{"fid":"dutchess-county/millbrook","entity_id":"dutchess-county/millbrook","name":"Village of Millbrook","kind":"village","kind_label":"Village","county":"Dutchess","region":"mid-hudson","osc_code":"130487403110","beds":null,"match":"matched","in_asr_manifest":true,"in_batch3":false,"osc_name":"Village of Millbrook","population":{"value":1442,"year":2025,"base2020":1457,"src":"popest-2025","loc":"Millbrook village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":2190073,"op_exp":2063377,"gf_rev":1665870,"gf_exp":1510195,"gf_rev_all":1665870,"gf_exp_all":1600095,"prop_tax":962903,"sales_tax":77321,"state_aid":20987,"federal_aid":0,"debt_service":187183,"exp_by":{"General Government":304403,"Employee Benefits":227621,"Public Safety":544419,"Transportation":362124,"Sanitation":256207,"Community Services":5705,"Debt Service":187183,"Utilities":175715},"rev_by":{"Real Property Taxes and Assessments":960382,"Other Real Property Tax Items":2521,"Sales and Use Tax":77321,"Other Non-Property Taxes":41498,"Charges for Services":500235,"Charges to Other Governments":473140,"Use and Sale of Property":86773,"Other Local Revenues":27216,"State Aid":20987},"debt_end":1160260.66,"debt_by":{"Bond":1095100,"Bond Anticipation Note":65160.66},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":2582176,"op_exp":2927030,"gf_rev":1996248,"gf_exp":2368880,"gf_rev_all":2024330,"gf_exp_all":2368880,"prop_tax":1018458,"sales_tax":82995,"state_aid":53787,"federal_aid":0,"debt_service":154430,"exp_by":{"General Government":357345,"Employee Benefits":279639,"Public Safety":1243945,"Transportation":424814,"Sanitation":323408,"Community Services":3315,"Debt Service":154430,"Utilities":140134},"rev_by":{"Real Property Taxes and Assessments":1014170,"Other Real Property Tax Items":4288,"Sales and Use Tax":82995,"Other Non-Property Taxes":39811,"Charges for Services":542243,"Charges to Other Governments":552700,"Use and Sale of Property":82840,"Other Local Revenues":209342,"State Aid":53787},"debt_end":1516325,"debt_by":{"Bond":966325,"Bond Anticipation Note":550000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":2691963,"op_exp":2356759,"gf_rev":1925423,"gf_exp":1823558,"gf_rev_all":1925423,"gf_exp_all":1843578,"prop_tax":1028753,"sales_tax":80405,"state_aid":79593,"federal_aid":0,"debt_service":161646,"exp_by":{"General Government":386441,"Employee Benefits":265396,"Public Safety":686699,"Transportation":406772,"Sanitation":261127,"Community Services":0,"Debt Service":161646,"Utilities":188678},"rev_by":{"Real Property Taxes and Assessments":1023477,"Other Real Property Tax Items":5276,"Sales and Use Tax":80405,"Other Non-Property Taxes":38288,"Charges for Services":733006,"Charges to Other Governments":563500,"Use and Sale of Property":146594,"Other Local Revenues":21824,"State Aid":79593},"debt_end":1716875,"debt_by":{"Bond":966875,"Bond Anticipation Note":750000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":2857276,"op_exp":2624934,"gf_rev":2173479,"gf_exp":1963709,"gf_rev_all":2173479,"gf_exp_all":2035811,"prop_tax":1098273,"sales_tax":108134,"state_aid":133055,"federal_aid":72102,"debt_service":189315,"exp_by":{"General Government":348800,"Employee Benefits":262550,"Public Safety":756028,"Transportation":475725,"Culture and Recreation":30195,"Sanitation":308451,"Community Services":2250,"Debt Service":189315,"Utilities":251620},"rev_by":{"Real Property Taxes and Assessments":1093251,"Other Real Property Tax Items":5022,"Sales and Use Tax":108134,"Other Non-Property Taxes":39076,"Charges for Services":662030,"Charges to Other Governments":578493,"Use and Sale of Property":124587,"Other Local Revenues":41526,"State Aid":133055,"Federal Aid":72102},"debt_end":1555769,"debt_by":{"Bond":805769,"Bond Anticipation Note":750000},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":2964890.54,"op_exp":2847350,"gf_rev":2146143,"gf_exp":2126101,"gf_rev_all":2206143,"gf_exp_all":2186101,"prop_tax":1134601,"sales_tax":118211,"state_aid":146127,"federal_aid":0,"debt_service":209958,"exp_by":{"General Government":382110,"Public Safety":796511,"Transportation":521860,"Culture and Recreation":23309,"Sanitation":359644,"Community Services":2497,"Employee Benefits":265313,"Debt Service":209958,"Utilities":286148},"rev_by":{"Real Property Taxes and Assessments":1117630,"Other Real Property Tax Items":16971,"Sales and Use Tax":118211,"Other Non-Property Taxes":39055,"Charges for Services":686421.15,"Charges to Other Governments":544529,"Use and Sale of Property":216317.39,"Other Local Revenues":79629,"State Aid":146127},"debt_end":1856579,"debt_by":{"Bond":781579,"Bond Anticipation Note":1075000},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":3070697,"op_exp":2686938,"gf_rev":2358768,"gf_exp":1979150,"gf_rev_all":2439769,"gf_exp_all":2315222,"prop_tax":1163813,"sales_tax":108904,"state_aid":129838,"federal_aid":180000,"debt_service":202222,"exp_by":{"General Government":353050,"Public Safety":756711,"Employee Benefits":292800,"Transportation":473261,"Culture and Recreation":7,"Sanitation":333341,"Community Services":3421,"Debt Service":202222,"Utilities":272125},"rev_by":{"Real Property Taxes and Assessments":1160717,"Other Real Property Tax Items":3096,"Sales and Use Tax":108904,"Other Non-Property Taxes":40089,"Charges for Services":663617,"Charges to Other Governments":605862,"Use and Sale of