{"fid":"monroe-county/webster","entity_id":"monroe-county/webster","name":"Town of Webster","kind":"town","kind_label":"Town","county":"Monroe","region":"rochester","osc_code":"260388500000","beds":null,"match":"matched","in_asr_manifest":true,"in_batch3":false,"osc_name":"Town of Webster","population":{"value":45309,"year":2025,"base2020":45338,"src":"popest-2025","loc":"Webster town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":32085480,"op_exp":29532507,"gf_rev":17656288,"gf_exp":14645359,"gf_rev_all":17881151,"gf_exp_all":16904646,"prop_tax":19133645,"sales_tax":4757865,"state_aid":1997862,"federal_aid":0,"debt_service":1910392,"exp_by":{"General Government":3451112,"Public Safety":5282405,"Transportation":5151999,"Economic Development":67116,"Community Services":115494,"Culture and Recreation":4070890,"Sanitation":2749825,"Employee Benefits":6733274,"Debt Service":1910392},"rev_by":{"Real Property Taxes and Assessments":18511404,"Other Real Property Tax Items":622241,"Other Non-Property Taxes":600443,"Charges for Services":2101288,"Charges to Other Governments":2139144,"Use and Sale of Property":708024,"Other Local Revenues":647209,"State Aid":1997862,"Federal Aid":0,"Sales and Use Tax":4757865},"debt_end":17940565.35,"debt_by":{"Bond":8165000,"Bond Anticipation Note":9030000,"Capital Note":318885.6,"Installment Purchase Contract":222961.75,"Other":203718},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":32283145,"op_exp":29629963,"gf_rev":17908608,"gf_exp":14556158,"gf_rev_all":18353250,"gf_exp_all":17296917,"prop_tax":19542710,"sales_tax":4589071,"state_aid":1718201,"federal_aid":13960,"debt_service":2251162,"exp_by":{"General Government":3409645,"Public Safety":5414578,"Transportation":5353325,"Economic Development":60297,"Community Services":66287,"Culture and Recreation":3763876,"Sanitation":2662544,"Employee Benefits":6648249,"Debt Service":2251162},"rev_by":{"Real Property Taxes and Assessments":19097806,"Other Real Property Tax Items":444904,"Other Non-Property Taxes":600122,"Charges for Services":1274411,"Charges to Other Governments":2212662,"Use and Sale of Property":819542,"Other Local Revenues":1512466,"State Aid":1718201,"Federal Aid":13960,"Sales and Use Tax":4589071},"debt_end":19221069.48,"debt_by":{"Bond":6935000,"Bond Anticipation Note":11600000,"Capital Note":282916.8,"Installment Purchase Contract":213984.68,"Other":189168},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":34467627,"op_exp":30226761,"gf_rev":18473158,"gf_exp":15262556,"gf_rev_all":18707763,"gf_exp_all":17803203,"prop_tax":20125027,"sales_tax":6166189,"state_aid":2263558,"federal_aid":0,"debt_service":2124448,"exp_by":{"General Government":3521868,"Public Safety":5733336,"Transportation":5111064,"Economic Development":66452,"Community Services":90753,"Culture and Recreation":3898716,"Sanitation":2648157,"Employee Benefits":7031967,"Debt Service":2124448},"rev_by":{"Real Property Taxes and Assessments":19644729,"Other Real Property Tax Items":480298,"Other Non-Property Taxes":588368,"Charges for Services":1893772,"Charges to Other Governments":2407574,"Use and Sale of Property":451547,"Other Local Revenues":571592,"State Aid":2263558,"Federal Aid":0,"Sales and Use Tax":6166189},"debt_end":17484909,"debt_by":{"Bond":16945000,"Bond Anticipation Note":0,"Capital Note":246198,"Installment Purchase Contract":119593,"Other":174118},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":39562483,"op_exp":32931531.62,"gf_rev":20643057,"gf_exp":15962290,"gf_rev_all":20933139,"gf_exp_all":20095032,"prop_tax":20799558,"sales_tax":7139516,"state_aid":2160979,"federal_aid":1946806,"debt_service":2174800.62,"exp_by":{"General