{"fid":"schoharie-county/village-esperance","entity_id":"schoharie-county/village-esperance","name":"Village of Esperance","kind":"village","kind_label":"Village","county":"Schoharie","region":"capital-region","osc_code":"430427501590","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Esperance","population":{"value":347,"year":2025,"base2020":354,"src":"popest-2025","loc":"Esperance village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":267377.09,"op_exp":254628.18,"gf_rev":267377.09,"gf_exp":254628.18,"gf_rev_all":267377.09,"gf_exp_all":254628.18,"prop_tax":89597.94,"sales_tax":4724.67,"state_aid":6010.91,"federal_aid":0,"debt_service":19755,"exp_by":{"General Government":90388.8,"Public Safety":124324.41,"Transportation":9628.67,"Culture and Recreation":4366.88,"Community Services":4342.04,"Employee Benefits":1822.38,"Debt Service":19755},"rev_by":{"Real Property Taxes and Assessments":89597.94,"Sales and Use Tax":4724.67,"Other Non-Property Taxes":5011.13,"Charges for Services":945,"Charges to Other Governments":155159.3,"Use and Sale of Property":523.64,"Other Local Revenues":5404.5,"State Aid":6010.91},"debt_end":26000,"debt_by":{"Bond":26000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":344159.18,"op_exp":287368.94,"gf_rev":344159.18,"gf_exp":287368.94,"gf_rev_all":344159.18,"gf_exp_all":287368.94,"prop_tax":91338.25,"sales_tax":4817.95,"state_aid":93147.11,"federal_aid":0,"debt_service":19170,"exp_by":{"General Government":62439.17,"Public Safety":101603.05,"Transportation":93904.74,"Culture and Recreation":2770.87,"Community Services":5751.43,"Employee Benefits":1729.68,"Debt Service":19170},"rev_by":{"Real Property Taxes and Assessments":90725.34,"Other Real Property Tax Items":612.91,"Sales and Use Tax":4817.95,"Other Non-Property Taxes":10578.24,"Charges for Services":495,"Charges to Other Governments":142527.71,"Use and Sale of Property":1185.28,"Other Local Revenues":69.64,"State Aid":93147.11},"debt_end":8000,"debt_by":{"Bond":8000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":260230.04,"op_exp":214650.61,"gf_rev":260230.04,"gf_exp":214650.61,"gf_rev_all":260230.04,"gf_exp_all":214650.61,"prop_tax":97926.78,"sales_tax":5077.51,"state_aid":6131.22,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":65895.2,"Public Safety":134532.61,"Transportation":7638.64,"Culture and Recreation":637,"Community Services":4239.72,"Employee Benefits":1707.44,"Debt Service":0},"rev_by":{"Real Property Taxes and Assessments":96825,"Other Real Property Tax Items":1101.78,"Sales and Use Tax":5077.51,"Other Non-Property Taxes":4858.46,"Charges for Services":1010,"Charges to Other Governments":144741,"Use and Sale of Property":420.07,"Other Local Revenues":65,"State Aid":6131.22},"debt_end":8000,"debt_by":{"Bond":8000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":311525.85,"op_exp":453195.07,"gf_rev":311525.85,"gf_exp":453195.07,"gf_rev_all":311525.85,"gf_exp_all":453195.07,"prop_tax":98054.51,"sales_tax":5987.87,"state_aid":50622.49,"federal_aid":9552.23,"debt_service":0,"exp_by":{"General Government":92584.1,"Public Safety":162309.7,"Transportation":188746.68,"Culture and Recreation":5865.83,"Community Services":1782.54,"Employee Benefits":1906.22},"rev_by":{"Real Property Taxes and Assessments":97825,"Other Real Property Tax Items":229.51,"Sales and Use Tax":5987.87,"Other Non-Property Taxes":5800.38,"Charges for Services":714.29,"Charges to Other Governments":140640.91,"Use and Sale of Property":153.17,"State Aid":50622.49,"Federal Aid":9552.23},"debt_end":0,"debt_by":{"Bond":0},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":286653.41,"op_exp":318668.67,"gf_rev":286653.41,"gf_exp":318668.67,"gf_rev_all":286653.41,"gf_exp_all":318668.67,"prop_tax":100585.45,"sales_tax":5066.8,"state_aid":5239.86,"federal_aid":16666.6,"debt_service":0,"exp_by":{"General Government":78948.47,"Public Safety":203101.29,"Transportation":10474.7,"Culture and Recreation":7123.48,"Community Services":999.05,"Economic Development":15890.41,"Employee Benefits":2131.27},"rev_by":{"Real Property Taxes and Assessments":99780,"Other Real Property Tax Items":805.45,"Sales and Use Tax":5066.8,"Other Non-Property Taxes":4394.92,"Charges to Other Governments":151574.84,"Use and Sale of Property":2744.64,"Charges for Services":380.3,"State Aid":5239.86,"Federal Aid":16666.6},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":343538.48,"op_exp":344512.29,"gf_rev":343538.48,"gf_exp":344512.29,"gf_rev_all":343538.48,"gf_exp_all":344512.29,"prop_tax":100337.8,"sales_tax":19339.07,"state_aid":31862.64,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":78088.69,"Public Safety":220980.62,"Transportation":30425.33,"Culture and Recreation":12900.01,"Employee Benefits":2117.64},"rev_by":{"Real Property Taxes and Assessments":99780,"Other Real Property Tax Items":557.8,"Sales and Use