{"fid":"schoharie-county/esperance","entity_id":"schoharie-county/esperance","name":"Town of Esperance","kind":"town","kind_label":"Town","county":"Schoharie","region":"capital-region","osc_code":"430327500000","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Town of Esperance","population":{"value":1805,"year":2025,"base2020":1804,"src":"popest-2025","loc":"Esperance town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":613506.51,"op_exp":580777.82,"gf_rev":239136.56,"gf_exp":230211.05,"gf_rev_all":239136.56,"gf_exp_all":230211.05,"prop_tax":386714.16000000003,"sales_tax":26394.19,"state_aid":94554.78,"federal_aid":0,"debt_service":33681.75,"exp_by":{"General Government":158399.99,"Public Safety":141735.97,"Transportation":167232.34,"Community Services":4700,"Culture and Recreation":22310.82,"Sanitation":21074.67,"Employee Benefits":26142.32,"Health":5499.96,"Debt Service":33681.75},"rev_by":{"Real Property Taxes and Assessments":337998.02,"Other Real Property Tax Items":48716.14,"Other Non-Property Taxes":28636.9,"Charges for Services":29227.87,"Use and Sale of Property":3878.2,"Other Local Revenues":10418.66,"State Aid":94554.78,"Sales and Use Tax":26394.19,"Charges to Other Governments":33681.75},"debt_end":737127,"debt_by":{"Bond":737127},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":611085.48,"op_exp":530153.67,"gf_rev":252069.09,"gf_exp":232710.64,"gf_rev_all":252069.09,"gf_exp_all":232710.64,"prop_tax":393959.87,"sales_tax":27003.34,"state_aid":57969.69,"federal_aid":0,"debt_service":33849.25,"exp_by":{"General Government":166525.67,"Public Safety":145289.05,"Transportation":111534.02,"Culture and Recreation":13460,"Sanitation":22401.59,"Employee Benefits":28568.33,"Health":5498.76,"Community Services":3027,"Debt Service":33849.25},"rev_by":{"Real Property Taxes and Assessments":346077.92,"Other Real Property Tax Items":47881.95,"Other Non-Property Taxes":19679.8,"Charges for Services":33651,"Use and Sale of Property":1276.74,"Other Local Revenues":43695.79,"State Aid":57969.69,"Sales and Use Tax":27003.34,"Charges to Other Governments":33849.25},"debt_end":708239,"debt_by":{"Bond":708239},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":674271.99,"op_exp":522676.13,"gf_rev":325754.42,"gf_exp":234974.15,"gf_rev_all":325754.42,"gf_exp_all":234974.15,"prop_tax":414886,"sales_tax":31294.13,"state_aid":33676.73,"federal_aid":82153.6,"debt_service":35016.75,"exp_by":{"General Government":168697.36,"Public Safety":161818.32,"Transportation":76922.22,"Culture and Recreation":12810,"Sanitation":28285.9,"Employee Benefits":27574.31,"Health":5499.96,"Community Services":6051.31,"Debt Service":35016.75},"rev_by":{"Real Property Taxes and Assessments":366483.57,"Other Real Property Tax Items":48402.43,"Other Non-Property Taxes":19712.9,"Charges for Services":30878.85,"Use and Sale of Property":173,"Other Local Revenues":26480.03,"State Aid":33676.73,"Federal Aid":82153.6,"Sales and Use Tax":31294.13,"Charges to Other Governments":35016.75},"debt_end":678981,"debt_by":{"Bond":678981},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":716145.66,"op_exp":649011.58,"gf_rev":269486.26,"gf_exp":261213.19,"gf_rev_all":269486.26,"gf_exp_all":261213.19,"prop_tax":411725.69,"sales_tax":35588,"state_aid":163285.08,"federal_aid":10419.33,"debt_service":34673,"exp_by":{"General Government":177882.94,"Public Safety":152324.57,"Transportation":205518.78,"Culture and Recreation":10540,"Sanitation":30956.43,"Employee Benefits":28209.97,"Health":5499.96,"Community Services":3405.93,"Debt Service":34673},"rev_by":{"Real Property Taxes and Assessments":362567.34,"Other Real Property Tax Items":49158.35,"Other Non-Property Taxes":20292.15,"Charges for Services":24606,"Use and Sale of Property":6933.24,"Other Local Revenues":8623.17,"State Aid":163285.08,"Federal Aid":10419.33,"Sales and Use Tax":35588,"Charges to Other Governments":34673},"debt_end":1770847.17,"debt_by":{"Bond":648853,"Bond Anticipation Note":1121994.17},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Town.