Government":3968383,"Public Safety":6445232,"Transportation":6326527,"Economic Development":80561,"Community Services":138511,"Culture and Recreation":4132127,"Sanitation":3020656,"Employee Benefits":6644734,"Debt Service":2174800.62},"rev_by":{"Real Property Taxes and Assessments":20298910,"Other Real Property Tax Items":500648,"Other Non-Property Taxes":533209,"Charges for Services":1832401,"Charges to Other Governments":3716745,"Use and Sale of Property":955974,"Other Local Revenues":477295,"State Aid":2160979,"Federal Aid":1946806,"Sales and Use Tax":7139516},"debt_end":16002422.61,"debt_by":{"Bond":15600000,"Capital Note":67219,"Installment Purchase Contract":35175.61,"Other":300028},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Town.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":40536166,"op_exp":34118471,"gf_rev":19721920,"gf_exp":16208660,"gf_rev_all":19878120,"gf_exp_all":19044856,"prop_tax":21455050,"sales_tax":6790415,"state_aid":1787513,"federal_aid":65414,"debt_service":2396222,"exp_by":{"General Government":3599607,"Public Safety":6747292,"Transportation":6243304,"Economic Development":76094,"Community Services":220265,"Culture and Recreation":4464381,"Sanitation":3523196,"Employee Benefits":6848110,"Debt Service":2396222},"rev_by":{"Real Property Taxes and Assessments":20968346,"Other Real Property Tax Items":486704,"Other Non-Property Taxes":576282,"Charges for Services":2611856,"Charges to Other Governments":3127871,"Use and Sale of Property":3847167,"Other Local Revenues":274598,"State Aid":1787513,"Federal Aid":65414,"Sales and Use Tax":6790415},"debt_end":65821277,"debt_by":{"Bond":14225000,"Bond Anticipation Note":51190000,"Capital Note":59750,"Installment Purchase Contract":93299,"Other":253228},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":42180023,"op_exp":36923361,"gf_rev":20988385,"gf_exp":18407562,"gf_rev_all":21483382,"gf_exp_all":20871163,"prop_tax":21995990,"sales_tax":6852332,"state_aid":1755279,"federal_aid":132000,"debt_service":4992597,"exp_by":{"General Government":4058633,"Public Safety":6577680,"Transportation":5854562,"Economic Development":72397,"Community Services":252885,"Culture and Recreation":4352856,"Sanitation":3345679,"Employee Benefits":7416072,"Debt Service":4992597},"rev_by":{"Real Property Taxes and Assessments":21586273,"Other Real Property Tax Items":409717,"Sales and Use Tax":6852332,"Other Non-Property Taxes":511217,"Charges for Services":3362997,"Charges to Other Governments":2327042,"Use and Sale of Property":4853955,"Other Local Revenues":389211,"State Aid":1755279,"Federal Aid":132000},"debt_end":80273393,"debt_by":{"Bond":12805000,"Bond Anticipation Note":67050000,"Capital Note":52282,"Installment Purchase Contract":160883,"Other":205228},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":46717777,"op_exp":43233152,"gf_rev":24191286,"gf_exp":21355763,"gf_rev_all":24724706,"gf_exp_all":24053776,"prop_tax":22746157,"sales_tax":7383112,"state_aid":2348180,"federal_aid":306544,"debt_service":6583793,"exp_by":{"General Government":4711932,"Public Safety":6805952,"Transportation":7124707,"Economic Development":78842,"Community Services":439739,"Culture and Recreation":4788570,"Sanitation":4525174,"Employee Benefits":8174443,"Debt Service":6583793},"rev_by":{"Real Property Taxes and Assessments":22308939,"Other Real Property Tax Items":437218,"Sales and Use Tax":7383112,"Other Non-Property Taxes":421422,"Charges for Services":5421744,"Charges to Other Governments":2868966,"Use and Sale of Property":4541789,"Other Local Revenues":679863,"State Aid":2348180,"Federal Aid":306544},"debt_end":113083231,"debt_by":{"Bond":18015000,"Bond