Property":159377,"Other Local Revenues":19197,"State Aid":129838,"Federal Aid":180000},"debt_end":1910770.38,"debt_by":{"Bond":835770.38,"Bond Anticipation Note":1075000},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":3218834,"op_exp":3135149,"gf_rev":2435775,"gf_exp":2378322,"gf_rev_all":2435775,"gf_exp_all":2445113,"prop_tax":1189686,"sales_tax":108605,"state_aid":296147,"federal_aid":0,"debt_service":250053,"exp_by":{"General Government":475525,"Public Safety":908530,"Employee Benefits":313093,"Transportation":530306,"Culture and Recreation":8105,"Sanitation":397773,"Debt Service":250053,"Utilities":251764},"rev_by":{"Real Property Taxes and Assessments":1184972,"Other Real Property Tax Items":4714,"Sales and Use Tax":108605,"Other Non-Property Taxes":39256,"Charges for Services":740495,"Charges to Other Governments":654303,"Use and Sale of Property":176036,"Other Local Revenues":14306,"State Aid":296147},"debt_end":2113957.45,"debt_by":{"Bond":763957.45,"Bond Anticipation Note":1350000},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":976000,"own_levy":976000,"full_value":229384482,"rate":4.25486498254054,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":1034464,"own_levy":1034464,"full_value":222809982,"rate":4.64280814851464,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":1059478,"own_levy":1059478,"full_value":218269934,"rate":4.85398048454992,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":1089313,"own_levy":1089313,"full_value":245930139,"rate":4.42935951010055,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":1174214,"own_levy":1174214,"full_value":279694881,"rate":4.19819624800355,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":1251317,"own_levy":1251317,"full_value":295167526,"rate":4.23934508296824,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":925000,"proposed":925000,"limit":944915,"diff":19915,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":925000,"proposed":950000,"limit":958334,"diff":8334,"override":false,"levy_growth_pct":2.7,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":950000,"proposed":976000,"limit":976501,"diff":501,"override":false,"levy_growth_pct":2.74,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":976000,"proposed":1034464,"limit":994541,"diff":-39923,"override":true,"levy_growth_pct":5.99,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":1034464,"proposed":1059478,"limit":1059479,"diff":1,"override":false,"levy_growth_pct":2.42,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":1059478,"proposed":1089313,"limit":1089314,"diff":1,"override":false,"levy_growth_pct":2.82,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":1089313,"proposed":1113214,"limit":1113215,"diff":1,"override":false,"levy_growth_pct":2.19,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":1113214,"proposed":1181167,"limit":1143339,"diff":-37828,"override":true,"levy_growth_pct":6.1,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":1181167,"proposed":1217487,"limit":1217488,"diff":1,"override":false,"levy_growth_pct":3.07,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":6.3,"env_rating":"No Designation","env_score":26.7,"src":"fsms-muni-2019"},{"year":2020,"stress":"Susceptible Fiscal Stress","fiscal_score":47.5,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":3.3,"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":20,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":16.7,"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":0,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.3341,"fb":730285,"exp":2186101,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.3692,"fb":854827,"exp":2315222,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.1624,"fb":397078,"exp":2445113,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of Millbrook - Financial Operations and Procurement (2018M-135)","issued":"November 30, 2018","types":"Village","topics":"General Oversight, Purchasing","url":"https://www.osc.ny.gov/local-government/audits/village/2018/11/30/village-millbrook-financial-operations-and-procurement-2018m-135"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":1442,"denom_kind":"capita","afr_year":2025,"op_exp":3135149,"op_rev":3218834,"op_exp_per":2174,"prop_tax_per":825,"state_aid_share":9.2,"sales_tax_share":3.4,"prop_tax_share":37,"debt_service_share":8,"debt_end":2113957.45,"debt_per":1466,"exp_growth_5y":33,"rev_growth_5y":19.6,"gf_result":-9338,"fb_ratio":16.2,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":0,"fsms_env":"No Designation","levy_latest":1251317,"levy_year":2026,"levy_growth":28.2,"levy_growth_span":"2021–2026","fv_rate":4.24,"cap_overrides":[2022,2026],"cap_exceeded":[2022,2026],"audit_count":1,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1899.5,"pctile":64,"n":48},"prop_tax_per":{"median":717.5,"pctile":66,"n":48},"debt_per":{"median":1602,"pctile":46,"n":45},"debt_service_share":{"median":8.2,"pctile":49,"n":48},"state_aid_share":{"median":4.8,"pctile":76,"n":48},"sales_tax_share":{"median":5.9,"pctile":41,"n":48},"fb_ratio":{"median":31.1,"pctile":35,"n":41},"exp_growth_5y":{"median":30.7,"pctile":58,"n":46},"levy_growth":{"median":15.1,"pctile":82,"n":47},"fsms_score":{"median":3.3,"pctile":15,"n":34}},"flags":[{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2026 (by $37,828, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}