{"fid":"wayne-county/walworth","entity_id":"wayne-county/walworth","name":"Town of Walworth","kind":"town","kind_label":"Town","county":"Wayne","region":"rochester","osc_code":"540386700000","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Town of Walworth","population":{"value":9443,"year":2025,"base2020":9250,"src":"popest-2025","loc":"Walworth town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":6141820,"op_exp":5977332,"gf_rev":2309850,"gf_exp":2326509,"gf_rev_all":2309850,"gf_exp_all":2326509,"prop_tax":2888299,"sales_tax":797362,"state_aid":348156,"federal_aid":0,"debt_service":318293,"exp_by":{"General Government":1126658,"Public Safety":514951,"Health":1303,"Transportation":1698639,"Culture and Recreation":700901,"Community Services":14745,"Employee Benefits":842654,"Debt Service":318293,"Sanitation":759188},"rev_by":{"Real Property Taxes and Assessments":2858110,"Other Real Property Tax Items":30189,"Sales and Use Tax":797362,"Other Non-Property Taxes":114734,"Charges for Services":1584368,"Use and Sale of Property":92766,"Other Local Revenues":148688,"State Aid":348156,"Charges to Other Governments":167447},"debt_end":661925.15,"debt_by":{"Bond":589932,"Installment Purchase Contract":71993.15},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":5884914,"op_exp":5107048,"gf_rev":2185957,"gf_exp":1985726,"gf_rev_all":2185957,"gf_exp_all":1985726,"prop_tax":2729467,"sales_tax":804445,"state_aid":323373,"federal_aid":0,"debt_service":399337,"exp_by":{"General Government":1036460,"Public Safety":520065,"Health":1297,"Transportation":1436869,"Culture and Recreation":271061,"Community Services":9780,"Employee Benefits":764169,"Debt Service":399337,"Sanitation":668010},"rev_by":{"Real Property Taxes and Assessments":2700750,"Other Real Property Tax Items":28717,"Sales and Use Tax":804445,"Other Non-Property Taxes":113976,"Charges for Services":1394951,"Use and Sale of Property":133605,"Other Local Revenues":133613,"State Aid":323373,"Charges to Other Governments":251484},"debt_end":281457.15,"debt_by":{"Bond":281457,"Installment Purchase Contract":0.15},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":6776435,"op_exp":5971850,"gf_rev":2675523,"gf_exp":2100488,"gf_rev_all":2675523,"gf_exp_all":2100488,"prop_tax":3062562,"sales_tax":1204092,"state_aid":488893,"federal_aid":0,"debt_service":142145,"exp_by":{"General Government":1020536,"Public Safety":526794,"Health":100,"Transportation":1519567,"Culture and Recreation":388477,"Community Services":21287,"Employee Benefits":839231,"Debt Service":142145,"Sanitation":1513713},"rev_by":{"Real Property Taxes and Assessments":3033233,"Other Real Property Tax Items":29329,"Sales and Use Tax":1204092,"Other Non-Property Taxes":109931,"Charges for Services":1456418,"Use and Sale of Property":112595,"Other Local Revenues":137305,"State Aid":488893,"Charges to Other Governments":204639},"debt_end":262895.15,"debt_by":{"Bond":262895,"Installment Purchase Contract":0.15},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":6372493,"op_exp":6365340,"gf_rev":2508384,"gf_exp":2532821,"gf_rev_all":2543384,"gf_exp_all":2611143,"prop_tax":3149557,"sales_tax":758501,"state_aid":492237,"federal_aid":207553,"debt_service":90546,"exp_by":{"General Government":1068388,"Public Safety":560083,"Health":100,"Transportation":1960983,"Economic Development":51257,"Culture and Recreation":460189,"Community Services":24178,"Employee Benefits":777282,"Debt Service":90546,"Sanitation":1372334},"rev_by":{"Real Property Taxes and Assessments":3111595,"Other Real Property Tax Items":37962,"Sales and Use Tax":758501,"Other Non-Property Taxes":114154,"Charges for Services":1207755,"Use and Sale of Property":66857,"Other Local Revenues":162785,"State Aid":492237,"Federal Aid":207553,"Charges to Other Governments":213094},"debt_end":181994.15,"debt_by":{"Bond":181994,"Installment Purchase Contract":0.15},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Town.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":7306684.69,"op_exp":6096877.04,"gf_rev":2844058.18,"gf_exp":2317583.35,"gf_rev_all":2844058.18,"gf_exp_all":2555871.55,"prop_tax":3215622.1100000003,"sales_tax":1092015.49,"state_aid":420659.19,"federal_aid":270368.17,"debt_service":89227.92,"exp_by":{"General Government":1089615.77,"Public Safety":545774.4,"Health":100,"Transportation":1760479.27,"Culture and Recreation":527067.42,"Sanitation":1275703.74,"Community Services":30767.02,"Employee Benefits":771141.5,"Debt Service":89227.92,"Utilities":7000},"rev_by":{"Real Property Taxes and Assessments":3159280.72,"Other Real Property Tax Items":56341.39,"Sales and Use Tax":1092015.49,"Other Non-Property Taxes":111451.43,"Charges for Services":1539526.5,"Use and Sale of Property":256389.08,"Other Local Revenues":185590.18,"State Aid":420659.19,"Federal Aid":270368.17,"Charges to Other Governments":215062.54},"debt_end":100000,"debt_by":{"Bond":100000,"Installment Purchase Contract":0},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":7621347.61,"op_exp":6910133.56,"gf_rev":3341165.96,"gf_exp":3051641.03,"gf_rev_all":3341165.96,"gf_exp_all":3264786.22,"prop_tax":3539925.84,"sales_tax":1325909,"state_aid":456953.15,"federal_aid":324637.61,"debt_service":29725,"exp_by":{"General