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":699479.64,"op_exp":708050.84,"gf_rev":304918.9,"gf_exp":333722.33,"gf_rev_all":304918.9,"gf_exp_all":333722.33,"prop_tax":423280.93,"sales_tax":65994.71,"state_aid":56805.65,"federal_aid":20156.42,"debt_service":34818,"exp_by":{"General Government":242326.32,"Public Safety":155934.15,"Transportation":186853.48,"Culture and Recreation":14335,"Sanitation":35776.4,"Employee Benefits":32507.49,"Health":5500,"Debt Service":34818},"rev_by":{"Real Property Taxes and Assessments":373086.55,"Other Real Property Tax Items":50194.38,"Other Non-Property Taxes":20048.49,"Charges for Services":26927.27,"Use and Sale of Property":32503.15,"Other Local Revenues":18945.02,"State Aid":56805.65,"Federal Aid":20156.42,"Sales and Use Tax":65994.71,"Charges to Other Governments":34818},"debt_end":1840105,"debt_by":{"Bond":618355,"Bond Anticipation Note":1221750},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":857887.08,"op_exp":825165.39,"gf_rev":311404.11,"gf_exp":330971.68,"gf_rev_all":311404.11,"gf_exp_all":330971.68,"prop_tax":432476.24,"sales_tax":76453.45,"state_aid":168970.7,"federal_aid":23993.66,"debt_service":59951.75,"exp_by":{"General Government":236956.62,"Public Safety":165662.93,"Transportation":267851.97,"Culture and Recreation":11045,"Sanitation":38388.45,"Employee Benefits":35808.71,"Health":5499.96,"Community Services":4000,"Debt Service":59951.75},"rev_by":{"Real Property Taxes and Assessments":381043.54,"Other Real Property Tax Items":51432.7,"Other Non-Property Taxes":18399.98,"Charges for Services":36835.9,"Use and Sale of Property":31514.83,"Other Local Revenues":9290.57,"State Aid":168970.7,"Federal Aid":23993.66,"Sales and Use Tax":76453.45,"Charges to Other Governments":59951.75},"debt_end":1784237,"debt_by":{"Bond":586987,"Bond Anticipation Note":1197250},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":832177.19,"op_exp":884659.86,"gf_rev":397012.35,"gf_exp":350700.57,"gf_rev_all":397012.35,"gf_exp_all":416445.21,"prop_tax":422043.15,"sales_tax":72456.24,"state_aid":82944.04,"federal_aid":109737.64,"debt_service":59574,"exp_by":{"General Government":249923.86,"Public Safety":159737.84,"Transportation":314304.99,"Culture and Recreation":15587.03,"Sanitation":38762.59,"Employee Benefits":37269.59,"Health":5499.96,"Community Services":4000,"Debt Service":59574},"rev_by":{"Real Property Taxes and Assessments":369575.15,"Other Real Property Tax Items":52468,"Other Non-Property Taxes":17313.32,"Charges for Services":27221.3,"Use and Sale of Property":23530.12,"Other Local Revenues":17357.38,"State Aid":82944.04,"Federal Aid":109737.64,"Sales and Use Tax":72456.24,"Charges to Other Governments":59574},"debt_end":1728499,"debt_by":{"Bond":555249,"Bond Anticipation