{"fid":"monroe-county/village-webster","entity_id":"monroe-county/village-webster","name":"Village of Webster","kind":"village","kind_label":"Village","county":"Monroe","region":"rochester","osc_code":"260488505240","beds":null,"match":"matched","in_asr_manifest":true,"in_batch3":false,"osc_name":"Village of Webster","population":{"value":5761,"year":2025,"base2020":5666,"src":"popest-2025","loc":"Webster village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":3449745,"op_exp":3607020,"gf_rev":2682725,"gf_exp":2697454,"gf_rev_all":2690954,"gf_exp_all":2998293,"prop_tax":745229,"sales_tax":1558332,"state_aid":178851,"federal_aid":74000,"debt_service":173605,"exp_by":{"General Government":670898,"Public Safety":59050,"Health":1899,"Transportation":1169069,"Economic Development":54426,"Culture and Recreation":45502,"Sanitation":701793,"Community Services":81824,"Employee Benefits":648954,"Debt Service":173605},"rev_by":{"Real Property Taxes and Assessments":677649,"Other Real Property Tax Items":67580,"Sales and Use Tax":1558332,"Other Non-Property Taxes":71522,"Charges for Services":696584,"Use and Sale of Property":96576,"Other Local Revenues":28651,"State Aid":178851,"Federal Aid":74000},"debt_end":1310000,"debt_by":{"Bond":1310000,"Bond Anticipation Note":0,"Installment Purchase Contract":0},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":3491488,"op_exp":3066196,"gf_rev":2515351,"gf_exp":2321397,"gf_rev_all":2515351,"gf_exp_all":2321397,"prop_tax":809507,"sales_tax":1460940,"state_aid":144229,"federal_aid":0,"debt_service":151741,"exp_by":{"General Government":566338,"Public Safety":61155,"Health":426,"Transportation":966272,"Economic Development":62096,"Culture and Recreation":27861,"Sanitation":533046,"Community Services":58462,"Employee Benefits":638799,"Debt Service":151741},"rev_by":{"Real Property Taxes and Assessments":744076,"Other Real Property Tax Items":65431,"Sales and Use Tax":1460940,"Other Non-Property Taxes":80854,"Charges for Services":851340,"Use and Sale of Property":104940,"Other Local Revenues":39678,"State Aid":144229},"debt_end":1195000,"debt_by":{"Bond":1195000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":3897450,"op_exp":3182013,"gf_rev":2750404,"gf_exp":2312244,"gf_rev_all":2750404,"gf_exp_all":2312244,"prop_tax":818317,"sales_tax":1603015,"state_aid":160066,"federal_aid":165024,"debt_service":194339,"exp_by":{"General Government":511456,"Public Safety":60122,"Health":861,"Transportation":997700,"Economic Development":60320,"Culture and Recreation":28213,"Sanitation":651337,"Community Services":47874,"Employee Benefits":629791,"Debt Service":194339},"rev_by":{"Real Property Taxes and Assessments":750690,"Other Real Property Tax Items":67627,"Sales and Use Tax":1603015,"Other Non-Property Taxes":67877,"Charges for Services":909408,"Use and Sale of Property":136795,"Other Local Revenues":36948,"State Aid":160066,"Federal Aid":165024},"debt_end":1190089,"debt_by":{"Bond":1075000,"Installment Purchase Contract":115089},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":4513220,"op_exp":3396372,"gf_rev":3364328,"gf_exp":2435734,"gf_rev_all":3364328,"gf_exp_all":2725023,"prop_tax":857379,"sales_tax":1871193,"state_aid":217176,"federal_aid":379289,"debt_service":125875,"exp_by":{"General Government":550974,"Public Safety":71294,"Health":773,"Transportation":950172,"Economic Development":98700,"Culture and Recreation":44882,"Sanitation":812994,"Community Services":92108,"Employee Benefits":648600,"Debt Service":125875},"rev_by":{"Real Property Taxes and Assessments":790911,"Other Real Property Tax Items":66468,"Sales and Use Tax":1871193,"Other Non-Property Taxes":80554,"Charges for Services":975514,"Use and Sale of Property":90397,"Other Local Revenues":41718,"State Aid":217176,"Federal Aid":379289},"debt_end":1027887,"debt_by":{"Bond":950000,"Installment Purchase Contract":77887},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":5349278,"op_exp":4122266,"gf_rev":3763993,"gf_exp":3154950,"gf_rev_all":3764093,"gf_exp_all":3488874,"prop_tax":870784,"sales_tax":2225777,"state_aid":426965,"federal_aid":191134,"debt_service":131589,"exp_by":{"General Government":1234822,"Public Safety":79312,"Health":995,"Transportation":1086459,"Economic Development":165553,"Culture and Recreation":55982,"Sanitation":808420,"Community Services":37965,"Employee Benefits":521169,"Debt Service":131589},"rev_by":{"Real Property Taxes and Assessments":798303,"Other Real Property Tax Items":72481,"Sales and Use Tax":2225777,"Other Non-Property Taxes":64032,"Charges for Services":1206051,"Use and Sale of Property":307389,"Other Local Revenues":57146,"State Aid":426965,"Federal Aid":191134},"debt_end":1224688.28,"debt_by":{"Bond":815000,"Installment Purchase Contract":409688.28},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":5116686,"op_exp":3670655,"gf_rev":3628316,"gf_exp":2681894,"gf_rev_all":3628316,"gf_exp_all":2681894,"prop_tax":908493,"sales_tax":2161681,"state_aid":255944,"federal_aid":84790,"debt_service":320070,"exp_by":{"General Government":644651,"Public Safety":71231,"Health":683,"Transportation":954722,"Economic Development":217468,"Culture and Recreation":35024,"Sanitation":699299,"Community Services":41953,"Employee Benefits":685554,"Debt Service":320070},"rev_by":{"Real Property Taxes and Assessments":842769,"Other Real Property Tax Items":65724,"Sales and Use Tax":2161681,"Other