{"fid":"orange-county/fd-vails-gate-fire-district","entity_id":null,"name":"Vails Gate Fire District","kind":"fire_district","kind_label":"Fire district","county":"Orange","region":"mid-hudson","osc_code":"331158307500","beds":null,"match":"osc_only","in_asr_manifest":false,"in_batch3":false,"osc_name":"Vails Gate Fire District","series":[{"year":2019,"pe":"2019-12-31","op_rev":1615242,"op_exp":1492536,"gf_rev":1615242,"gf_exp":1492536,"gf_rev_all":1615242,"gf_exp_all":1492536,"prop_tax":1459131,"sales_tax":0,"state_aid":0,"federal_aid":50000,"debt_service":217732,"exp_by":{"Public Safety":981630,"Employee Benefits":293174,"Debt Service":217732},"rev_by":{"Real Property Taxes and Assessments":1436968,"Other Real Property Tax Items":22163,"Charges to Other Governments":98533,"Use and Sale of Property":1508,"Other Local Revenues":6070,"Federal Aid":50000},"debt_end":550000,"debt_by":{"Bond Anticipation Note":550000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_FireDistrict.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":1795973,"op_exp":1631375,"gf_rev":1795973,"gf_exp":1631375,"gf_rev_all":1795973,"gf_exp_all":1631375,"prop_tax":1489765,"sales_tax":0,"state_aid":0,"federal_aid":126404,"debt_service":212375,"exp_by":{"Public Safety":1099517,"Employee Benefits":319483,"Debt Service":212375},"rev_by":{"Real Property Taxes and Assessments":1467307,"Other Real Property Tax Items":22458,"Charges to Other Governments":97194,"Use and Sale of Property":75600,"Other Local Revenues":7010,"Federal Aid":126404},"debt_end":350000,"debt_by":{"Bond Anticipation Note":350000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_FireDistrict.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":2078736,"op_exp":1343372,"gf_rev":2078736,"gf_exp":1343372,"gf_rev_all":2078736,"gf_exp_all":1343372,"prop_tax":1772649,"sales_tax":0,"state_aid":0,"federal_aid":100000,"debt_service":206965,"exp_by":{"Public Safety":956553,"Employee Benefits":179854,"Debt Service":206965},"rev_by":{"Real Property Taxes and Assessments":1746152,"Other Real Property Tax Items":26497,"Charges to Other Governments":114848,"Use and Sale of Property":84234,"Other Local Revenues":7005,"Federal Aid":100000},"debt_end":150000,"debt_by":{"Bond Anticipation Note":150000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_FireDistrict.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":2772853,"op_exp":1710361,"gf_rev":2772853,"gf_exp":1710361,"gf_rev_all":2772853,"gf_exp_all":1710361,"prop_tax":2138609,"sales_tax":0,"state_aid":0,"federal_aid":79596,"debt_service":151155,"exp_by":{"Public Safety":1349690,"Employee Benefits":209516,"Debt Service":151155},"rev_by":{"Real Property Taxes and Assessments":2106694,"Other Real Property Tax Items":31915,"Charges to Other Governments":134806,"Use and Sale of Property":412222,"Other Local Revenues":7620,"Federal Aid":79596},"debt_end":0,"debt_by":{"Bond Anticipation Note":0},"debt_src":"debt-2022","src":"afr-2022","file":"2022_FireDistrict.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":2662004,"op_exp":1174181,"gf_rev":2662004,"gf_exp":1174181,"gf_rev_all":2662004,"gf_exp_all":2715208,"prop_tax":2312916,"sales_tax":0,"state_aid":0,"federal_aid":50400,"debt_service":191678,"exp_by":{"Public Safety":770172,"Employee Benefits":212331,"Debt Service":191678},"rev_by":{"Real Property Taxes and Assessments":2279801,"Other Real Property Tax Items":33115,"Charges to Other Governments":157799,"Use and Sale of Property":136389,"Other Local Revenues":4500,"Federal Aid":50400},"debt_end":7000000,"debt_by":{"Bond Anticipation Note":7000000},"debt_src":"debt-2023","src":"afr-2023","file":"2023_FireDistrict.