24,"Employee Benefits":261736.11,"Debt Service":132613.75,"Utilities":261517.35},"rev_by":{"Real Property Taxes and Assessments":630921,"Other Real Property Tax Items":23089.73,"Sales and Use Tax":130458.51,"Other Non-Property Taxes":21998.05,"Charges for Services":667778.93,"Charges to Other Governments":93562,"Use and Sale of Property":1781.96,"Other Local Revenues":59413.3,"State Aid":111718.43,"Federal Aid":7201.92},"debt_end":1365600,"debt_by":{"Bond":1365600,"Installment Purchase Contract":0},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":1832127.94,"op_exp":1893988.26,"gf_rev":1144080.75,"gf_exp":1103677.57,"gf_rev_all":1144080.75,"gf_exp_all":1103677.57,"prop_tax":661106.6900000001,"sales_tax":133336.99,"state_aid":166410.58,"federal_aid":39334.83,"debt_service":107375,"exp_by":{"General Government":225435.77,"Public Safety":192788.25,"Health":150,"Transportation":484296.42,"Culture and Recreation":14892.63,"Sanitation":363904.09,"Employee Benefits":239670.1,"Debt Service":107375,"Utilities":265476},"rev_by":{"Real Property Taxes and Assessments":633911.53,"Other Real Property Tax Items":27195.16,"Sales and Use Tax":133336.99,"Other Non-Property Taxes":21733.66,"Charges for Services":693675.14,"Charges to Other Governments":98094.4,"Use and Sale of Property":5752.73,"Other Local Revenues":12682.92,"State Aid":166410.58,"Federal Aid":39334.83},"debt_end":1273700,"debt_by":{"Bond":1273700},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":2064981.21,"op_exp":2182624.89,"gf_rev":1454323.77,"gf_exp":1416056.13,"gf_rev_all":1454323.77,"gf_exp_all":1416056.13,"prop_tax":684757.93,"sales_tax":129693.11,"state_aid":454183.92,"federal_aid":49220.24,"debt_service":105250,"exp_by":{"General Government":273112.17,"Public Safety":569021.55,"Health":150,"Transportation":360815.03,"Culture and Recreation":27780.3,"Sanitation":349503.98,"Employee Benefits":252367.31,"Debt Service":105250,"Utilities":244624.55},"rev_by":{"Real Property Taxes and Assessments":657334.75,"Other Real Property Tax Items":27423.18,"Sales and Use Tax":129693.11,"Other Non-Property Taxes":20282.68,"Charges for Services":613583.34,"Charges to Other Governments":103043.52,"Use and Sale of Property":3232.4,"Other Local Revenues":6984.07,"State Aid":454183.92,"Federal Aid":49220.24},"debt_end":1181800,"debt_by":{"Bond":1181800},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":1955954.46,"op_exp":1968473.57,"gf_rev":1219190.09,"gf_exp":1101786.35,"gf_rev_all":1219190.09,"gf_exp_all":1148332.29,"prop_tax":702141.41,"sales_tax":160508.77,"state_aid":118093.22,"federal_aid":86845.42,"debt_service":103100,"exp_by":{"General Government":255495.17,"Public Safety":185807.06,"Health":150,"Transportation":438907.29,"Culture and Recreation":38598.58,"Sanitation":375542.79,"Employee Benefits":265514.54,"Debt Service":103100,"Utilities":305358.14},"rev_by":{"Real Property Taxes and Assessments":678513,"Other Real Property Tax Items":23628.41,"Sales and Use Tax":160508.77,"Other Non-Property Taxes":18941.54,"Charges for Services":738456.95,"Charges to Other Governments":108148.4,"Use and Sale of Property":11564.15,"Other Local Revenues":11254.6,"State Aid":118093.22,"Federal Aid":86845.42},"debt_end":1089900,"debt_by":{"Bond":1089900},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":607304,"own_levy":607304,"full_value":53272287,"rate":11.3999986522073,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":630921,"own_levy":630921,"full_value":55794297,"rate":11.307983681558,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":636862,"own_levy":636862,"full_value":58201340,"rate":10.9423941098263,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":656979,"own_levy":656979,"full_value":64886758,"rate":10.1250088654452,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":678513,"own_levy":678513,"full_value":70895512,"rate":9.57060582339824,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":701841,"own_levy":701841,"full_value":77895897,"rate":9.0099867519338,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":576955,"proposed":597253,"limit":595249,"diff":-2004,"override":false,"levy_growth_pct":3.52,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":597253,"proposed":597840,"limit":607648,"diff":7804,"override":false,"levy_growth_pct":0.1,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":597840,"proposed":607304,"limit":614729,"diff":7425,"override":false,"levy_growth_pct":1.58,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":607304,"proposed":630921,"limit":634124,"diff":3203,"override":false,"levy_growth_pct":3.89,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":630921,"proposed":636862,"limit":652842,"diff":15980,"override":false,"levy_growth_pct":0.94,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":636862,"proposed":656979,"limit":658878,"diff":1899,"override":false,"levy_growth_pct":3.16,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":656979,"proposed":678513,"limit":678513,"diff":0,"override":false,"levy_growth_pct":3.28,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":678513,"proposed":701841,"limit":701841,"diff":0,"override":false,"levy_growth_pct":3.44,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":701841,"proposed":725205,"limit":725205,"diff":0,"override":false,"levy_growth_pct":3.33,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":3.3,"env_rating":"Susceptible Environmental Stress","env_score":36.7,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":0,"env_rating":"Significant Environmental Stress","env_score":53.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":0,"env_rating":"Moderate Environmental Stress","env_score":40,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":3.3,"env_rating":"Susceptible Environmental Stress","env_score":36.7,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":26.7,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":10,"env_rating":"Susceptible Environmental Stress","env_score":30,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":10,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.2907,"fb":320864.9,"exp":1103677.57,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.3284,"fb":464965.88,"exp":1416056.13,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.4475,"fb":513862.92,"exp":1148332.29,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":1558,"denom_kind":"capita","afr_year":2025,"op_exp":1968473.57,"op_rev":1955954.46,"op_exp_per":1263,"prop_tax_per":451,"state_aid_share":6,"sales_tax_share":8.2,"prop_tax_share":35.9,"debt_service_share":5.2,"debt_end":1089900,"debt_per":700,"exp_growth_5y":29.2,"rev_growth_5y":19.5,"gf_result":70857.80000000005,"fb_ratio":44.8,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":10,"fsms_env":"No Designation","levy_latest":701841,"levy_year":2026,"levy_growth":15.6,"levy_growth_span":"2021–2026","fv_rate":9.01,"cap_overrides":[],"cap_exceeded":[],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1299,"pctile":46,"n":47},"prop_tax_per":{"median":389,"pctile":56,"n":47},"debt_per":{"median":1292,"pctile":29,"n":43},"debt_service_share":{"median":6.2,"pctile":46,"n":47},"state_aid_share":{"median":5.9,"pctile":52,"n":47},"sales_tax_share":{"median":9.4,"pctile":46,"n":47},"fb_ratio":{"median":45,"pctile":49,"n":46},"exp_growth_5y":{"median":23.1,"pctile":63,"n":47},"levy_growth":{"median":14.6,"pctile":52,"n":47},"fsms_score":{"median":3.3,"pctile":78,"n":44}},"flags":[]}