{"fid":"schoharie-county/middleburgh","entity_id":"schoharie-county/middleburgh","name":"Town of Middleburgh","kind":"town","kind_label":"Town","county":"Schoharie","region":"capital-region","osc_code":"430352600000","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Town of Middleburgh","population":{"value":3124,"year":2025,"base2020":3101,"src":"popest-2025","loc":"Middleburgh town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":1211239.89,"op_exp":1166026.64,"gf_rev":322104.36,"gf_exp":306756.13,"gf_rev_all":322104.36,"gf_exp_all":306756.13,"prop_tax":885299.89,"sales_tax":37446.16,"state_aid":206611.46,"federal_aid":0,"debt_service":8934.45,"exp_by":{"General Government":164185.37,"Public Safety":161149.63,"Health":510,"Transportation":623136.6,"Community Services":1200,"Culture and Recreation":29045.89,"Sanitation":3463.2,"Employee Benefits":174401.5,"Debt Service":8934.45},"rev_by":{"Real Property Taxes and Assessments":876852.84,"Other Real Property Tax Items":8447.05,"Charges for Services":12403.68,"Charges to Other Governments":13393.82,"Use and Sale of Property":7894.06,"Other Local Revenues":25990.11,"State Aid":206611.46,"Sales and Use Tax":37446.16,"Other Non-Property Taxes":22200.71},"debt_end":208220.76,"debt_by":{"Bond":30220.76,"Bond Anticipation Note":178000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":1146762.94,"op_exp":1098624.15,"gf_rev":336394.7,"gf_exp":309447.46,"gf_rev_all":336394.7,"gf_exp_all":309447.46,"prop_tax":904352,"sales_tax":37144.52,"state_aid":112794.85,"federal_aid":0,"debt_service":46639.67,"exp_by":{"General Government":170280.94,"Public Safety":165146.2,"Health":1340,"Transportation":517487,"Community Services":1200,"Culture and Recreation":15704.49,"Sanitation":3823.2,"Employee Benefits":177002.65,"Debt Service":46639.67},"rev_by":{"Real Property Taxes and Assessments":896317,"Other Real Property Tax Items":8035,"Charges for Services":12875.19,"Charges to Other Governments":11503.86,"Use and Sale of Property":7205.63,"Other Local Revenues":37176.73,"State Aid":112794.85,"Sales and Use Tax":37144.52,"Other Non-Property Taxes":23710.16},"debt_end":165265.2,"debt_by":{"Bond":22665.2,"Bond Anticipation Note":142600},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":1333237.35,"op_exp":1308657.87,"gf_rev":373454.44,"gf_exp":361578.27,"gf_rev_all":373454.44,"gf_exp_all":361578.27,"prop_tax":927007.08,"sales_tax":43752.39,"state_aid":263442.27,"federal_aid":0,"debt_service":46100.6,"exp_by":{"General Government":179393.92,"Public Safety":195744.68,"Health":2426,"Transportation":660817.99,"Community Services":1200,"Culture and Recreation":16354.85,"Sanitation":3900,"Employee Benefits":202719.83,"Debt Service":46100.6},"rev_by":{"Real Property Taxes and Assessments":916083,"Other Real Property Tax Items":10924.08,"Charges for Services":10660.96,"Charges to Other Governments":13984.56,"Use and Sale of Property":9218.83,"Other Local Revenues":39983.81,"State Aid":263442.27,"Sales and Use Tax":43752.39,"Other Non-Property Taxes":25187.45},"debt_end":222159.64,"debt_by":{"Bond":115209.64,"Bond Anticipation Note":106950},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":1547003.6,"op_exp":1420950.89,"gf_rev":507383.74,"gf_exp":404474.44,"gf_rev_all":507383.74,"gf_exp_all":504474.44,"prop_tax":969578.11,"sales_tax":49982.06,"state_aid":308768.43,"federal_aid":116892.75,"debt_service":66108.58,"exp_by":{"General Government":212191.25,"Public Safety":181229.68,"Health":30898,"Transportation":723464.38,"Community Services":1200,"Culture and Recreation":17529.2,"Sanitation":4118.4,"Employee Benefits":184211.4,"Debt Service":66108.58},"rev_by":{"Real Property Taxes and Assessments":959009.51,"Other Real Property Tax Items":10568.6,"Charges for Services":8782.95,"Charges to Other Governments":14746.06,"Use and Sale of Property":5962.29,"Other Local Revenues":46780.36,"State Aid":308768.43,"Federal Aid":116892.75,"Sales and Use Tax":49982.06,"Other Non-Property Taxes":25510.59},"debt_end":158854.08,"debt_by":{"Bond":87554.08,"Bond Anticipation Note":71300},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Town.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":1542526.39,"op_exp":1439545.14,"gf_rev":415743.65,"gf_exp":380928.67,"gf_rev_all":415743.65,"gf_exp_all":405928.67,"prop_tax":1016373.78,"sales_tax":84653.44,"state_aid":300873.77,"federal_aid":21701.18,"debt_service":102270.3,"exp_by":{"General Government":222380.13,"Public Safety":187290.68,"Health":2042,"Transportation":718677,"Community Services":1200,"Culture and Recreation":18777.96,"Sanitation":4487.2,"Employee Benefits":182419.87,"Debt Service":102270.3},"rev_by":{"Real Property Taxes and Assessments":1005924.3,"Other Real Property Tax Items":10449.48,"Charges for Services":10421.84,"Charges to Other Governments":12411.93,"Use and Sale of Property":50745.77,"Other Local Revenues":19696.23,"State Aid":300873.77,"Federal Aid":21701.18,"Sales and Use Tax":84653.44,"Other Non-Property Taxes":25648.45},"debt_end":60000,"debt_by":{"Bond":60000,"Bond Anticipation Note":0},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":1636828.9,"op_exp":1633542.89,"gf_rev":501373.97,"gf_exp":442127.57,"gf_rev_all":501373.97,"gf_exp_all":516749.54,"prop_tax":1043108.7000000001,"sales_tax":105528.51,"state_aid":279913.98,"federal_aid":77099.54,"debt_service":62250,"exp_by":{"General Government":225154.86,"Public Safety":214299.95,"Health":2297,"Transportation":887382.84,"Community