{"fid":"sullivan-county/fd-wurtsboro-joint-fire-district","entity_id":null,"name":"Wurtsboro Joint Fire District","kind":"fire_district","kind_label":"Fire district","county":"Sullivan","region":"mid-hudson","osc_code":"481150209000","beds":null,"match":"osc_only","in_asr_manifest":false,"in_batch3":false,"osc_name":"Wurtsboro Joint Fire District","series":[{"year":2019,"pe":"2019-12-31","op_rev":585944.99,"op_exp":336333.35,"gf_rev":585944.99,"gf_exp":336333.35,"gf_rev_all":585944.99,"gf_exp_all":336333.35,"prop_tax":569350,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":241333.35,"Employee Benefits":95000},"rev_by":{"Real Property Taxes and Assessments":569350,"Use and Sale of Property":7986.98,"Other Local Revenues":8608.01},"debt_end":3795000,"debt_by":{"Bond":3795000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_FireDistrict.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":581066.71,"op_exp":582147.74,"gf_rev":581066.71,"gf_exp":582147.74,"gf_rev_all":581066.71,"gf_exp_all":827147.74,"prop_tax":580167,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":40000,"exp_by":{"General Government":0,"Public Safety":447147.74,"Employee Benefits":95000,"Debt Service":40000},"rev_by":{"Real Property Taxes and Assessments":580167,"Use and Sale of Property":899.71,"Other Local Revenues":0},"debt_end":3755000,"debt_by":{"Bond":3755000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_FireDistrict.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":587491,"op_exp":411030.8,"gf_rev":587491,"gf_exp":411030.8,"gf_rev_all":587491,"gf_exp_all":411030.8,"prop_tax":485167,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":100000,"exp_by":{"Public Safety":216030.8,"Employee Benefits":95000,"Debt Service":100000},"rev_by":{"Real Property Taxes and Assessments":485167,"Use and Sale of Property":85385,"Other Local Revenues":16939},"debt_end":3655000,"debt_by":{"Bond":3655000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_FireDistrict.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":632913,"op_exp":537380,"gf_rev":632913,"gf_exp":537380,"gf_rev_all":633158,"gf_exp_all":537380,"prop_tax":605600,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":105000,"exp_by":{"Public Safety":337380,"Employee Benefits":95000,"Debt Service":105000},"rev_by":{"Real Property Taxes and Assessments":605600,"Use and Sale of Property":25499,"Other Local Revenues":1814},"debt_end":3550000,"debt_by":{"Bond":3550000},"debt_src":"debt-2022","src":"afr-2022","file":"2022_FireDistrict.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":642927,"op_exp":654103,"gf_rev":642927,"gf_exp":654103,"gf_rev_all":642927,"gf_exp_all":654103,"prop_tax":628900,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":223500,"exp_by":{"Public Safety":335603,"Employee Benefits":95000,"Debt Service":223500},"rev_by":{"Real Property Taxes and Assessments":628900,"Use and Sale of Property":8955,"Other Local Revenues":5072},"debt_end":3440000,"debt_by":{"Bond":3440000},"debt_src":"debt-2023","src":"afr-2023","file":"2023_FireDistrict.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":776951,"op_exp":555321,"gf_rev":776951,"gf_exp":555321,"gf_rev_all":776951,"gf_exp_all":555321,"prop_tax":655900,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":222525,"exp_by":{"Public Safety":295686,"Employee Benefits":37110,"Debt Service":222525},"rev_by":{"Real Property Taxes and Assessments":655900,"Use and Sale of Property":118431,"Other Local Revenues":2620},"debt_end":3325000,"debt_by":{"Bond":3325000},"debt_src":"debt-2024","src":"afr-2024","file":"2024_FireDistrict.csv","snap":"2026-09-30"}],"levy":[],"taxcap":[{"fy":2019,"prior_levy":554265,"proposed":569350,"limit":571433,"diff":2083,"override":true,"levy_growth_pct":2.72,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":569350,"proposed":580167,"limit":582936,"diff":2769,"override":false,"levy_growth_pct":1.9,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":580167,"proposed":591190,"limit":593224,"diff":2034,"override":true,"levy_growth_pct":1.9,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":591190,"proposed":605600,"limit":606194,"diff":594,"override":true,"levy_growth_pct":2.44,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":605600,"proposed":628900,"limit":621456,"diff":-7444,"override":true,"levy_growth_pct":3.85,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":628900,"proposed":655900,"limit":681827,"diff":25927,"override":true,"levy_growth_pct":4.29,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":655900,"proposed":674100,"limit":679245,"diff":5145,"override":true,"levy_growth_pct":2.77,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":674100,"proposed":705328,"limit":697540,"diff":-7788,"override":true,"levy_growth_pct":4.63,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":705328,"proposed":730900,"limit":726413,"diff":-4487,"override":true,"levy_growth_pct":3.63,"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":2024,"op_exp":555321,"op_rev":776951,"op_exp_per":null,"prop_tax_per":null,"state_aid_share":0,"sales_tax_share":null,"prop_tax_share":84.4,"debt_service_share":40.1,"debt_end":3325000,"debt_per":null,"exp_growth_5y":-4.6,"rev_growth_5y":33.7,"gf_result":221630,"fb_ratio":null,"fb_year":null,"fsms_year":null,"fsms_stress":null,"fsms_score":null,"fsms_env":null,"cap_overrides":[2022,2023,2024,2025,2026,2027],"cap_exceeded":[2023,2026,2027],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"debt_service_share":{"median":7.2,"pctile":96,"n":170},"state_aid_share":{"median":0,"pctile":41,"n":170},"exp_growth_5y":{"median":23.1,"pctile":26,"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 2026 (by $7,788, override planned), 2027 (by $4,487, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}