{"fid":"ulster-county/esopus","entity_id":"ulster-county/esopus","name":"Town of Esopus","kind":"town","kind_label":"Town","county":"Ulster","region":"mid-hudson","osc_code":"510327400000","beds":null,"match":"matched","in_asr_manifest":true,"in_batch3":false,"osc_name":"Town of Esopus","population":{"value":9544,"year":2025,"base2020":9552,"src":"popest-2025","loc":"Esopus town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":6259823.15,"op_exp":8267663.15,"gf_rev":2326201,"gf_exp":2440785,"gf_rev_all":2326201,"gf_exp_all":2440785,"prop_tax":3736954,"sales_tax":178470,"state_aid":366525,"federal_aid":0,"debt_service":2358927,"exp_by":{"General Government":1111437.15,"Public Safety":149640,"Health":1089,"Transportation":2060497,"Community Services":27250,"Culture and Recreation":254470,"Sanitation":680919,"Employee Benefits":1036383,"Debt Service":2358927,"Utilities":587051},"rev_by":{"Real Property Taxes and Assessments":3688485,"Other Real Property Tax Items":48469,"Sales and Use Tax":178470,"Charges for Services":1343713,"Charges to Other Governments":44668,"Use and Sale of Property":401261.15,"Other Local Revenues":188232,"State Aid":366525},"debt_end":1940000,"debt_by":{"Bond":1940000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":5840646,"op_exp":5716711,"gf_rev":2195359,"gf_exp":2230368,"gf_rev_all":2195359,"gf_exp_all":2230368,"prop_tax":3805117,"sales_tax":177107,"state_aid":331843,"federal_aid":0,"debt_service":159950,"exp_by":{"General Government":950114,"Public Safety":128197,"Health":1012,"Transportation":1858828,"Community Services":31950,"Culture and Recreation":161841,"Sanitation":727486,"Employee Benefits":1106208,"Debt Service":159950,"Utilities":591125},"rev_by":{"Real Property Taxes and Assessments":3750647,"Other Real Property Tax Items":54470,"Sales and Use Tax":177107,"Charges for Services":1333326,"Charges to Other Governments":26403,"Use and Sale of Property":30857,"Other Local Revenues":135993,"State Aid":331843},"debt_end":1845000,"debt_by":{"Bond":1845000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":6246111.43,"op_exp":5978065,"gf_rev":2465099,"gf_exp":2328793,"gf_rev_all":2465099,"gf_exp_all":2328793,"prop_tax":3831881,"sales_tax":213429,"state_aid":652632,"federal_aid":0,"debt_service":157550,"exp_by":{"General Government":990636,"Public Safety":122948,"Health":1032,"Transportation":2107539,"Community Services":33977,"Culture and Recreation":185870,"Sanitation":692222,"Employee Benefits":1133900,"Debt Service":157550,"Utilities":552391},"rev_by":{"Real Property Taxes and Assessments":3786858,"Other Real Property Tax Items":45023,"Sales and Use Tax":213429,"Charges for Services":1253721,"Charges to Other Governments":18648,"Use and Sale of Property":87590.43,"Other Local Revenues":188210,"State Aid":652632},"debt_end":1765000,"debt_by":{"Bond":1765000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":7244704,"op_exp":6890147,"gf_rev":3069184,"gf_exp":3070760,"gf_rev_all":3069184,"gf_exp_all":3070760,"prop_tax":3910316,"sales_tax":312092,"state_aid":730463,"federal_aid":446717,"debt_service":159350,"exp_by":{"General Government":1532722,"Public Safety":151422,"Health":1032,"Transportation":2111348,"Community Services":33300,"Culture and Recreation":249429,"Sanitation":848243,"Employee Benefits":1147672,"Debt Service":159350,"Utilities":655629},"rev_by":{"Real Property Taxes and Assessments":3859248,"Other Real Property Tax Items":51068,"Sales and Use Tax":312092,"Charges for Services":1343617,"Charges to Other Governments":326833,"Use and Sale of Property":79748,"Other Local Revenues":94918,"State Aid":730463,"Federal Aid":446717},"debt_end":1680000,"debt_by":{"Bond":1680000},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Town.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":6273726,"op_exp":6861778,"gf_rev":2367836,"gf_exp":2775653,"gf_rev_all":2367836,"gf_exp_all":2775653,"prop_tax":3991634,"sales_tax":201985,"state_aid":547326,"federal_aid":124878,"debt_service":160100,"exp_by":{"General Government":1262984,"Public Safety":160896,"Health":1085,"Transportation":2181631,"Community Services":58728,"Culture and Recreation":239357,"Sanitation":848748,"Employee Benefits":1215441,"Debt Service":160100,"Utilities":732808},"rev_by":{"Real Property Taxes and Assessments":3936628,"Other Real Property Tax Items":55006,"Sales and Use Tax":201985,"Charges for Services":1259248,"Use and Sale of Property":37289,"Other Local Revenues":92877,"State Aid":547326,"Federal Aid":124878,"Charges to Other Governments":18489},"debt_end":1651046.24,"debt_by":{"Bond":1590000,"Bond Anticipation Note":61046.24},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":6754601,"op_exp":6890509,"gf_rev":2569286,"gf_exp":2708964,"gf_rev_all":2569286,"gf_exp_all":2708964,"prop_tax":4065245,"sales_tax":325737,"state_aid":585496,"federal_aid":95403,"debt_service":165600,"exp_by":{"General Government":1203529,"Public Safety":178048,"Health":1118,"Transportation":2303315,"Community Services":50150,"Culture and Recreation":248928,"Sanitation":807659,"Employee Benefits":1039085,"Debt