{"fid":"ulster-county/ellenville","entity_id":"ulster-county/ellenville","name":"Village of Ellenville","kind":"village","kind_label":"Village","county":"Ulster","region":"mid-hudson","osc_code":"510488001530","beds":null,"match":"matched","in_asr_manifest":true,"in_batch3":false,"osc_name":"Village of Ellenville","population":{"value":4201,"year":2025,"base2020":4271,"src":"popest-2025","loc":"Ellenville village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":6791749,"op_exp":6723742,"gf_rev":4281646,"gf_exp":4524757,"gf_rev_all":4281646,"gf_exp_all":4524757,"prop_tax":3632449,"sales_tax":70157,"state_aid":132610,"federal_aid":427655,"debt_service":779711,"exp_by":{"General Government":1087133,"Public Safety":1335676,"Health":1114,"Transportation":738039,"Culture and Recreation":15106,"Sanitation":664957,"Community Services":18259,"Economic Development":418616,"Employee Benefits":1223707,"Debt Service":779711,"Utilities":441424},"rev_by":{"Real Property Taxes and Assessments":3531732,"Other Real Property Tax Items":100717,"Sales and Use Tax":70157,"Other Non-Property Taxes":76382,"Charges for Services":1942003,"Charges to Other Governments":928,"Use and Sale of Property":431565,"Other Local Revenues":78000,"State Aid":132610,"Federal Aid":427655},"debt_end":10672506,"debt_by":{"Bond":9393987,"Bond Anticipation Note":367003,"Installment Purchase Contract":7408,"Revenue Anticipation Note":554108,"Tax Anticipation Note":350000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":6446883,"op_exp":6823924,"gf_rev":4101826,"gf_exp":4646762,"gf_rev_all":4101826,"gf_exp_all":4646762,"prop_tax":3535711,"sales_tax":68903,"state_aid":138128,"federal_aid":319235,"debt_service":734097,"exp_by":{"General Government":765684,"Public Safety":1370887,"Health":1380,"Transportation":780706,"Culture and Recreation":211603,"Sanitation":638176,"Community Services":7287,"Economic Development":303925,"Employee Benefits":1482497,"Debt Service":734097,"Utilities":527682},"rev_by":{"Real Property Taxes and Assessments":3441068,"Other Real Property Tax Items":94643,"Sales and Use Tax":68903,"Other Non-Property Taxes":75344,"Charges for Services":2100909,"Use and Sale of Property":131434,"Other Local Revenues":77219,"State Aid":138128,"Federal Aid":319235},"debt_end":9976817,"debt_by":{"Bond":8901817,"Bond Anticipation Note":375000,"Installment Purchase Contract":0,"Revenue Anticipation Note":0,"Tax Anticipation Note":700000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":6346068.43,"op_exp":6270887.68,"gf_rev":4428415,"gf_exp":4466546.68,"gf_rev_all":4532665.68,"gf_exp_all":4466546.68,"prop_tax":3500696,"sales_tax":78614,"state_aid":318887.43,"federal_aid":42232,"debt_service":681710.68,"exp_by":{"General Government":714168,"Public Safety":1438599,"Health":1540,"Transportation":641224,"Culture and Recreation":270205,"Sanitation":568134,"Community Services":255,"Economic Development":21693,"Employee Benefits":1377836,"Debt Service":681710.68,"Utilities":555523},"rev_by":{"Real Property Taxes and Assessments":3390429,"Other Real Property Tax Items":110267,"Sales and Use Tax":78614,"Other Non-Property Taxes":73971,"Charges for Services":2088529,"Charges to Other Governments":8552,"Use and Sale of Property":146803,"Other Local Revenues":87784,"State Aid":318887.43,"Federal Aid":42232},"debt_end":9426242,"debt_by":{"Bond":8311790,"Bond Anticipation Note":414452,"Tax Anticipation Note":700000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":6998102.92,"op_exp":7602577.17,"gf_rev":4627859.76,"gf_exp":5050080.95,"gf_rev_all":4627859.76,"gf_exp_all":5050080.95,"prop_tax":3472178.94,"sales_tax":75552.03,"state_aid":129119.05,"federal_aid":1151.4,"debt_service":1234833.07,"exp_by":{"General Government":710348.55,"Public Safety":1477060.11,"Health":1258,"Transportation":792107.6,"Culture and Recreation":307283.21,"Sanitation":805200.95,"Community Services":14212.11,"Economic Development":22485.33,"Employee Benefits":1482398.04,"Debt Service":1234833.07,"Utilities":755390.2},"rev_by":{"Real Property Taxes and Assessments":3439938,"Other Real Property Tax Items":32240.94,"Sales and Use Tax":75552.03,"Other Non-Property Taxes":73751.42,"Charges for Services":2485762.69,"Use and Sale of Property":180241.16,"Other Local Revenues":580346.23,"State Aid":129119.05,"Federal Aid":1151.4},"debt_end":8714669.41,"debt_by":{"Bond":7910620,"Bond Anticipation Note":84780,"Installment Purchase Contract":105469.41,"Revenue Anticipation Note":0,"Tax Anticipation Note":613800},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":7324830.54,"op_exp":6935793.41,"gf_rev":5320682.63,"gf_exp":4702275.55,"gf_rev_all":5320682.63,"gf_exp_all":4702275.55,"prop_tax":3869283.9299999997,"sales_tax":125971.83,"state_aid":489163.9,"federal_aid":0,"debt_service":590910.67,"exp_by":{"General Government":716624.7,"Public Safety":1564261.52,"Health":1368,"Transportation":798169.79,"Culture and Recreation":313811.61,"Sanitation":944979.79,"Community Services":3898.49,"Economic Development":17175.95,"Employee Benefits":1400136.91,"Debt Service":590910.67,"Utilities":584455.98},"rev_by":{"Real Property Taxes and Assessments":3826578.07,"Other Real Property Tax Items":42705.86,"Sales and Use Tax":125971.83,"Other Non-Property Taxes":70885.14,"Charges