Non-Property Taxes":59613,"Charges for Services":1267159,"Use and Sale of Property":326034,"Other Local Revenues":52972,"State Aid":255944,"Federal Aid":84790},"debt_end":1474769.13,"debt_by":{"Bond":705000,"Bond Anticipation Note":196862,"Installment Purchase Contract":572907.13},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":5920009,"op_exp":4297870,"gf_rev":4273370,"gf_exp":3021102,"gf_rev_all":4273370,"gf_exp_all":3186908,"prop_tax":936683,"sales_tax":2411292,"state_aid":326541,"federal_aid":309806,"debt_service":221346,"exp_by":{"General Government":636026,"Public Safety":69220,"Health":613,"Transportation":1568033,"Economic Development":89457,"Culture and Recreation":37139,"Sanitation":927391,"Community Services":35196,"Employee Benefits":713449,"Debt Service":221346},"rev_by":{"Real Property Taxes and Assessments":873098,"Other Real Property Tax Items":63585,"Sales and Use Tax":2411292,"Other Non-Property Taxes":55404,"Charges for Services":1401705,"Use and Sale of Property":463190,"Other Local Revenues":15388,"State Aid":326541,"Federal Aid":309806},"debt_end":8988065.13,"debt_by":{"Bond":595000,"Bond Anticipation Note":7892286,"Installment Purchase Contract":500779.13},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":534369,"own_levy":534369,"full_value":325819778,"rate":1.64007539161726,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":546803,"own_levy":546803,"full_value":338955482,"rate":1.61320004849486,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":565406,"own_levy":565406,"full_value":353096111,"rate":1.60128073458164,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":572090,"own_levy":572090,"full_value":394131378,"rate":1.45152107123021,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":596123,"own_levy":596123,"full_value":484515829,"rate":1.23034783245441,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":612600,"own_levy":612600,"full_value":555696796,"rate":1.10239973382895,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":556589,"proposed":557694,"limit":581633,"diff":23939,"override":false,"levy_growth_pct":0.2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":557694,"proposed":561850,"limit":583510,"diff":21660,"override":false,"levy_growth_pct":0.75,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":561850,"proposed":534369,"limit":594180,"diff":59811,"override":false,"levy_growth_pct":-4.89,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":534377,"proposed":546803,"limit":551687,"diff":4884,"override":false,"levy_growth_pct":2.33,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":546803,"proposed":565406,"limit":567802,"diff":2396,"override":false,"levy_growth_pct":3.4,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":565406,"proposed":572090,"limit":592623,"diff":20533,"override":false,"levy_growth_pct":1.18,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":572094,"proposed":596123,"limit":598090,"diff":1967,"override":false,"levy_growth_pct":4.2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":596123,"proposed":612600,"limit":651627,"diff":39027,"override":false,"levy_growth_pct":2.76,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":612600,"proposed":629091,"limit":650509,"diff":21418,"override":false,"levy_growth_pct":2.69,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":13.3,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.7896,"fb":2754785,"exp":3488874,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":1.1695,"fb":3136367,"exp":2681894,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":1.0548,"fb":3361703,"exp":3186908,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of Webster – Audit Follow Up (2012M-110-F)","issued":"December 20, 2013","types":"Village","topics":"Cash Receipts, Claims Auditing, Payroll/Employee Benefits, General Oversight, Records and Reports","url":"https://www.osc.ny.gov/local-government/audits/village/2013/12/20/village-webster-audit-follow-2012m-110-f"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":5761,"denom_kind":"capita","afr_year":2025,"op_exp":4297870,"op_rev":5920009,"op_exp_per":746,"prop_tax_per":163,"state_aid_share":5.5,"sales_tax_share":40.7,"prop_tax_share":15.8,"debt_service_share":5.2,"debt_end":8988065.13,"debt_per":1560,"exp_growth_5y":35.1,"rev_growth_5y":51.9,"gf_result":1086462,"fb_ratio":105.5,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":0,"fsms_env":"No Designation","levy_latest":612600,"levy_year":2026,"levy_growth":14.6,"levy_growth_span":"2021–2026","fv_rate":1.1,"cap_overrides":[],"cap_exceeded":[],"audit_count":1,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1299,"pctile":3,"n":47},"prop_tax_per":{"median":389,"pctile":10,"n":47},"debt_per":{"median":1292,"pctile":55,"n":43},"debt_service_share":{"median":6.2,"pctile":46,"n":47},"state_aid_share":{"median":5.9,"pctile":44,"n":47},"sales_tax_share":{"median":9.4,"pctile":99,"n":47},"fb_ratio":{"median":45,"pctile":90,"n":46},"exp_growth_5y":{"median":23.1,"pctile":80,"n":47},"levy_growth":{"median":14.6,"pctile":49,"n":47},"fsms_score":{"median":3.3,"pctile":16,"n":44}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 105.5% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]},{"id":"debt_growth","label":"Rapid debt growth","detail":"Debt outstanding rose from $1,027,887 (2022) to $8,988,065 (2025), +774%.","src":["debt-2022","debt-2025"],"calc":true}]}