{"fid":"schoharie-county/village-schoharie","entity_id":"schoharie-county/village-schoharie","name":"Village of Schoharie","kind":"village","kind_label":"Village","county":"Schoharie","region":"capital-region","osc_code":"430475404480","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Schoharie","population":{"value":941,"year":2025,"base2020":945,"src":"popest-2025","loc":"Schoharie village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":1144643.02,"op_exp":997562,"gf_rev":539652.87,"gf_exp":451953.28,"gf_rev_all":539652.87,"gf_exp_all":452320.36,"prop_tax":274657.37,"sales_tax":37061.13,"state_aid":43010.84,"federal_aid":0,"debt_service":188246.1,"exp_by":{"General Government":76749.08,"Public Safety":200734.65,"Health":60,"Transportation":129481.12,"Economic Development":2883.34,"Culture and Recreation":26475.8,"Sanitation":134864.34,"Employee Benefits":120464.49,"Utilities":117603.08,"Debt Service":188246.1},"rev_by":{"Real Property Taxes and Assessments":230862,"Other Real Property Tax Items":43795.37,"Sales and Use Tax":37061.13,"Other Non-Property Taxes":17380.51,"Charges for Services":611006.81,"Charges to Other Governments":150931,"Use and Sale of Property":3524.49,"Other Local Revenues":7070.87,"State Aid":43010.84},"debt_end":1810637,"debt_by":{"Bond":1810637},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":1918427.4,"op_exp":2184065.19,"gf_rev":1005767.21,"gf_exp":1215088.73,"gf_rev_all":1213728.52,"gf_exp_all":1219288.73,"prop_tax":497035.73000000004,"sales_tax":53698.19,"state_aid":129805.16,"federal_aid":0,"debt_service":304700.5,"exp_by":{"General Government":136086.78,"Public Safety":610877.74,"Health":252,"Transportation":344289.79,"Economic Development":5329,"Culture and Recreation":40055.41,"Sanitation":285166.92,"Employee Benefits":260794.16,"Utilities":196512.89,"Debt Service":304700.5},"rev_by":{"Real Property Taxes and Assessments":446482.34,"Other Real Property Tax Items":50553.39,"Sales and Use Tax":53698.19,"Other Non-Property Taxes":28531.47,"Charges for Services":922616.6,"Charges to Other Governments":154452.08,"Use and Sale of Property":116719.44,"Other Local Revenues":15568.73,"State Aid":129805.16},"debt_end":3130000,"debt_by":{"Bond":3130000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":1192781.45,"op_exp":1149697.33,"gf_rev":713513.88,"gf_exp":647905.47,"gf_rev_all":809275.46,"gf_exp_all":648758.2,"prop_tax":259771.90999999997,"sales_tax":41295.64,"state_aid":74958.78,"federal_aid":41846.04,"debt_service":105347,"exp_by":{"General Government":89042.08,"Public Safety":279236.42,"Health":340,"Transportation":183359.33,"Economic Development":27260.41,"Culture and Recreation":20641.02,"Sanitation":160212.7,"Employee Benefits":156093.74,"Utilities":128164.63,"Debt Service":105347},"rev_by":{"Real Property Taxes and Assessments":192966.43,"Other Real Property Tax Items":66805.48,"Sales and Use Tax":41295.64,"Other Non-Property Taxes":18854.35,"Charges for Services":494184.63,"Charges to Other Governments":236188.85,"Use and Sale of Property":6621.25,"Other Local Revenues":19060,"State Aid":74958.78,"Federal Aid":41846.04},"debt_end":1440000,"debt_by":{"Bond":1440000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":1244461.6,"op_exp":1281023.55,"gf_rev":727495.15,"gf_exp":744828.47,"gf_rev_all":865029.1,"gf_exp_all":882362.42,"prop_tax":327918.26,"sales_tax":43061.26,"state_aid":75932.36,"federal_aid":53846.02,"debt_service":104751,"exp_by":{"General Government":88197.88,"Public Safety":337662.99,"Health":236,"Transportation":220171.07,"Economic Development":45265.98,"Culture and Recreation":22754.54,"Sanitation":187866.11,"Employee Benefits":119677.16,"Utilities":154440.82,"Debt Service":104751},"rev_by":{"Real Property Taxes and Assessments":280942.03,"Other Real Property Tax Items":46976.23,"Sales and Use Tax":43061.26,"Other Non-Property Taxes":19996.79,"Charges for