Anticipation Note":94736000,"Capital Note":44813,"Installment Purchase Contract":118990,"Other":168428},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":19560183.54,"own_levy":15963000.08,"full_value":4106350142,"rate":4.76339884900151,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":20214608.17,"own_levy":16555345.13,"full_value":4268254754,"rate":4.73603599950445,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":20837055.47,"own_levy":16351557.83,"full_value":4846080247,"rate":4.29977516012025,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":21492666.94,"own_levy":15965329.89,"full_value":5446347859,"rate":3.9462530665359,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":22209938.14,"own_levy":17213424.53,"full_value":6138537775,"rate":3.61811541348705,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":22841391.67,"own_levy":17796742,"full_value":6709156238,"rate":3.40451032286722,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":17911018,"proposed":18410000,"limit":18453024,"diff":43024,"override":false,"levy_growth_pct":2.79,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":18410000,"proposed":18993616,"limit":19009240,"diff":15624,"override":false,"levy_growth_pct":3.17,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":18993616,"proposed":19560195,"limit":19628941,"diff":68746,"override":false,"levy_growth_pct":2.98,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":19560195,"proposed":20214617,"limit":20215756,"diff":1139,"override":false,"levy_growth_pct":3.35,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":20214617,"proposed":20837124,"limit":20853966,"diff":16842,"override":false,"levy_growth_pct":3.08,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":20837124,"proposed":21492787,"limit":21555666,"diff":62879,"override":false,"levy_growth_pct":3.15,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":21492787,"proposed":22209941,"limit":22215099,"diff":5158,"override":false,"levy_growth_pct":3.34,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":22209941,"proposed":22855143,"limit":22896265,"diff":41122,"override":false,"levy_growth_pct":2.91,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":6.7,"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":0.382,"fb":8136373,"exp":21298498,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.4277,"fb":9564451,"exp":22362827,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.3757,"fb":9896258,"exp":26337573,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":{"meetings":1,"moments":1,"terms":{"fund balance":1,"budget":1},"recent":[{"date":"2026-09-17","body":"Town Board Meeting","title":"Town Board Meeting - September 17, 2026","t":2216,"url":"https://www.youtube.com/watch?v=oJau1ZgZGzM&t=2216s","k":"monroe-county/webster/oJau1ZgZGzM"}],"library":"https://meeting-insights.canalandcountry.workers.dev/?view=library"},"budget_docs":{"count":10,"docs":[{"date":"2026-09-17","type":"minutes","title":"Town Board Meeting (minutes)","body":"Town Board Agendas & Minutes","url":"https://www.websterny.gov/AgendaCenter/ViewFile/Minutes/_09172026-369","tags":["levy","fund balance","budget"],"why":"text","pages":[5,6,7,8],"terms":["tentative budget","preliminary budget","fund balance","tax levy"]},{"date":"2026-09-17","type":"agenda","title":"Town Board Meeting (agenda)","body":"Town Board Agendas & Minutes","url":"https://www.websterny.gov/AgendaCenter/ViewFile/Agenda/_09172026-369","tags":["budget"],"why":"text","pages":[1],"terms":["tentative budget","preliminary budget","final budget"]},{"date":"2026-09-03","type":"minutes","title":"Town Board Meeting (minutes)","body":"Town