Service":165600,"Utilities":893077},"rev_by":{"Real Property Taxes and Assessments":4014419,"Other Real Property Tax Items":50826,"Sales and Use Tax":325737,"Charges for Services":1469415,"Use and Sale of Property":73010,"Other Local Revenues":116682,"State Aid":585496,"Federal Aid":95403,"Charges to Other Governments":23613},"debt_end":2020597.24,"debt_by":{"Bond":1490000,"Bond Anticipation Note":530597.24},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":6909577,"op_exp":7177870,"gf_rev":2764192,"gf_exp":2788127,"gf_rev_all":2764192,"gf_exp_all":2788127,"prop_tax":4120669,"sales_tax":326719,"state_aid":583019,"federal_aid":0,"debt_service":160600,"exp_by":{"General Government":1208784,"Public Safety":197845,"Health":796,"Transportation":2328910,"Community Services":55450,"Culture and Recreation":245958,"Sanitation":760910,"Employee Benefits":1341829,"Debt Service":160600,"Utilities":876788},"rev_by":{"Real Property Taxes and Assessments":4057996,"Other Real Property Tax Items":62673,"Sales and Use Tax":326719,"Charges for Services":1530700,"Use and Sale of Property":130878,"Other Local Revenues":180331,"State Aid":583019,"Charges to Other Governments":37261},"debt_end":1932538.68,"debt_by":{"Bond":1390000,"Bond Anticipation Note":542538.68},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":3785620.99,"own_levy":3025441.3,"full_value":881566053,"rate":4.29420005128079,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":3859051.44,"own_levy":3086519.44,"full_value":973612177,"rate":3.96364335940305,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":3935251.72,"own_levy":3173952.34,"full_value":1168255051,"rate":3.3684868014322,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":4013042.78,"own_levy":3276892.19,"full_value":1302536652,"rate":3.08094422820127,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":4057994.57,"own_levy":3311833.26,"full_value":1377060615,"rate":2.94685253923989,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":4138053.34,"own_levy":3396443.76,"full_value":1608968598,"rate":2.57186706138562,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":3570377,"proposed":3682184,"limit":3685191,"diff":3007,"override":false,"levy_growth_pct":3.13,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":3682184,"proposed":3749429,"limit":3774337,"diff":24908,"override":false,"levy_growth_pct":1.83,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":3749429,"proposed":3785620,"limit":3839506,"diff":53886,"override":false,"levy_growth_pct":0.97,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":3785620,"proposed":3859052,"limit":3939326,"diff":80274,"override":false,"levy_growth_pct":1.94,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":3859052,"proposed":3935252,"limit":4016527,"diff":81275,"override":false,"levy_growth_pct":1.97,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":3935252,"proposed":4013023,"limit":4088308,"diff":75285,"override":false,"levy_growth_pct":1.98,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":4013023,"proposed":4059015,"limit":4184606,"diff":125591,"override":false,"levy_growth_pct":1.15,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":4007996,"proposed":4138053,"limit":4175817,"diff":37764,"override":false,"levy_growth_pct":3.24,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":16.3,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":10,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":13.3,"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":15.8,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":31.7,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":22.5,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.0482,"fb":249093,"exp":5168048,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.0137,"fb":68938,"exp":5030913,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.0981,"fb":520043,"exp":5298988,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":9544,"denom_kind":"capita","afr_year":2025,"op_exp":7177870,"op_rev":6909577,"op_exp_per":752,"prop_tax_per":432,"state_aid_share":8.4,"sales_tax_share":4.7,"prop_tax_share":59.6,"debt_service_share":2.2,"debt_end":1932538.68,"debt_per":202,"exp_growth_5y":20.1,"rev_growth_5y":10.6,"gf_result":-23935,"fb_ratio":9.8,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":22.5,"fsms_env":"No Designation","levy_latest":4138053.34,"levy_year":2026,"levy_growth":9.3,"levy_growth_span":"2021–2026","fv_rate":2.57,"cap_overrides":[],"cap_exceeded":[],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1105.5,"pctile":20,"n":114},"prop_tax_per":{"median":579,"pctile":36,"n":114},"debt_per":{"median":415,"pctile":28,"n":97},"debt_service_share":{"median":3.9,"pctile":35,"n":114},"state_aid_share":{"median":10.6,"pctile":35,"n":114},"sales_tax_share":{"median":7.1,"pctile":43,"n":114},"fb_ratio":{"median":40.1,"pctile":7,"n":104},"exp_growth_5y":{"median":27.3,"pctile":26,"n":111},"levy_growth":{"median":14.4,"pctile":31,"n":114},"fsms_score":{"median":3.3,"pctile":96,"n":97}},"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}]}