{"fid":"sullivan-county/delaware","entity_id":"sullivan-county/delaware","name":"Town of Delaware","kind":"town","kind_label":"Town","county":"Sullivan","region":"mid-hudson","osc_code":"480322600000","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Town of Delaware","population":{"value":2211,"year":2025,"base2020":2198,"src":"popest-2025","loc":"Delaware town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":2809846,"op_exp":2749187,"gf_rev":819624,"gf_exp":738140,"gf_rev_all":819624,"gf_exp_all":738140,"prop_tax":1980796,"sales_tax":0,"state_aid":227342,"federal_aid":0,"debt_service":21761,"exp_by":{"General Government":420187,"Public Safety":143825,"Health":3090,"Transportation":1211593,"Social Services":3500,"Economic Development":1000,"Community Services":27783,"Culture and Recreation":3823,"Sanitation":405051,"Employee Benefits":425085,"Debt Service":21761,"Utilities":82489},"rev_by":{"Real Property Taxes and Assessments":1859027,"Other Real Property Tax Items":121769,"Other Non-Property Taxes":45079,"Charges for Services":339436,"Use and Sale of Property":4946,"Other Local Revenues":130037,"State Aid":227342,"Charges to Other Governments":82210},"debt_end":169300,"debt_by":{"Bond":169300},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":2753353,"op_exp":2452590,"gf_rev":780719,"gf_exp":713288,"gf_rev_all":780719,"gf_exp_all":713288,"prop_tax":2002093,"sales_tax":0,"state_aid":199495,"federal_aid":0,"debt_service":21225,"exp_by":{"General Government":419427,"Public Safety":147571,"Health":3090,"Transportation":1089432,"Social Services":0,"Economic Development":1000,"Community Services":12433,"Culture and Recreation":4928,"Sanitation":196671,"Employee Benefits":414747,"Debt Service":21225,"Utilities":142066},"rev_by":{"Real Property Taxes and Assessments":1946980,"Other Real Property Tax Items":55113,"Other Non-Property Taxes":43435,"Charges for Services":361663,"Use and Sale of Property":12593,"Other Local Revenues":51864,"State Aid":199495,"Charges to Other Governments":82210},"debt_end":1154000,"debt_by":{"Bond":154000,"Bond Anticipation Note":1000000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":2992508,"op_exp":2771589,"gf_rev":863335,"gf_exp":761958,"gf_rev_all":863335,"gf_exp_all":761958,"prop_tax":2026088,"sales_tax":0,"state_aid":375650,"federal_aid":0,"debt_service":40595,"exp_by":{"General Government":428725,"Public Safety":170941,"Health":3100,"Transportation":1269356,"Economic Development":3000,"Community Services":11384,"Culture and Recreation":11375,"Sanitation":227918,"Employee Benefits":465057,"Debt Service":40595,"Utilities":140138},"rev_by":{"Real Property Taxes and Assessments":1958582,"Other Real Property Tax Items":67506,"Other Non-Property Taxes":45589,"Charges for Services":383240,"Charges to Other Governments":88210,"Use and Sale of Property":21566,"Other Local Revenues":52165,"State Aid":375650},"debt_end":1738640,"debt_by":{"Bond":138640,"Bond Anticipation Note":1600000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":3132547,"op_exp":2985965,"gf_rev":873822,"gf_exp":735618,"gf_rev_all":873822,"gf_exp_all":735618,"prop_tax":2098641,"sales_tax":0,"state_aid":494640,"federal_aid":0,"debt_service":32177,"exp_by":{"General Government":405350,"Public Safety":158483,"Health":3162,"Transportation":1538181,"Economic Development":1000,"Community Services":1463,"Culture and Recreation":6283,"Sanitation":221367,"Employee Benefits":479880,"Debt Service":32177,"Utilities":138619},"rev_by":{"Real Property Taxes and Assessments":2030505,"Other Real Property Tax Items":68136,"Other Non-Property Taxes":53259,"Charges for Services":386626,"Charges to Other Governments":82210,"Use and Sale of Property":4095,"Other Local Revenues":13076,"State Aid":494640},"debt_end":873280,"debt_by":{"Bond":123280,"Bond Anticipation Note":750000},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Town.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":3267655,"op_exp":2775112,"gf_rev":760041,"gf_exp":787888,"gf_rev_all":760041,"gf_exp_all":787888,"prop_tax":2034669,"sales_tax":0,"state_aid":261750,"federal_aid":263178,"debt_service":34572,"exp_by":{"General Government":503228,"Public Safety":156904,"Health":3162,"Transportation":1271007,"Economic Development":9200,"Community Services":3065,"Culture and Recreation":4500,"Sanitation":233632,"Employee Benefits":447630,"Debt Service":34572,"Utilities":108212},"rev_by":{"Real Property Taxes and Assessments":1968895,"Other Real Property Tax Items":65774,"Other Non-Property Taxes":50746,"Charges for Services":406262,"Use and Sale of Property":158754,"Other Local Revenues":10086,"State Aid":261750,"Charges to Other Governments":82210,"Federal Aid":263178},"debt_end":807920,"debt_by":{"Bond":107920,"Bond Anticipation Note":700000},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":3251549,"op_exp":3036350,"gf_rev":801156,"gf_exp":762557,"gf_rev_all":801156,"gf_exp_all":762557,"prop_tax":2083082,"sales_tax":0,"state_aid":420490,"federal_aid":0,"debt_service":107055,"exp_by":{"General Government":374535,"Public Safety":167984,"Health":3162,"Transportation":1609108,"Economic Development":1000,"Community Services":21073,"Culture and Recreation":5448,"Sanitation":247368,"Employee Benefits":396809,"Debt