Note":1173250},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":357377.39,"own_levy":237377.89,"full_value":104623226,"rate":3.41585137128155,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":365680.45,"own_levy":243386.93,"full_value":111358756,"rate":3.28380509207556,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":376445.99,"own_levy":251631.55,"full_value":128357366,"rate":2.93279615912343,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":384683.22,"own_levy":260057.84,"full_value":147519899,"rate":2.60767003372203,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":372958.82,"own_levy":246298.48,"full_value":153576731,"rate":2.42848521108318,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":403392.24,"own_levy":273080.1,"full_value":159483661,"rate":2.52936405817772,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":332370,"proposed":341394,"limit":341394,"diff":0,"override":false,"levy_growth_pct":2.72,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":341394,"proposed":349125,"limit":349197,"diff":72,"override":false,"levy_growth_pct":2.26,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":349125,"proposed":357377,"limit":357429,"diff":52,"override":false,"levy_growth_pct":2.36,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":357377,"proposed":365680,"limit":367018,"diff":1338,"override":false,"levy_growth_pct":2.32,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":365680,"proposed":376447,"limit":376500,"diff":53,"override":false,"levy_growth_pct":2.94,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":376447,"proposed":384544,"limit":385844,"diff":1300,"override":false,"levy_growth_pct":2.15,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":384544,"proposed":389633,"limit":394807,"diff":5174,"override":false,"levy_growth_pct":1.32,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":389633,"proposed":403393,"limit":403394,"diff":1,"override":false,"levy_growth_pct":3.53,"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":0,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.7072,"fb":287732.16,"exp":406882.33,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.6093,"fb":237029.72,"exp":389035.82,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.3443,"fb":175947.71,"exp":510965.39,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Town of Esperance – Fund Balance (2016M-405)","issued":"November 21, 2017","types":"Town","topics":"Financial Condition","url":"https://www.osc.ny.gov/local-government/audits/town/2017/11/21/town-esperance-fund-balance-2016m-405"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":1805,"denom_kind":"capita","afr_year":2025,"op_exp":884659.86,"op_rev":832177.19,"op_exp_per":490,"prop_tax_per":234,"state_aid_share":10,"sales_tax_share":8.7,"prop_tax_share":50.7,"debt_service_share":6.7,"debt_end":1728499,"debt_per":958,"exp_growth_5y":69.3,"rev_growth_5y":23.4,"gf_result":-19432.860000000044,"fb_ratio":34.4,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":6.7,"fsms_env":"No Designation","levy_latest":403392.24,"levy_year":2026,"levy_growth":12.9,"levy_growth_span":"2021–2026","fv_rate":2.53,"cap_overrides":[],"cap_exceeded":[],"audit_count":1,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":913,"pctile":9,"n":101},"prop_tax_per":{"median":409,"pctile":24,"n":101},"debt_per":{"median":316,"pctile":82,"n":73},"debt_service_share":{"median":2.4,"pctile":80,"n":101},"state_aid_share":{"median":12.6,"pctile":38,"n":101},"sales_tax_share":{"median":22.6,"pctile":31,"n":101},"fb_ratio":{"median":48.1,"pctile":35,"n":96},"exp_growth_5y":{"median":26.7,"pctile":92,"n":100},"levy_growth":{"median":13.2,"pctile":46,"n":101},"fsms_score":{"median":3.3,"pctile":73,"n":88}},"flags":[{"id":"structural_deficit","label":"Recurring deficits","detail":"General fund spending (incl. transfers out) exceeded revenues (incl. transfers in) in 2023, 2024, 2025, and operating funds overall spent more than they took in in 2023, 2025 (last 3 AFR years). Planned use of fund balance can cause this; check the adopted budgets.","src":["afr-2023","afr-2024","afr-2025"],"calc":true}]}