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":2909693,"op_exp":1179635,"gf_rev":2909693,"gf_exp":1179635,"gf_rev_all":2909693,"gf_exp_all":1869635,"prop_tax":2430803,"sales_tax":0,"state_aid":50000,"federal_aid":25000,"debt_service":109891,"exp_by":{"Public Safety":852083,"Employee Benefits":217661,"Debt Service":109891},"rev_by":{"Real Property Taxes and Assessments":2396182,"Other Real Property Tax Items":34621,"Charges to Other Governments":160818,"Use and Sale of Property":241557,"Other Local Revenues":1515,"State Aid":50000,"Federal Aid":25000},"debt_end":13000000,"debt_by":{"Bond Anticipation Note":13000000},"debt_src":"debt-2024","src":"afr-2024","file":"2024_FireDistrict.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":2962221,"op_exp":1272857,"gf_rev":2962221,"gf_exp":1272857,"gf_rev_all":2962221,"gf_exp_all":1472857,"prop_tax":2457700,"sales_tax":0,"state_aid":0,"federal_aid":51646,"debt_service":0,"exp_by":{"Public Safety":1054731,"Employee Benefits":218126},"rev_by":{"Real Property Taxes and Assessments":2422656,"Other Real Property Tax Items":35044,"Charges to Other Governments":163844,"Use and Sale of Property":287531,"Other Local Revenues":1500,"Federal Aid":51646},"debt_end":18880000,"debt_by":{"Bond":18880000,"Bond Anticipation Note":0},"debt_src":"debt-2025","src":"afr-2025","file":"2025_FireDistrict.csv","snap":"2026-09-30"}],"levy":[],"taxcap":[{"fy":2019,"prior_levy":1320769,"proposed":1436767,"limit":1364459,"diff":-72308,"override":true,"levy_growth_pct":8.78,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":1436767,"proposed":1471882,"limit":1489669,"diff":17787,"override":true,"levy_growth_pct":2.44,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":1471882,"proposed":1746176,"limit":1536136,"diff":-210040,"override":true,"levy_growth_pct":18.64,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":1746152,"proposed":2106786,"limit":1790089,"diff":-316697,"override":true,"levy_growth_pct":20.65,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":2106694,"proposed":2280131,"limit":2165836,"diff":-114295,"override":true,"levy_growth_pct":8.23,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":2437640,"proposed":2557000,"limit":2508099,"diff":-48901,"override":true,"levy_growth_pct":4.9,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":2557000,"proposed":2577000,"limit":2628797,"diff":51797,"override":true,"levy_growth_pct":0.78,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":2586500,"proposed":2837500,"limit":2693972,"diff":-143528,"override":true,"levy_growth_pct":9.7,"exceeds":true,"snap":"10/09/2026","src":"taxcap"}],"fsms":[],"fb":[],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":null,"denom_kind":null,"afr_year":2025,"op_exp":1272857,"op_rev":2962221,"op_exp_per":null,"prop_tax_per":null,"state_aid_share":0,"sales_tax_share":null,"prop_tax_share":83,"debt_service_share":0,"debt_end":18880000,"debt_per":null,"exp_growth_5y":-5.2,"rev_growth_5y":42.5,"gf_result":1489364,"fb_ratio":null,"fb_year":null,"fsms_year":null,"fsms_stress":null,"fsms_score":null,"fsms_env":null,"cap_overrides":[2022,2023,2024,2025,2026],"cap_exceeded":[2022,2023,2024,2026],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"debt_service_share":{"median":7.2,"pctile":21,"n":170},"state_aid_share":{"median":0,"pctile":41,"n":170},"exp_growth_5y":{"median":23.1,"pctile":25,"n":161}},"flags":[{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2024 (by $48,901, override planned), 2026 (by $143,528, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}