{"fid":"livingston-county/west-sparta","entity_id":"livingston-county/west-sparta","name":"Town of West Sparta","kind":"town","kind_label":"Town","county":"Livingston","region":"rochester","osc_code":"240389800000","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Town of West Sparta","population":{"value":1145,"year":2025,"base2020":1164,"src":"popest-2025","loc":"West Sparta town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":1129457,"op_exp":870470,"gf_rev":265967,"gf_exp":250934,"gf_rev_all":265967,"gf_exp_all":250934,"prop_tax":679029,"sales_tax":9421,"state_aid":156222,"federal_aid":0,"debt_service":8229,"exp_by":{"General Government":132348,"Public Safety":100347,"Health":100,"Transportation":514268,"Culture and Recreation":3809,"Sanitation":15936,"Community Services":7808,"Employee Benefits":87625,"Debt Service":8229},"rev_by":{"Real Property Taxes and Assessments":675961,"Other Real Property Tax Items":3068,"Sales and Use Tax":9421,"Charges for Services":12583,"Use and Sale of Property":104366,"Other Local Revenues":50163,"State Aid":156222,"Charges to Other Governments":117673},"debt_end":197000,"debt_by":{"Bond":197000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":978725,"op_exp":1073841,"gf_rev":266827,"gf_exp":260415,"gf_rev_all":266827,"gf_exp_all":260415,"prop_tax":691970,"sales_tax":10224,"state_aid":114699,"federal_aid":0,"debt_service":8144,"exp_by":{"General Government":132885,"Public Safety":102146,"Health":100,"Transportation":728675,"Culture and Recreation":2798,"Sanitation":16623,"Community Services":11127,"Employee Benefits":71343,"Debt Service":8144},"rev_by":{"Real Property Taxes and Assessments":689752,"Other Real Property Tax Items":2218,"Sales and Use Tax":10224,"Charges for Services":13513,"Charges to Other Governments":122403,"Use and Sale of Property":4913,"Other Local Revenues":21003,"State Aid":114699},"debt_end":193000,"debt_by":{"Bond":193000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":1153891,"op_exp":1111929,"gf_rev":290296,"gf_exp":272881,"gf_rev_all":290296,"gf_exp_all":272881,"prop_tax":698794,"sales_tax":15718,"state_aid":216411,"federal_aid":0,"debt_service":8059,"exp_by":{"General Government":140570,"Public Safety":103287,"Health":100,"Transportation":724350,"Culture and Recreation":6909,"Sanitation":14101,"Utilities":7281,"Community Services":6214,"Employee Benefits":101058,"Debt Service":8059},"rev_by":{"Real Property Taxes and Assessments":697144,"Other Real Property Tax Items":1650,"Sales and Use Tax":15718,"Charges for Services":13764,"Charges to Other Governments":154215,"Use and Sale of Property":26271,"Other Local Revenues":28718,"State Aid":216411},"debt_end":189000,"debt_by":{"Bond":189000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":1171610,"op_exp":1092303,"gf_rev":314322,"gf_exp":289015,"gf_rev_all":314322,"gf_exp_all":292189,"prop_tax":717771,"sales_tax":16404,"state_aid":237824,"federal_aid":0,"debt_service":59185,"exp_by":{"General Government":164530,"Public Safety":106037,"Health":100,"Transportation":630416,"Culture and Recreation":10227,"Sanitation":13276,"Utilities":1369,"Community Services":2250,"Employee Benefits":104913,"Debt Service":59185},"rev_by":{"Real Property Taxes and Assessments":715471,"Other Real Property Tax Items":2300,"Sales and Use Tax":16404,"Charges for Services":21094,"Charges to Other Governments":155066,"Use and Sale of Property":3695,"Other Local Revenues":19756,"State Aid":237824},"debt_end":383040,"debt_by":{"Bond":185000,"Installment Purchase Contract":198040},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Town.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":1266734,"op_exp":1200952,"gf_rev":293245,"gf_exp":400829,"gf_rev_all":293245,"gf_exp_all":400829,"prop_tax":824145,"sales_tax":21057,"state_aid":184504,"federal_aid":0,"debt_service":60089,"exp_by":{"General Government":150612,"Public Safety":111188,"Health":100,"Transportation":614668,"Culture and Recreation":131019,"Sanitation":12489,"Community Services":3900,"Employee Benefits":116887,"Debt Service":60089},"rev_by":{"Real Property Taxes and Assessments":822649,"Other Real Property Tax Items":1496,"Sales and Use Tax":21057,"Charges for Services":15044,"Charges to Other Governments":146999,"Use and Sale of Property":29270,"Other Local Revenues":45715,"State Aid":184504},"debt_end":326829,"debt_by":{"Bond":180000,"Installment Purchase Contract":146829},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":1500968,"op_exp":1605124,"gf_rev":448236,"gf_exp":356883,"gf_rev_all":448236,"gf_exp_all":356883,"prop_tax":866946,"sales_tax":22679,"state_aid":243256,"federal_aid":126666,"debt_service":131563,"exp_by":{"General Government":198221,"Public Safety":111752,"Health":100,"Transportation":985879,"Culture and Recreation":20336,"Sanitation":13459,"Community Services":11947,"Employee Benefits":131867,"Debt Service":131563},"rev_by":{"Real Property Taxes and Assessments":862542,"Other Real Property Tax Items":4404,"Sales and Use Tax":22679,"Charges for Services":17904,"Charges to Other Governments":118861,"Use and Sale of Property":73488,"Other Local Revenues":31168,"State Aid":243256,"Federal