Services":600,"Culture and Recreation":18992.18,"Sanitation":6780,"Employee Benefits":215786.06,"Debt Service":62250},"rev_by":{"Real Property Taxes and Assessments":1032067.68,"Other Real Property Tax Items":11041.02,"Charges for Services":11753.11,"Charges to Other Governments":18021.94,"Use and Sale of Property":61269.44,"Other Local Revenues":15377.84,"State Aid":279913.98,"Federal Aid":77099.54,"Sales and Use Tax":105528.51,"Other Non-Property Taxes":24755.84},"debt_end":0,"debt_by":{"Bond":0},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":1858176.93,"op_exp":1505700.15,"gf_rev":715825.39,"gf_exp":437508.42,"gf_rev_all":715825.39,"gf_exp_all":437508.42,"prop_tax":1061223.55,"sales_tax":97702.2,"state_aid":296920.26,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":252676.63,"Public Safety":200823.1,"Health":2174,"Transportation":798701.93,"Community Services":600,"Culture and Recreation":19842.12,"Sanitation":4887.75,"Employee Benefits":225994.62},"rev_by":{"Real Property Taxes and Assessments":1050458,"Other Real Property Tax Items":10765.55,"Charges for Services":9706.99,"Charges to Other Governments":24088.05,"Use and Sale of Property":324572.41,"Other Local Revenues":15948.78,"State Aid":296920.26,"Sales and Use Tax":97702.2,"Other Non-Property Taxes":28014.69},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2025","file":"2025_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":916082.02,"own_levy":772313.9,"full_value":209867629,"rate":4.36504678861169,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":959009.69,"own_levy":811517.49,"full_value":222356035,"rate":4.31294653189872,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":1005924.49,"own_levy":854708.23,"full_value":262094870,"rate":3.83801670746169,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":1032067.1,"own_levy":887722.53,"full_value":280913914,"rate":3.6739621946957,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":1050458.35,"own_levy":902696.31,"full_value":296255327,"rate":3.54578721212328,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":1081215.16,"own_levy":930477.12,"full_value":315333118,"rate":3.42880306026086,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":851134,"proposed":876680,"limit":877634,"diff":954,"override":false,"levy_growth_pct":3,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":876680,"proposed":896317,"limit":899102,"diff":2785,"override":false,"levy_growth_pct":2.24,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":896317,"proposed":916083,"limit":923007,"diff":6924,"override":false,"levy_growth_pct":2.21,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":916083,"proposed":959011,"limit":947869,"diff":-11142,"override":true,"levy_growth_pct":4.69,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":959011,"proposed":1005926,"limit":991788,"diff":-14138,"override":true,"levy_growth_pct":4.89,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":1005926,"proposed":1032068,"limit":1035135,"diff":3067,"override":false,"levy_growth_pct":2.6,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":1032068,"proposed":1050458,"limit":1067647,"diff":17189,"override":false,"levy_growth_pct":1.78,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":1050458,"proposed":1081215,"limit":1098140,"diff":16925,"override":false,"levy_growth_pct":2.93,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":0,"env_rating":"Susceptible Environmental Stress","env_score":33.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":23.3,"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":0,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.3046,"fb":230079.17,"exp":755241.22,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.2023,"fb":194115.94,"exp":959701.75,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.5849,"fb":494338.16,"exp":845119.3,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Town of Middleburgh – Claims Audit Process (2023M-56)","issued":"July 7, 2023","types":"Town","topics":"Claims Auditing","url":"https://www.osc.ny.gov/local-government/audits/town/2023/07/07/town-middleburgh-claims-audit-process-2023m-56"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":3124,"denom_kind":"capita","afr_year":2025,"op_exp":1505700.15,"op_rev":1858176.93,"op_exp_per":482,"prop_tax_per":340,"state_aid_share":16,"sales_tax_share":5.3,"prop_tax_share":57.1,"debt_service_share":0,"debt_end":null,"debt_per":null,"exp_growth_5y":15.1,"rev_growth_5y":39.4,"gf_result":278316.97000000003,"fb_ratio":58.5,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":0,"fsms_env":"No Designation","levy_latest":1081215.16,"levy_year":2026,"levy_growth":18,"levy_growth_span":"2021–2026","fv_rate":3.43,"cap_overrides":[2022,2023],"cap_exceeded":[2022,2023],"audit_count":1,"audits_5y":1,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":913,"pctile":8,"n":101},"prop_tax_per":{"median":409,"pctile":39,"n":101},"debt_service_share":{"median":2.4,"pctile":16,"n":101},"state_aid_share":{"median":12.6,"pctile":67,"n":101},"sales_tax_share":{"median":22.6,"pctile":23,"n":101},"fb_ratio":{"median":48.1,"pctile":61,"n":96},"exp_growth_5y":{"median":26.7,"pctile":20,"n":100},"levy_growth":{"median":13.2,"pctile":72,"n":101},"fsms_score":{"median":3.3,"pctile":14,"n":88}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 58.5% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]}]}