Service":107055,"Utilities":102808},"rev_by":{"Real Property Taxes and Assessments":2022911,"Other Real Property Tax Items":60171,"Other Non-Property Taxes":51717,"Charges for Services":437618,"Use and Sale of Property":154224,"Other Local Revenues":22207,"State Aid":420490,"Charges to Other Governments":82211},"debt_end":734227,"debt_by":{"Bond":92560,"Bond Anticipation Note":641667},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":3207007,"op_exp":2431433,"gf_rev":1035816,"gf_exp":965306,"gf_rev_all":1035816,"gf_exp_all":965306,"prop_tax":2192314,"sales_tax":0,"state_aid":109395,"federal_aid":0,"debt_service":119962,"exp_by":{"General Government":410865,"Public Safety":186565,"Health":3162,"Transportation":871101,"Economic Development":2000,"Community Services":45305,"Culture and Recreation":106026,"Sanitation":226490,"Employee Benefits":383412,"Debt Service":119962,"Utilities":76545},"rev_by":{"Real Property Taxes and Assessments":2155313,"Other Real Property Tax Items":37001,"Other Non-Property Taxes":49009,"Charges for Services":464670,"Use and Sale of Property":149187,"Other Local Revenues":158914,"State Aid":109395,"Charges to Other Governments":83518},"debt_end":2324935,"debt_by":{"Bond":77200,"Bond Anticipation Note":2247735},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":1800682.96,"own_levy":1724553.61,"full_value":287346472,"rate":6.26659150351427,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":1863388.11,"own_levy":1785456.1,"full_value":314779304,"rate":5.91966525855207,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":1813794.9,"own_levy":1892959.57,"full_value":383222498,"rate":4.73300735073232,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":1851760.63,"own_levy":1791817.19,"full_value":456298417,"rate":4.05822277923879,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":1978854.98,"own_levy":1902260.18,"full_value":559765884,"rate":3.53514752606824,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":1989548.16,"own_levy":1909952.69,"full_value":570861710,"rate":3.48516659139742,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":1634016,"proposed":1699159,"limit":1699213,"diff":54,"override":false,"levy_growth_pct":3.99,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":1699722,"proposed":1778412,"limit":1821717,"diff":43305,"override":false,"levy_growth_pct":4.63,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":1778412,"proposed":1800896,"limit":1805014,"diff":4118,"override":false,"levy_growth_pct":1.26,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":1800684,"proposed":1732593,"limit":1844463,"diff":111870,"override":false,"levy_growth_pct":-3.78,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":1915360,"proposed":1860545,"limit":2027719,"diff":167174,"override":true,"levy_growth_pct":-2.86,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":1860545,"proposed":1904106,"limit":1930104,"diff":25998,"override":true,"levy_growth_pct":2.34,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":1904106,"proposed":1973211,"limit":2008989,"diff":35778,"override":true,"levy_growth_pct":3.63,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":1973211,"proposed":1986633,"limit":2082419,"diff":95786,"override":false,"levy_growth_pct":0.68,"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":"Susceptible Environmental Stress","env_score":30,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":0,"env_rating":"Susceptible Environmental Stress","env_score":30,"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":10,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.3775,"fb":860092,"exp":2278661,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.2387,"fb":605522,"exp":2536279,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.5684,"fb":1114810,"exp":1961187,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":2211,"denom_kind":"capita","afr_year":2025,"op_exp":2431433,"op_rev":3207007,"op_exp_per":1100,"prop_tax_per":992,"state_aid_share":3.4,"sales_tax_share":0,"prop_tax_share":68.4,"debt_service_share":4.9,"debt_end":2324935,"debt_per":1052,"exp_growth_5y":-12.3,"rev_growth_5y":7.2,"gf_result":70510,"fb_ratio":56.8,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":0,"fsms_env":"No Designation","levy_latest":1989548.16,"levy_year":2026,"levy_growth":10.5,"levy_growth_span":"2021–2026","fv_rate":3.49,"cap_overrides":[2023,2024,2025],"cap_exceeded":[],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1105.5,"pctile":50,"n":114},"prop_tax_per":{"median":579,"pctile":75,"n":114},"debt_per":{"median":415,"pctile":81,"n":97},"debt_service_share":{"median":3.9,"pctile":64,"n":114},"state_aid_share":{"median":10.6,"pctile":5,"n":114},"sales_tax_share":{"median":7.1,"pctile":16,"n":114},"fb_ratio":{"median":40.1,"pctile":68,"n":104},"exp_growth_5y":{"median":27.3,"pctile":2,"n":111},"levy_growth":{"median":14.4,"pctile":35,"n":114},"fsms_score":{"median":3.3,"pctile":12,"n":97}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 56.8% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]},{"id":"debt_growth","label":"Rapid debt growth","detail":"Debt outstanding rose from $873,280 (2022) to $2,324,935 (2025), +166%.","src":["debt-2022","debt-2025"],"calc":true}]}