{"fid":"monroe-county/fd-henrietta-fire-district","entity_id":null,"name":"Henrietta Fire District","kind":"fire_district","kind_label":"Fire district","county":"Monroe","region":"rochester","osc_code":"261138804000","beds":null,"match":"osc_only","in_asr_manifest":false,"in_batch3":false,"osc_name":"Henrietta Fire District","series":[{"year":2019,"pe":"2019-12-31","op_rev":10986275.08,"op_exp":10985427,"gf_rev":10986015.04,"gf_exp":10985427,"gf_rev_all":10986015.04,"gf_exp_all":10985427,"prop_tax":10652831,"sales_tax":0,"state_aid":0,"federal_aid":160406,"debt_service":462646,"exp_by":{"Public Safety":7580187,"Employee Benefits":2942594,"Debt Service":462646},"rev_by":{"Real Property Taxes and Assessments":10652831,"Use and Sale of Property":22586.08,"Other Local Revenues":150452,"Federal Aid":160406},"debt_end":5220000,"debt_by":{"Bond":5220000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_FireDistrict.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":11996822,"op_exp":10699820,"gf_rev":11996620,"gf_exp":10699820,"gf_rev_all":11996620,"gf_exp_all":10699820,"prop_tax":11560059,"sales_tax":0,"state_aid":0,"federal_aid":310072,"debt_service":651759,"exp_by":{"Public Safety":6944124,"Employee Benefits":3103937,"Debt Service":651759},"rev_by":{"Real Property Taxes and Assessments":11560059,"Use and Sale of Property":22662,"Other Local Revenues":104029,"Federal Aid":310072},"debt_end":4700000,"debt_by":{"Bond":4700000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_FireDistrict.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":13635003.46,"op_exp":12776324.82,"gf_rev":13634826.46,"gf_exp":12776324.82,"gf_rev_all":13634826.46,"gf_exp_all":12776324.82,"prop_tax":13069310,"sales_tax":0,"state_aid":0,"federal_aid":221040,"debt_service":478416,"exp_by":{"Public Safety":8481113,"Employee Benefits":3816795.82,"Debt Service":478416},"rev_by":{"Real Property Taxes and Assessments":13069310,"Use and Sale of Property":191161.46,"Other Local Revenues":153492,"Federal Aid":221040},"debt_end":9145000,"debt_by":{"Bond":4345000,"Bond Anticipation Note":4800000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_FireDistrict.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":15360052.06,"op_exp":16907543.96,"gf_rev":15359848.87,"gf_exp":16907543.96,"gf_rev_all":15639867.63,"gf_exp_all":16907543.96,"prop_tax":14933654.05,"sales_tax":0,"state_aid":0,"federal_aid":92833.66,"debt_service":913151.87,"exp_by":{"Public Safety":11583576.87,"Employee Benefits":4410815.22,"Debt Service":913151.87},"rev_by":{"Real Property Taxes and Assessments":14933654.05,"Use and Sale of Property":-282353.79,"Other Local Revenues":615918.14,"Federal Aid":92833.66},"debt_end":12085000,"debt_by":{"Bond":12085000,"Bond Anticipation Note":0},"debt_src":"debt-2022","src":"afr-2022","file":"2022_FireDistrict.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":18156449.1,"op_exp":18483158.17,"gf_rev":18156370.24,"gf_exp":18483158.17,"gf_rev_all":18163880.26,"gf_exp_all":18483158.17,"prop_tax":17252962.18,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":989220,"exp_by":{"Public Safety":12517795.43,"Employee Benefits":4976142.74,"Debt Service":989220},"rev_by":{"Real Property Taxes and Assessments":17252962.18,"Use and Sale of Property":532546.3,"Other Local Revenues":370940.62},"debt_end":11500000,"debt_by":{"Bond":11500000},"debt_src":"debt-2023","src":"afr-2023","file":"2023_FireDistrict.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":20744531.91,"op_exp":18525419.95,"gf_rev":20744531.91,"gf_exp":18525419.95,"gf_rev_all":20744531.91,"gf_exp_all":18525419.95,"prop_tax":19759759.1,"sales_tax":0,"state_aid":60750,"federal_aid":0,"debt_service":984713.76,"exp_by":{"Public Safety":11769080.83,"Employee Benefits":5771625.36,"Debt Service":984713.76},"rev_by":{"Real Property Taxes and Assessments":19759759.1,"Use and Sale of Property":776504.76,"Other Local Revenues":147518.05,"State Aid":60750},"debt_end":10905000,"debt_by":{"Bond":10905000},"debt_src":"debt-2024","src":"afr-2024","file":"2024_FireDistrict.