Aid":126666},"debt_end":202532,"debt_by":{"Bond":175000,"Installment Purchase Contract":27532},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":1499278,"op_exp":1530932,"gf_rev":363315,"gf_exp":368444,"gf_rev_all":363315,"gf_exp_all":368444,"prop_tax":939756,"sales_tax":16029,"state_aid":258792,"federal_aid":0,"debt_service":22177,"exp_by":{"General Government":223823,"Public Safety":143763,"Health":100,"Transportation":963206,"Culture and Recreation":6018,"Sanitation":12869,"Community Services":10050,"Employee Benefits":148926,"Debt Service":22177},"rev_by":{"Real Property Taxes and Assessments":936436,"Other Real Property Tax Items":3320,"Sales and Use Tax":16029,"Charges for Services":14619,"Charges to Other Governments":138954,"Use and Sale of Property":49538,"Other Local Revenues":81590,"State Aid":258792},"debt_end":183511,"debt_by":{"Bond":170000,"Installment Purchase Contract":13511},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":698330.84,"own_levy":607670.02,"full_value":73594422,"rate":9.48890990678614,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":715800.28,"own_levy":625404.23,"full_value":77235952,"rate":9.26770838533848,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":822649.06,"own_levy":724112.01,"full_value":94379458,"rate":8.71639949447474,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":863277.52,"own_levy":764118.86,"full_value":94586896,"rate":9.12681942750294,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":936435.95,"own_levy":805585.09,"full_value":99851540,"rate":9.37828249819682,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":959607.98,"own_levy":827391.42,"full_value":111226364,"rate":8.62752269776615,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":610411,"proposed":675961,"limit":637546,"diff":-38415,"override":true,"levy_growth_pct":10.74,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":675961,"proposed":689751,"limit":690514,"diff":763,"override":false,"levy_growth_pct":2.04,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":689751,"proposed":697144,"limit":703165,"diff":6021,"override":false,"levy_growth_pct":1.07,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":697144,"proposed":715471,"limit":718388,"diff":2917,"override":false,"levy_growth_pct":2.63,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":715471,"proposed":822649,"limit":739265,"diff":-83384,"override":true,"levy_growth_pct":14.98,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":822649,"proposed":862542,"limit":839395,"diff":-23147,"override":true,"levy_growth_pct":4.85,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":862542,"proposed":936436,"limit":889998,"diff":-46438,"override":true,"levy_growth_pct":8.57,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":936436,"proposed":958113,"limit":958699,"diff":586,"override":false,"levy_growth_pct":2.31,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":3.3,"env_rating":"Susceptible Environmental Stress","env_score":30,"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":0,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":6.7,"env_rating":"Susceptible Environmental Stress","env_score":30,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.3612,"fb":395223,"exp":1094074,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.3731,"fb":558975,"exp":1498352,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.417,"fb":580558,"exp":1392266,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":1145,"denom_kind":"capita","afr_year":2025,"op_exp":1530932,"op_rev":1499278,"op_exp_per":1337,"prop_tax_per":821,"state_aid_share":17.3,"sales_tax_share":1.1,"prop_tax_share":62.7,"debt_service_share":1.4,"debt_end":183511,"debt_per":160,"exp_growth_5y":37.7,"rev_growth_5y":29.9,"gf_result":-5129,"fb_ratio":41.7,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":6.7,"fsms_env":"Susceptible Environmental Stress","levy_latest":959607.98,"levy_year":2026,"levy_growth":37.4,"levy_growth_span":"2021–2026","fv_rate":8.63,"cap_overrides":[2023,2024,2025],"cap_exceeded":[2023,2024,2025],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":840.5,"pctile":83,"n":100},"prop_tax_per":{"median":402,"pctile":94,"n":100},"debt_per":{"median":505,"pctile":17,"n":87},"debt_service_share":{"median":5.1,"pctile":20,"n":100},"state_aid_share":{"median":11.5,"pctile":83,"n":100},"sales_tax_share":{"median":13.4,"pctile":9,"n":100},"fb_ratio":{"median":52.1,"pctile":36,"n":98},"exp_growth_5y":{"median":29.3,"pctile":64,"n":99},"levy_growth":{"median":16.8,"pctile":80,"n":99},"fsms_score":{"median":3.3,"pctile":76,"n":97}},"flags":[{"id":"structural_deficit","label":"Recurring deficits","detail":"General fund spending (incl. transfers out) exceeded revenues (incl. transfers in) in 2023, 2025, and operating funds overall spent more than they took in in 2024, 2025 (last 3 AFR years). Planned use of fund balance can cause this; check the adopted budgets.","src":["afr-2023","afr-2025"],"calc":true},{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2024 (by $23,147, override planned), 2025 (by $46,438, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}