Services":520913,"Charges to Other Governments":173630,"Use and Sale of Property":4873.91,"Other Local Revenues":24290,"State Aid":75932.36,"Federal Aid":53846.02},"debt_end":1350000,"debt_by":{"Bond":1350000},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":1301722.35,"op_exp":1489203.98,"gf_rev":746205.93,"gf_exp":936392.59,"gf_rev_all":765246.93,"gf_exp_all":976403.06,"prop_tax":356666.95999999996,"sales_tax":67443.58,"state_aid":15383.57,"federal_aid":0,"debt_service":104154.5,"exp_by":{"General Government":117365.28,"Public Safety":470481.22,"Health":60,"Transportation":259999.29,"Economic Development":17588.17,"Culture and Recreation":26943.79,"Sanitation":164080.66,"Employee Benefits":131478.21,"Utilities":197052.86,"Debt Service":104154.5},"rev_by":{"Real Property Taxes and Assessments":309930.04,"Other Real Property Tax Items":46736.92,"Sales and Use Tax":67443.58,"Other Non-Property Taxes":20680.94,"Charges for Services":554059.81,"Charges to Other Governments":176514,"Use and Sale of Property":51661.47,"Other Local Revenues":59312.02,"State Aid":15383.57},"debt_end":1260000,"debt_by":{"Bond":1260000},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":1691957.68,"op_exp":1704781.69,"gf_rev":1036148.22,"gf_exp":1014172.38,"gf_rev_all":1036148.22,"gf_exp_all":1095172.38,"prop_tax":348288.04,"sales_tax":72870.68,"state_aid":117082.91,"federal_aid":88265.87,"debt_service":103559,"exp_by":{"General Government":126246.67,"Public Safety":451807.34,"Health":530,"Transportation":316995.54,"Economic Development":51095.09,"Culture and Recreation":22581.66,"Sanitation":232177.63,"Employee Benefits":149941.65,"Utilities":249847.11,"Debt Service":103559},"rev_by":{"Real Property Taxes and Assessments":298238.6,"Other Real Property Tax Items":50049.44,"Sales and Use Tax":72870.68,"Other Non-Property Taxes":18318.05,"Charges for Services":706683.68,"Charges to Other Governments":222679,"Use and Sale of Property":49457.99,"Other Local Revenues":68311.46,"State Aid":117082.91,"Federal Aid":88265.87},"debt_end":2250500,"debt_by":{"Bond":1170000,"Bond Anticipation Note":1080500},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":1397695.38,"op_exp":1676867.63,"gf_rev":830890.09,"gf_exp":971032.97,"gf_rev_all":830890.09,"gf_exp_all":971032.97,"prop_tax":365077,"sales_tax":71588.78,"state_aid":65970.33,"federal_aid":29846.04,"debt_service":178262.75,"exp_by":{"General Government":193127.45,"Public Safety":360483.63,"Health":654,"Transportation":248413.75,"Economic Development":36344.25,"Culture and Recreation":26463.12,"Sanitation":185876.75,"Employee Benefits":207593.73,"Utilities":239648.2,"Debt Service":178262.75},"rev_by":{"Real Property Taxes and Assessments":313532.87,"Other Real Property Tax Items":51544.13,"Sales and Use Tax":71588.78,"Other Non-Property Taxes":18911.76,"Charges for Services":568225.4,"Charges to Other Governments":206128,"Use and Sale of Property":39951.08,"Other Local Revenues":31996.99,"State Aid":65970.33,"Federal Aid":29846.04},"debt_end":2139776,"debt_by":{"Bond":2139776,"Bond Anticipation Note":0},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":245705,"own_levy":245705,"full_value":45820948.05194805,"rate":5.362285383563861,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":250838,"own_levy":250838,"full_value":49053777,"rate":5.11,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":249875,"own_levy":249875,"full_value":56283746,"rate":4.439558802642596,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":251055,"own_levy":251055,"full_value":65141376,"rate":3.8540021015214663,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":314923,"own_levy":314923,"full_value":67781553.13,"rate":4.64614611878251,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":315842,"own_levy":315842,"full_value":70215137.1,"rate":4.49820384955141,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":228665,"proposed":230862,"limit":237186,"diff":6324,"override":true,"levy_growth_pct":0.96,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":230862,"proposed":235306,"limit":239655,"diff":4349,"override":true,"levy_growth_pct":1.92,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":244311,"proposed":245705,"limit":251852,"diff":6147,"override":true,"levy_growth_pct":0.57,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":245705,"proposed":250838,"limit":250838,"diff":0,"override":true,"levy_growth_pct":2.09,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":250838,"proposed":249875,"limit":261437,"diff":11562,"override":false,"levy_growth_pct":-0.38,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":249875,"proposed":251055,"limit":259542,"diff":8487,"override":true,"levy_growth_pct":0.47,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":251055,"proposed":314923,"limit":261599,"diff":-53324,"override":true,"levy_growth_pct":25.44,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":314923,"proposed":315842,"limit":321756,"diff":5914,"override":true,"levy_growth_pct":0.29,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":10,"env_rating":"No Designation","env_score":13.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":10,"env_rating":"Susceptible Environmental Stress","env_score":33.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":5,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":8.3,"env_rating":"No Designation","env_score":13.3,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":25.4,"env_rating":"No Designation","env_score":13.3,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":16.3,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":38.3,"env_rating":"No Designation","env_score":13.3,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.022,"fb":21466.31,"exp":976403.06,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.1533,"fb":167928.62,"exp":1095172.38,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.0304,"fb":29534.56,"exp":971032.97,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of Schoharie - Board Oversight (2018M-184)","issued":"December 21, 2018","types":"Village","topics":"Claims Auditing, Payroll/Employee Benefits, Records and Reports","url":"https://www.osc.ny.gov/local-government/audits/village/2018/12/21/village-schoharie-board-oversight-2018m-184"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":941,"denom_kind":"capita","afr_year":2025,"op_exp":1676867.63,"op_rev":1397695.38,"op_exp_per":1782,"prop_tax_per":388,"state_aid_share":4.7,"sales_tax_share":5.1,"prop_tax_share":26.1,"debt_service_share":10.6,"debt_end":2139776,"debt_per":2274,"exp_growth_5y":45.9,"rev_growth_5y":17.2,"gf_result":-140142.88,"fb_ratio":3,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":38.3,"fsms_env":"No Designation","levy_latest":315842,"levy_year":2026,"levy_growth":28.5,"levy_growth_span":"2021–2026","fv_rate":4.5,"cap_overrides":[2022,2024,2025,2026],"cap_exceeded":[2025],"audit_count":1,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1295,"pctile":76,"n":47},"prop_tax_per":{"median":380,"pctile":54,"n":47},"debt_per":{"median":1152.5,"pctile":73,"n":42},"debt_service_share":{"median":6.5,"pctile":72,"n":48},"state_aid_share":{"median":5.9,"pctile":35,"n":48},"sales_tax_share":{"median":14,"pctile":24,"n":48},"fb_ratio":{"median":42.4,"pctile":6,"n":42},"exp_growth_5y":{"median":20.8,"pctile":73,"n":46},"levy_growth":{"median":10.7,"pctile":90,"n":46},"fsms_score":{"median":4.2,"pctile":99,"n":36}},"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, 2024, 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},{"id":"fb_low","label":"Low fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 3% of gross expenditures (FY 2025); threshold < 5%.","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 $53,324, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}