{"fid":"schoharie-county/blenheim","entity_id":"schoharie-county/blenheim","name":"Town of Blenheim","kind":"town","kind_label":"Town","county":"Schoharie","region":"capital-region","osc_code":"430307700000","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Town of Blenheim","population":{"value":317,"year":2025,"base2020":311,"src":"popest-2025","loc":"Blenheim town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":732096.47,"op_exp":560923.79,"gf_rev":334559.86,"gf_exp":212354.09,"gf_rev_all":337529.19,"gf_exp_all":212354.09,"prop_tax":285568.25,"sales_tax":40222.07,"state_aid":100707.84,"federal_aid":0,"debt_service":58005.48,"exp_by":{"General Government":83747.66,"Public Safety":19959.93,"Health":325,"Transportation":293394.46,"Culture and Recreation":1813.84,"Sanitation":22665.28,"Employee Benefits":81012.14,"Debt Service":58005.48},"rev_by":{"Real Property Taxes and Assessments":282352,"Other Real Property Tax Items":3216.25,"Sales and Use Tax":40222.07,"Other Non-Property Taxes":1589.88,"Charges for Services":251006,"Use and Sale of Property":10062.62,"Other Local Revenues":2428.34,"State Aid":100707.84,"Charges to Other Governments":40511.47},"debt_end":229971.04,"debt_by":{"Bond":229971.04},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":712851.46,"op_exp":644906.56,"gf_rev":376482.13,"gf_exp":262313.35,"gf_rev_all":376482.13,"gf_exp_all":262313.35,"prop_tax":279200.55,"sales_tax":39222.56,"state_aid":84894.35,"federal_aid":0,"debt_service":37319.26,"exp_by":{"General Government":122497.02,"Public Safety":26802.56,"Health":349.96,"Transportation":355442.62,"Culture and Recreation":767.5,"Sanitation":24945,"Employee Benefits":76782.64,"Debt Service":37319.26},"rev_by":{"Real Property Taxes and Assessments":276708,"Other Real Property Tax Items":2492.55,"Sales and Use Tax":39222.56,"Other Non-Property Taxes":2617.28,"Charges for Services":252693.2,"Use and Sale of Property":8291.05,"Other Local Revenues":2980.69,"State Aid":84894.35,"Charges to Other Governments":42951.78},"debt_end":198681.07,"debt_by":{"Bond":198681.07},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":807927.22,"op_exp":673840.06,"gf_rev":399303.09,"gf_exp":270492.91,"gf_rev_all":399303.09,"gf_exp_all":331600.41,"prop_tax":278830.6,"sales_tax":44684.51,"state_aid":156454.76,"federal_aid":18820.46,"debt_service":27867.1,"exp_by":{"General Government":127205.76,"Public Safety":23642.09,"Transportation":377930.34,"Culture and Recreation":847.5,"Sanitation":34728,"Employee Benefits":81619.27,"Debt Service":27867.1},"rev_by":{"Real Property Taxes and Assessments":276707,"Other Real Property Tax Items":2123.6,"Sales and Use Tax":44684.51,"Other Non-Property Taxes":3215.3,"Charges for Services":251239,"Use and Sale of Property":12042.69,"Other Local Revenues":5252.78,"State Aid":156454.76,"Federal Aid":18820.46,"Charges to Other Governments":37387.12},"debt_end":176075.26,"debt_by":{"Bond":176075.26},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":749623.72,"op_exp":648114.33,"gf_rev":388396.95,"gf_exp":286113.04,"gf_rev_all":388396.95,"gf_exp_all":286113.04,"prop_tax":279067.91,"sales_tax":51500.89,"state_aid":86441.06,"federal_aid":8757.57,"debt_service":27867.1,"exp_by":{"General Government":138409.6,"Public Safety":24379.13,"Transportation":348253.02,"Culture and Recreation":875.85,"Sanitation":28258,"Employee Benefits":80071.63,"Debt Service":27867.1},"rev_by":{"Real Property Taxes and Assessments":276707,"Other Real Property Tax Items":2360.91,"Sales and Use Tax":51500.89,"Other Non-Property Taxes":3718.77,"Charges for Services":253382.5,"Use and Sale of Property":21584.73,"Other Local Revenues":13851.28,"State Aid":86441.06,"Federal Aid":8757.57,"Charges to Other Governments":31319.01},"debt_end":152870.39,"debt_by":{"Bond":152870.39},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Town.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":954778.99,"op_exp":657220.89,"gf_rev":500548.5,"gf_exp":286873.59,"gf_rev_all":500548.5,"gf_exp_all":286873.59,"prop_tax":278944.56,"sales_tax":63433.6,"state_aid":154458.98,"federal_aid":10103,"debt_service":27867.1,"exp_by":{"General Government":140581.5,"Public Safety":15871.04,"Transportation":357748.9,"Culture and Recreation":828.32,"Sanitation":31393,"Employee Benefits":82931.03,"Debt Service":27867.1},"rev_by":{"Real Property Taxes and Assessments":276706,"Other Real Property Tax Items":2238.56,"Sales and Use Tax":63433.6,"Other Non-Property Taxes":3618.39,"Charges for Services":253236.73,"Charges to Other Governments":141955.26,"Use and Sale of Property":40800.65,"Other Local Revenues":8227.82,"State Aid":154458.98,"Federal Aid":10103},"debt_end":129051.2,"debt_by":{"Bond":129051.2},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":961700.4,"op_exp":760983.96,"gf_rev":421761.46,"gf_exp":301446.56,"gf_rev_all":421761.46,"gf_exp_all":301446.56,"prop_tax":264918.08,"sales_tax":67008.88,"state_aid":177243.01,"federal_aid":13480,"debt_service":27867.1,"exp_by":{"General Government":144118.51,"Public Safety":17497.72,"Transportation":437041.46,"Culture and Recreation":1117.81,"Sanitation":26391,"Employee