{"fid":"sullivan-county/wurtsboro-village","entity_id":null,"name":"Village of Wurtsboro","kind":"village","kind_label":"Village","county":"Sullivan","region":"mid-hudson","osc_code":"480450205460","beds":null,"match":"unmatched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Wurtsboro","population":{"value":1081,"year":2025,"base2020":1091,"src":"popest-2025","loc":"Wurtsboro village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":722478,"op_exp":641092,"gf_rev":526944,"gf_exp":430601,"gf_rev_all":526944,"gf_exp_all":430601,"prop_tax":371245,"sales_tax":15080,"state_aid":97515,"federal_aid":0,"debt_service":83767,"exp_by":{"General Government":166458,"Public Safety":21945,"Health":200,"Transportation":120895,"Culture and Recreation":38691,"Sanitation":90173,"Community Services":7050,"Employee Benefits":12330,"Debt Service":83767,"Utilities":99583},"rev_by":{"Real Property Taxes and Assessments":362025,"Other Real Property Tax Items":9220,"Sales and Use Tax":15080,"Other Non-Property Taxes":16369,"Charges for Services":215093,"Use and Sale of Property":2611,"Other Local Revenues":4565,"State Aid":97515},"debt_end":1298142,"debt_by":{"Bond":1242300,"Installment Purchase Contract":55842},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":772726,"op_exp":765363,"gf_rev":539580,"gf_exp":503784,"gf_rev_all":611623,"gf_exp_all":555369,"prop_tax":403465,"sales_tax":10885,"state_aid":69918,"federal_aid":0,"debt_service":89790,"exp_by":{"General Government":137135,"Public Safety":18856,"Health":400,"Transportation":170144,"Culture and Recreation":49051,"Sanitation":108216,"Community Services":15550,"Employee Benefits":16506,"Debt Service":89790,"Utilities":159715},"rev_by":{"Real Property Taxes and Assessments":386935,"Other Real Property Tax Items":16530,"Sales and Use Tax":10885,"Other Non-Property Taxes":19501,"Charges for Services":249072,"Use and Sale of Property":9668,"Other Local Revenues":10217,"State Aid":69918},"debt_end":1639623,"debt_by":{"Bond":1194900,"Bond Anticipation Note":400000,"Installment Purchase Contract":44723},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":765963,"op_exp":721162,"gf_rev":541384,"gf_exp":463154,"gf_rev_all":541384,"gf_exp_all":512604,"prop_tax":415860,"sales_tax":8809,"state_aid":57891,"federal_aid":0,"debt_service":88616,"exp_by":{"General Government":140320,"Public Safety":17486,"Health":400,"Transportation":108999,"Culture and Recreation":62295,"Sanitation":108255,"Community Services":200,"Employee Benefits":12507,"Debt Service":88616,"Utilities":182084},"rev_by":{"Real Property Taxes and Assessments":408550,"Other Real Property Tax Items":7310,"Sales and Use Tax":8809,"Other Non-Property Taxes":25793,"Charges for Services":249798,"Use and Sale of Property":457,"Other Local Revenues":7355,"State Aid":57891},"debt_end":1179865,"debt_by":{"Bond":1147000,"Bond Anticipation Note":0,"Installment Purchase Contract":32865},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":809909,"op_exp":784258,"gf_rev":563834,"gf_exp":527369,"gf_rev_all":563834,"gf_exp_all":527369,"prop_tax":415282,"sales_tax":11945,"state_aid":91245,"federal_aid":0,"debt_service":87530,"exp_by":{"General Government":166288,"Public Safety":19941,"Health":400,"Transportation":81770,"Culture and Recreation":109985,"Sanitation":110648,"Community Services":7450,"Employee Benefits":17532,"Debt Service":87530,"Utilities":182714},"rev_by":{"Real Property Taxes and Assessments":407199,"Other Real Property Tax Items":8083,"Sales and Use Tax":11945,"Other Non-Property Taxes":25036,"Charges for Services":259035,"Use and Sale of Property":511,"Other Local Revenues":6855,"State Aid":91245},"debt_end":1118764,"debt_by":{"Bond":1098500,"Installment Purchase Contract":20264},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":1053954,"op_exp":1148116,"gf_rev":748613,"gf_exp":790575,"gf_rev_all":748613,"gf_exp_all":790575,"prop_tax":459009,"sales_tax":21580,"state_aid":92802,"federal_aid":117846,"debt_service":86336,"exp_by":{"General Government":520667,"Public Safety":39483,"Health":400,"Transportation":129895,"Culture and Recreation":83155,"Sanitation":109681,"Employee Benefits":20231,"Debt Service":86336,"Utilities":158268},"rev_by":{"Real Property Taxes and Assessments":448401,"Other Real Property Tax Items":10608,"Sales and Use Tax":21580,"Other Non-Property Taxes":24667,"Charges for Services":328935,"Use and Sale of Property":7457,"Other Local Revenues":1658,"State Aid":92802,"Federal Aid":117846},"debt_end":1056472,"debt_by":{"Bond":1049500,"Installment Purchase Contract":6972},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":1034693,"op_exp":1008199,"gf_rev":715511,"gf_exp":618283,"gf_rev_all":715511,"gf_exp_all":618283,"prop_tax":556894,"sales_tax":14911,"state_aid":41509,"federal_aid":0,"debt_service":79142,"exp_by":{"General Government":203018,"Public Safety":43990,"Health":400,"Transportation":140165,"Culture and Recreation":78423,"Sanitation":143088,"Employee Benefits":28909,"Debt Service":79142,"Utilities":291064},"rev_by":{"Real Property Taxes and Assessments":550745,"Other Real Property Tax Items":6149,"Sales and Use Tax":14911,"Other Non-Property Taxes":23399,"Charges for Services":341595,"Use and Sale of Property":28999,"Other Local Revenues":27386,"State Aid":41509},"debt_end":998900,"debt_by":{"Bond":998900,"Installment