Tax":19339.07,"Other Non-Property Taxes":4024.72,"Charges for Services":695,"Charges to Other Governments":177189.01,"Use and Sale of Property":10090.24,"State Aid":31862.64},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":347209.55,"op_exp":338117.09,"gf_rev":347209.55,"gf_exp":338117.09,"gf_rev_all":347209.55,"gf_exp_all":338117.09,"prop_tax":99913.6,"sales_tax":15611.11,"state_aid":36391.36,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":71898.19,"Public Safety":159925.65,"Transportation":97363.01,"Culture and Recreation":6215.54,"Community Services":668.43,"Employee Benefits":2046.27},"rev_by":{"Real Property Taxes and Assessments":99000,"Other Real Property Tax Items":913.6,"Sales and Use Tax":15611.11,"Other Non-Property Taxes":3384.69,"Charges for Services":987.4,"Charges to Other Governments":180981,"Use and Sale of Property":8719.66,"Other Local Revenues":1220.73,"State Aid":36391.36},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":96825,"own_levy":96825,"full_value":16737899,"rate":5.78477621354986,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":97825,"own_levy":97825,"full_value":17441585,"rate":5.60872191374809,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":99780,"own_levy":99780,"full_value":18453530,"rate":5.40709555299176,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":99780,"own_levy":99780,"full_value":21388953,"rate":4.66502497808097,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":99000,"own_levy":99000,"full_value":24784504,"rate":3.99443135920735,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":97000,"own_levy":97000,"full_value":25784177,"rate":3.76199713490952,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":0,"proposed":0,"limit":0,"diff":0,"override":false,"levy_growth_pct":null,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":90125,"proposed":91928,"limit":91928,"diff":0,"override":false,"levy_growth_pct":2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":90125,"proposed":96825,"limit":93246,"diff":-3579,"override":false,"levy_growth_pct":7.43,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":96825,"proposed":97825,"limit":98093,"diff":268,"override":false,"levy_growth_pct":1.03,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":97825,"proposed":99780,"limit":100878,"diff":1098,"override":false,"levy_growth_pct":2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":99780,"proposed":99780,"limit":103566,"diff":3786,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":99780,"proposed":99000,"limit":103939,"diff":4939,"override":false,"levy_growth_pct":-0.78,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":99000,"proposed":97000,"limit":103216,"diff":6216,"override":false,"levy_growth_pct":-2.02,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":26.7,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":26.7,"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":3.3,"env_rating":"No Designation","env_score":13.3,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":10,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.7573,"fb":241314,"exp":318668.67,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.7402,"fb":255002.83,"exp":344512.29,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.7806,"fb":263935.94,"exp":338117.09,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":347,"denom_kind":"capita","afr_year":2025,"op_exp":338117.09,"op_rev":347209.55,"op_exp_per":974,"prop_tax_per":288,"state_aid_share":10.5,"sales_tax_share":4.5,"prop_tax_share":28.8,"debt_service_share":0,"debt_end":null,"debt_per":null,"exp_growth_5y":57.5,"rev_growth_5y":33.4,"gf_result":9092.459999999963,"fb_ratio":78.1,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":6.7,"fsms_env":"No Designation","levy_latest":97000,"levy_year":2026,"levy_growth":0.2,"levy_growth_span":"2021–2026","fv_rate":3.76,"cap_overrides":[],"cap_exceeded":[],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1295,"pctile":28,"n":47},"prop_tax_per":{"median":380,"pctile":30,"n":47},"debt_service_share":{"median":6.5,"pctile":6,"n":48},"state_aid_share":{"median":5.9,"pctile":91,"n":48},"sales_tax_share":{"median":14,"pctile":20,"n":48},"fb_ratio":{"median":42.4,"pctile":75,"n":42},"exp_growth_5y":{"median":20.8,"pctile":86,"n":46},"levy_growth":{"median":10.7,"pctile":12,"n":46},"fsms_score":{"median":4.2,"pctile":61,"n":36}},"flags":[{"id":"structural_deficit","label":"Recurring deficits","detail":"General fund spending (incl. transfers out) exceeded revenues (incl. transfers in) in 2023, 2024, and operating funds overall spent more than they took in in 2023, 2024 (last 3 AFR years). Planned use of fund balance can cause this; check the adopted budgets.","src":["afr-2023","afr-2024"],"calc":true},{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 78.1% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]}]}