for Services":1667807.76,"Use and Sale of Property":1033122.94,"Other Local Revenues":68595.04,"State Aid":489163.9},"debt_end":8645748.77,"debt_by":{"Bond":7544450,"Bond Anticipation Note":0,"Installment Purchase Contract":127427.9,"Revenue Anticipation Note":601000,"Tax Anticipation Note":372870.87},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":3140429,"own_levy":3140429,"full_value":147096627,"rate":21.3494290389133,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":3189483,"own_levy":3189483,"full_value":156540204,"rate":20.3748488790777,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":3068058,"own_levy":3068058,"full_value":160716909,"rate":19.0898270697827,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":3119073,"own_levy":3119073,"full_value":182586174,"rate":17.0827447208571,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":3243774,"own_levy":3243774,"full_value":210368042,"rate":15.4195189020203,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":3634740,"own_levy":3634740,"full_value":216576889,"rate":16.7826771211955,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":3482389,"proposed":3539098,"limit":3606337,"diff":67239,"override":false,"levy_growth_pct":1.63,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":3234480,"proposed":3152903,"limit":3354064,"diff":201161,"override":false,"levy_growth_pct":-2.52,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":3152903,"proposed":3182429,"limit":3260047,"diff":77618,"override":false,"levy_growth_pct":0.94,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":3182429,"proposed":3189483,"limit":3295082,"diff":105599,"override":false,"levy_growth_pct":0.22,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":3189483,"proposed":3068058,"limit":3304259,"diff":236201,"override":false,"levy_growth_pct":-3.81,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":3068058,"proposed":3119073,"limit":3119073,"diff":0,"override":false,"levy_growth_pct":1.66,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":3119073,"proposed":3243774,"limit":3243774,"diff":0,"override":false,"levy_growth_pct":4,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":3243774,"proposed":3634740,"limit":3353834,"diff":-280906,"override":true,"levy_growth_pct":12.05,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":3634740,"proposed":3920248,"limit":3741538,"diff":-178710,"override":true,"levy_growth_pct":7.85,"exceeds":true,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2019"},{"year":2020,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2020"},{"year":2021,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2021"},{"year":2022,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2022"},{"year":2023,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2023"},{"year":2024,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2024"},{"year":2025,"stress":"Not Filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2025"}],"fb":[],"fsms_not_filed":{"list":"FSMS 2025 not-filed (municipalities)","last_filed_in_time":"2018","src":"fsms-notfiled-muni-2025"},"audits":[{"title":"Village of Ellenville – Information Technology (2014M-278)","issued":"January 2, 2015","types":"Village","topics":"Information Technology","url":"https://www.osc.ny.gov/local-government/audits/village/2015/01/02/village-ellenville-information-technology-2014m-278"}],"transcript_mentions":{"meetings":1,"moments":1,"terms":{"audit":1},"recent":[{"date":"2026-09-28","body":"'s Board Meeting","title":"Village of Ellenville's 9/28/26 Board Meeting","t":596,"url":"https://www.youtube.com/watch?v=ZnS74YlIV7g&t=596s","k":"ulster-county/ellenville/ZnS74YlIV7g"}],"library":"https://meeting-insights.canalandcountry.workers.dev/?view=library"},"budget_docs":null,"metrics":{"denom":4201,"denom_kind":"capita","afr_year":2023,"op_exp":6935793.41,"op_rev":7324830.54,"op_exp_per":1651,"prop_tax_per":921,"state_aid_share":6.7,"sales_tax_share":1.7,"prop_tax_share":52.8,"debt_service_share":8.5,"debt_end":8645748.77,"debt_per":2058,"exp_growth_5y":3.2,"rev_growth_5y":7.8,"gf_result":618407.0800000001,"fb_ratio":null,"fb_year":null,"fsms_year":2025,"fsms_stress":"Not Filed","fsms_score":null,"fsms_env":"","levy_latest":3634740,"levy_year":2026,"levy_growth":15.7,"levy_growth_span":"2021–2026","fv_rate":16.78,"cap_overrides":[2026,2027],"cap_exceeded":[2026,2027],"audit_count":1,"audits_5y":0,"transcript_hits":1,"budget_docs":0},"peers":{"op_exp_per":{"median":1899.5,"pctile":39,"n":48},"prop_tax_per":{"median":717.5,"pctile":72,"n":48},"debt_per":{"median":1602,"pctile":57,"n":45},"debt_service_share":{"median":8.2,"pctile":53,"n":48},"state_aid_share":{"median":4.8,"pctile":59,"n":48},"sales_tax_share":{"median":5.9,"pctile":30,"n":48},"exp_growth_5y":{"median":30.7,"pctile":5,"n":46},"levy_growth":{"median":15.1,"pctile":55,"n":47}},"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 $280,906, override planned), 2027 (by $178,710, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]},{"id":"filing","label":"AFR not filed in time for FSMS score","detail":"Listed on OSC's FSMS 2025 not-filed (municipalities); last filed in time for a score: 2018. This is filing status, not a stress designation.","src":["fsms-notfiled-muni-2025"]}]}