Purchase Contract":0},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":1236557,"op_exp":1146889,"gf_rev":895217,"gf_exp":765293,"gf_rev_all":895217,"gf_exp_all":765293,"prop_tax":649110,"sales_tax":17055,"state_aid":164813,"federal_aid":0,"debt_service":49282,"exp_by":{"General Government":269413,"Public Safety":47982,"Health":200,"Transportation":162831,"Culture and Recreation":171237,"Sanitation":165001,"Employee Benefits":51803,"Utilities":229140,"Debt Service":49282},"rev_by":{"Real Property Taxes and Assessments":640146,"Other Real Property Tax Items":8964,"Sales and Use Tax":17055,"Other Non-Property Taxes":21323,"Charges for Services":351230,"Use and Sale of Property":22742,"Other Local Revenues":10284,"State Aid":164813},"debt_end":969300,"debt_by":{"Bond":969300},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":404680,"own_levy":404680,"full_value":72338443,"rate":5.59425919631696,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":442980,"own_levy":442980,"full_value":75750653,"rate":5.84787038073454,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":469830,"own_levy":469830,"full_value":75854425,"rate":6.19383773590005,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":558800,"own_levy":558800,"full_value":97561475,"rate":5.7276706814857,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":630650,"own_levy":630650,"full_value":118977008,"rate":5.30060396206971,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":699950,"own_levy":699950,"full_value":127193178,"rate":5.50304671214363,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":304900,"proposed":363950,"limit":311312,"diff":-52638,"override":true,"levy_growth_pct":19.37,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":363950,"proposed":387425,"limit":371208,"diff":-16217,"override":true,"levy_growth_pct":6.45,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":387425,"proposed":404680,"limit":394343,"diff":-10337,"override":true,"levy_growth_pct":4.45,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":404680,"proposed":422980,"limit":409835,"diff":-13145,"override":true,"levy_growth_pct":4.52,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":422980,"proposed":0,"limit":431427,"diff":431427,"override":true,"levy_growth_pct":-100,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":0,"proposed":565600,"limit":6471,"diff":-559129,"override":true,"levy_growth_pct":null,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":558800,"proposed":630650,"limit":571858,"diff":-58792,"override":true,"levy_growth_pct":12.86,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":630650,"proposed":699950,"limit":643263,"diff":-56687,"override":true,"levy_growth_pct":10.99,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":699950,"proposed":717439,"limit":719518,"diff":2079,"override":true,"levy_growth_pct":2.5,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":1.7,"env_rating":"No Designation","env_score":13.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":5,"env_rating":"No Designation","env_score":26.7,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":8.3,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":8.3,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":8.3,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.2711,"fb":214296,"exp":790575,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.4823,"fb":298172,"exp":618283,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.511,"fb":391066,"exp":765293,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of Wurtsboro – Financial Operations (2017M-71)","issued":"November 10, 2017","types":"Village","topics":"Cash Disbursements, Cash Management/Revenue, Financial Condition","url":"https://www.osc.ny.gov/local-government/audits/village/2017/11/10/village-wurtsboro-financial-operations-2017m-71"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":1081,"denom_kind":"capita","afr_year":2025,"op_exp":1146889,"op_rev":1236557,"op_exp_per":1061,"prop_tax_per":600,"state_aid_share":13.3,"sales_tax_share":1.4,"prop_tax_share":52.5,"debt_service_share":4.3,"debt_end":969300,"debt_per":897,"exp_growth_5y":59,"rev_growth_5y":61.4,"gf_result":129924,"fb_ratio":51.1,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":3.3,"fsms_env":"No Designation","levy_latest":699950,"levy_year":2026,"levy_growth":73,"levy_growth_span":"2021–2026","fv_rate":5.5,"cap_overrides":[2022,2023,2024,2025,2026,2027],"cap_exceeded":[2022,2024,2025,2026],"audit_count":1,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1899.5,"pctile":9,"n":48},"prop_tax_per":{"median":717.5,"pctile":34,"n":48},"debt_per":{"median":1602,"pctile":30,"n":45},"debt_service_share":{"median":8.2,"pctile":30,"n":48},"state_aid_share":{"median":4.8,"pctile":91,"n":48},"sales_tax_share":{"median":5.9,"pctile":28,"n":48},"fb_ratio":{"median":31.1,"pctile":74,"n":41},"exp_growth_5y":{"median":30.7,"pctile":86,"n":46},"levy_growth":{"median":15.1,"pctile":97,"n":47},"fsms_score":{"median":3.3,"pctile":47,"n":34}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 51.1% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]},{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2024 (by $559,129, override planned), 2025 (by $58,792, override planned), 2026 (by $56,687, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}