Board Agendas & Minutes","url":"https://www.websterny.gov/AgendaCenter/ViewFile/Minutes/_09032026-368","tags":["fund balance","budget"],"why":"text","pages":[5,7,8],"terms":["budget amendment","budget transfer","appropriated","fund balance"]},{"date":"2026-09-03","type":"agenda","title":"Town Board Meeting (agenda)","body":"Town Board Agendas & Minutes","url":"https://www.websterny.gov/AgendaCenter/ViewFile/Agenda/_09032026-368","tags":["budget"],"why":"text","pages":[1],"terms":["budget transfer","budget amendment"]},{"date":"2026-08-06","type":"minutes","title":"Budget Workshop #2 (minutes)","body":"Town Board Agendas & Minutes","url":"https://www.websterny.gov/AgendaCenter/ViewFile/Minutes/_08062026-362","tags":["bonding","budget"],"why":"text","pages":[1,3],"terms":["budget workshop","preliminary budget","bond anticipation","capital reserve"]},{"date":"2026-08-06","type":"packet","title":"Budget Workshop #2 (agenda)","body":"Town Board Agendas & Minutes","url":"https://www.websterny.gov/AgendaCenter/ViewFile/Agenda/_08062026-362","tags":["budget"],"why":"text","pages":[1],"terms":["tentative budget","budget workshop"]},{"date":"2026-08-06","type":"packet","title":"Budget Workshop #2 (packet)","body":"Town Board Agendas & Minutes","url":"https://www.websterny.gov/AgendaCenter/ViewFile/Agenda/_08062026-362?packet=true","tags":["budget"],"why":"title","pages":[],"terms":[]},{"date":"2026-07-30","type":"minutes","title":"Budget Workshop #1 (minutes)","body":"Town Board Agendas & Minutes","url":"https://www.websterny.gov/AgendaCenter/ViewFile/Minutes/_07302026-358","tags":["budget"],"why":"text","pages":[1,2],"terms":["budget workshop","preliminary budget","proposed budget"]},{"date":"2026-07-30","type":"agenda","title":"Budget Workshop #1 (agenda)","body":"Town Board Agendas & Minutes","url":"https://www.websterny.gov/AgendaCenter/ViewFile/Agenda/_07302026-358","tags":["budget"],"why":"text","pages":[1],"terms":["tentative budget","budget workshop"]},{"date":"2026-07-30","type":"packet","title":"Budget Workshop #1 (packet)","body":"Town Board Agendas & Minutes","url":"https://www.websterny.gov/AgendaCenter/ViewFile/Agenda/_07302026-358?packet=true","tags":["budget"],"why":"title","pages":[],"terms":[]}],"page":"https://meeting-docs.canalandcountry.workers.dev/oml/entity/monroe-county/webster"},"metrics":{"denom":45309,"denom_kind":"capita","afr_year":2025,"op_exp":43233152,"op_rev":46717777,"op_exp_per":954,"prop_tax_per":502,"state_aid_share":5,"sales_tax_share":15.8,"prop_tax_share":48.7,"debt_service_share":15.2,"debt_end":113083231,"debt_per":2496,"exp_growth_5y":43,"rev_growth_5y":35.5,"gf_result":670930,"fb_ratio":37.6,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":0,"fsms_env":"No Designation","levy_latest":22841391.67,"levy_year":2026,"levy_growth":16.8,"levy_growth_span":"2021–2026","fv_rate":3.4,"cap_overrides":[],"cap_exceeded":[],"audit_count":0,"audits_5y":0,"transcript_hits":1,"budget_docs":10},"peers":{"op_exp_per":{"median":840.5,"pctile":63,"n":100},"prop_tax_per":{"median":402,"pctile":71,"n":100},"debt_per":{"median":505,"pctile":93,"n":87},"debt_service_share":{"median":5.1,"pctile":91,"n":100},"state_aid_share":{"median":11.5,"pctile":6,"n":100},"sales_tax_share":{"median":13.4,"pctile":57,"n":100},"fb_ratio":{"median":52.1,"pctile":29,"n":98},"exp_growth_5y":{"median":29.3,"pctile":80,"n":99},"levy_growth":{"median":16.8,"pctile":50,"n":99},"fsms_score":{"median":3.3,"pctile":16,"n":97}},"flags":[{"id":"debt_growth","label":"Rapid debt growth","detail":"Debt outstanding rose from $16,002,423 (2022) to $113,083,231 (2025), +607%.","src":["debt-2022","debt-2025"],"calc":true}]}