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":22191885.16,"op_exp":21014460.25,"gf_rev":22191885.16,"gf_exp":21014460.25,"gf_rev_all":22441885.16,"gf_exp_all":21014460.25,"prop_tax":20999940.56,"sales_tax":0,"state_aid":21466.8,"federal_aid":0,"debt_service":787793.76,"exp_by":{"Public Safety":13637917.01,"Employee Benefits":6588749.48,"Debt Service":787793.76},"rev_by":{"Real Property Taxes and Assessments":20999940.56,"Use and Sale of Property":971073.95,"Other Local Revenues":199403.85,"State Aid":21466.8},"debt_end":10490000,"debt_by":{"Bond":10490000},"debt_src":"debt-2025","src":"afr-2025","file":"2025_FireDistrict.csv","snap":"2026-09-30"}],"levy":[],"taxcap":[{"fy":2019,"prior_levy":9511600,"proposed":10652831,"limit":9801714,"diff":-851117,"override":true,"levy_growth_pct":12,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":10652831,"proposed":11560059,"limit":11102764,"diff":-457295,"override":true,"levy_growth_pct":8.52,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":11560059,"proposed":13069310,"limit":12099673,"diff":-969637,"override":true,"levy_growth_pct":13.06,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":13069310,"proposed":14879094,"limit":15237740,"diff":358646,"override":false,"levy_growth_pct":13.85,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":14879094,"proposed":17548320,"limit":15539897,"diff":-2008423,"override":true,"levy_growth_pct":17.94,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":17548320,"proposed":19703325,"limit":18148487,"diff":-1554838,"override":true,"levy_growth_pct":12.28,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":19703325,"proposed":20942910,"limit":20541339,"diff":-401571,"override":true,"levy_growth_pct":6.29,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":20942910,"proposed":21580401,"limit":21603236,"diff":22835,"override":false,"levy_growth_pct":3.04,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[],"fb":[],"fsms_not_filed":null,"audits":[{"title":"Henrietta Fire District – Distribution of Foreign Fire Insurance Tax Proceeds (2025M-26)","issued":"May 30, 2025","types":"Fire District","topics":"","url":"https://www.osc.ny.gov/local-government/audits/fire-district/2025/05/30/henrietta-fire-district-distribution-foreign-fire-insurance-tax-proceeds"},{"title":"Henrietta Fire District – Financial Condition (2021M-27)","issued":"July 16, 2021","types":"Fire District","topics":"Financial Condition","url":"https://www.osc.ny.gov/local-government/audits/fire-district/2021/07/16/henrietta-fire-district-financial-condition-2021m-27"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":null,"denom_kind":null,"afr_year":2025,"op_exp":21014460.25,"op_rev":22191885.16,"op_exp_per":null,"prop_tax_per":null,"state_aid_share":0.1,"sales_tax_share":null,"prop_tax_share":94.6,"debt_service_share":3.7,"debt_end":10490000,"debt_per":null,"exp_growth_5y":64.5,"rev_growth_5y":62.8,"gf_result":1427424.9100000001,"fb_ratio":null,"fb_year":null,"fsms_year":null,"fsms_stress":null,"fsms_score":null,"fsms_env":null,"cap_overrides":[2023,2024,2025],"cap_exceeded":[2023,2024,2025],"audit_count":2,"audits_5y":1,"transcript_hits":0,"budget_docs":0},"peers":{"debt_service_share":{"median":2.9,"pctile":52,"n":68},"state_aid_share":{"median":0,"pctile":92,"n":68},"exp_growth_5y":{"median":32.3,"pctile":69,"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 $1,554,838, override planned), 2025 (by $401,571, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}