Government":1118125.66,"Public Safety":775239.14,"Health":100,"Transportation":1613129.81,"Culture and Recreation":1088641.55,"Sanitation":1502827.02,"Community Services":2645,"Employee Benefits":779700.38,"Debt Service":29725},"rev_by":{"Real Property Taxes and Assessments":3505675.01,"Other Real Property Tax Items":34250.83,"Sales and Use Tax":1325909,"Other Non-Property Taxes":103273.26,"Charges for Services":1226721.12,"Charges to Other Governments":152246.28,"Use and Sale of Property":421466.25,"Other Local Revenues":70215.1,"State Aid":456953.15,"Federal Aid":324637.61},"debt_end":75000,"debt_by":{"Bond":75000},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":8623711,"op_exp":7314377,"gf_rev":3385802,"gf_exp":2840309,"gf_rev_all":3385802,"gf_exp_all":2840454,"prop_tax":4004629,"sales_tax":1238227,"state_aid":670840,"federal_aid":134417,"debt_service":28375,"exp_by":{"General Government":1266223,"Public Safety":694486,"Health":96,"Transportation":2167144,"Culture and Recreation":737527,"Sanitation":1578544,"Community Services":3732,"Employee Benefits":838250,"Debt Service":28375},"rev_by":{"Real Property Taxes and Assessments":3966161,"Other Real Property Tax Items":38468,"Sales and Use Tax":1238227,"Other Non-Property Taxes":99916,"Charges for Services":1547034,"Use and Sale of Property":441601,"Other Local Revenues":45730,"State Aid":670840,"Federal Aid":134417,"Charges to Other Governments":441317},"debt_end":50000,"debt_by":{"Bond":50000},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":3294511.93,"own_levy":2422926.63,"full_value":640982242,"rate":5.13978658709862,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":3380230.77,"own_levy":2403815.38,"full_value":677307558,"rate":4.99068810036813,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":3442473.97,"own_levy":2344128,"full_value":725041455,"rate":4.74796847305786,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":3508114.96,"own_levy":2188105.56,"full_value":841273924,"rate":4.17000320575727,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":3968929.53,"own_levy":2399200.58,"full_value":950099941,"rate":4.17738109300651,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":4388384.54,"own_levy":2710747.41,"full_value":1035012379,"rate":4.23993435154847,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":2723697,"proposed":2858110,"limit":2813469,"diff":-44641,"override":true,"levy_growth_pct":4.93,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":2858110,"proposed":2975775,"limit":2921612,"diff":-54163,"override":true,"levy_growth_pct":4.12,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":2975775,"proposed":3290729,"limit":3036746,"diff":-253983,"override":true,"levy_growth_pct":10.58,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":3290729,"proposed":3378095,"limit":3394316,"diff":16221,"override":true,"levy_growth_pct":2.65,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":3378095,"proposed":3439691,"limit":3463842,"diff":24151,"override":false,"levy_growth_pct":1.82,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":3439691,"proposed":3505676,"limit":3569101,"diff":63425,"override":false,"levy_growth_pct":1.92,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":3505676,"proposed":3966161,"limit":3721116,"diff":-245045,"override":true,"levy_growth_pct":13.14,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":3966161,"proposed":4386539,"limit":4103622,"diff":-282917,"override":true,"levy_growth_pct":10.6,"exceeds":true,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":3.3,"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":0.5845,"fb":2588537.8,"exp":4428431.23,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.5487,"fb":2686942.35,"exp":4896874.12,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.6108,"fb":3064134,"exp":5016755,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":9443,"denom_kind":"capita","afr_year":2025,"op_exp":7314377,"op_rev":8623711,"op_exp_per":775,"prop_tax_per":424,"state_aid_share":7.8,"sales_tax_share":14.4,"prop_tax_share":46.4,"debt_service_share":0.4,"debt_end":50000,"debt_per":5,"exp_growth_5y":22.5,"rev_growth_5y":27.3,"gf_result":545348,"fb_ratio":61.1,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":0,"fsms_env":"No Designation","levy_latest":4388384.54,"levy_year":2026,"levy_growth":33.2,"levy_growth_span":"2021–2026","fv_rate":4.24,"cap_overrides":[2022,2025,2026],"cap_exceeded":[2025,2026],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":840.5,"pctile":45,"n":100},"prop_tax_per":{"median":402,"pctile":56,"n":100},"debt_per":{"median":505,"pctile":3,"n":87},"debt_service_share":{"median":5.1,"pctile":16,"n":100},"state_aid_share":{"median":11.5,"pctile":23,"n":100},"sales_tax_share":{"median":13.4,"pctile":54,"n":100},"fb_ratio":{"median":52.1,"pctile":57,"n":98},"exp_growth_5y":{"median":29.3,"pctile":32,"n":99},"levy_growth":{"median":16.8,"pctile":75,"n":99},"fsms_score":{"median":3.3,"pctile":16,"n":97}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 61.1% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]},{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2025 (by $245,045, override planned), 2026 (by $282,917, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}