Benefits":106950.36,"Debt Service":27867.1},"rev_by":{"Real Property Taxes and Assessments":262882,"Other Real Property Tax Items":2036.08,"Sales and Use Tax":67008.88,"Other Non-Property Taxes":3576.3,"Charges for Services":253762.25,"Use and Sale of Property":68732.22,"Other Local Revenues":68706.9,"State Aid":177243.01,"Federal Aid":13480,"Charges to Other Governments":44272.76},"debt_end":104600.18,"debt_by":{"Bond":104600.18},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":965134.36,"op_exp":1130540.19,"gf_rev":273665.93,"gf_exp":402878.93,"gf_rev_all":273665.93,"gf_exp_all":402878.93,"prop_tax":274054.2,"sales_tax":64019.24,"state_aid":225141.36,"federal_aid":5300.34,"debt_service":27867.1,"exp_by":{"General Government":163445.5,"Public Safety":97416.17,"Transportation":699143.09,"Culture and Recreation":777.45,"Sanitation":35940,"Employee Benefits":105950.88,"Debt Service":27867.1},"rev_by":{"Real Property Taxes and Assessments":272355,"Other Real Property Tax Items":1699.2,"Sales and Use Tax":64019.24,"Other Non-Property Taxes":4202.46,"Charges for Services":281418.08,"Use and Sale of Property":59747.07,"Other Local Revenues":1989,"State Aid":225141.36,"Federal Aid":5300.34,"Charges to Other Governments":49262.61},"debt_end":79501.21,"debt_by":{"Bond":79501.21},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":276707.27,"own_levy":276707.27,"full_value":47982407,"rate":5.76684846177058,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":276707.25,"own_levy":276707.25,"full_value":50710354,"rate":5.45662233002751,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":276705.78,"own_levy":276705.78,"full_value":60003147,"rate":4.61152112571696,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":262882.3,"own_levy":262882.3,"full_value":70549567,"rate":3.72620713604096,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":272354.79,"own_levy":272354.79,"full_value":74542176,"rate":3.65370055738647,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":272354.71,"own_levy":272354.71,"full_value":79997783,"rate":3.40452822298838,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":293594,"proposed":282352,"limit":299466,"diff":17114,"override":false,"levy_growth_pct":-3.83,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":282352,"proposed":276708,"limit":288748,"diff":12040,"override":false,"levy_growth_pct":-2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":276708,"proposed":276707,"limit":281502,"diff":4795,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":276707,"proposed":276707,"limit":282241,"diff":5534,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":276707,"proposed":276707,"limit":282947,"diff":6240,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":276707,"proposed":262882,"limit":282435,"diff":19553,"override":false,"levy_growth_pct":-5,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":262882,"proposed":272355,"limit":272374,"diff":19,"override":false,"levy_growth_pct":3.6,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":272355,"proposed":272355,"limit":283053,"diff":10698,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":26.7,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":0,"env_rating":"Moderate Environmental Stress","env_score":40,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":0,"env_rating":"Moderate Environmental Stress","env_score":40,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":0,"env_rating":"Susceptible Environmental Stress","env_score":30,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":26.7,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":1.4159,"fb":930535.4,"exp":657220.89,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":1.0022,"fb":762682.43,"exp":760983.96,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.6061,"fb":685266.37,"exp":1130540.19,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":317,"denom_kind":"capita","afr_year":2025,"op_exp":1130540.19,"op_rev":965134.36,"op_exp_per":3566,"prop_tax_per":865,"state_aid_share":23.3,"sales_tax_share":6.6,"prop_tax_share":28.4,"debt_service_share":2.5,"debt_end":79501.21,"debt_per":251,"exp_growth_5y":67.8,"rev_growth_5y":19.5,"gf_result":-129213,"fb_ratio":60.6,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":3.3,"fsms_env":"No Designation","levy_latest":272354.71,"levy_year":2026,"levy_growth":-1.6,"levy_growth_span":"2021–2026","fv_rate":3.4,"cap_overrides":[],"cap_exceeded":[],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":913,"pctile":98,"n":101},"prop_tax_per":{"median":409,"pctile":90,"n":101},"debt_per":{"median":316,"pctile":43,"n":73},"debt_service_share":{"median":2.4,"pctile":51,"n":101},"state_aid_share":{"median":12.6,"pctile":85,"n":101},"sales_tax_share":{"median":22.6,"pctile":28,"n":101},"fb_ratio":{"median":48.1,"pctile":62,"n":96},"exp_growth_5y":{"median":26.7,"pctile":91,"n":100},"levy_growth":{"median":13.2,"pctile":5,"n":101},"fsms_score":{"median":3.3,"pctile":45,"n":88}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 60.6% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]}]}