{"fid":"ulster-county/fd-ellenville-fire-district","entity_id":null,"name":"Ellenville Fire District","kind":"fire_district","kind_label":"Fire district","county":"Ulster","region":"mid-hudson","osc_code":"511188009000","beds":null,"match":"osc_only","in_asr_manifest":false,"in_batch3":false,"osc_name":"Ellenville Fire District","series":[{"year":2019,"pe":"2019-12-31","op_rev":864117,"op_exp":710211,"gf_rev":864117,"gf_exp":710211,"gf_rev_all":864117,"gf_exp_all":710211,"prop_tax":854117,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":82088,"exp_by":{"Public Safety":515163,"Employee Benefits":112960,"Debt Service":82088},"rev_by":{"Real Property Taxes and Assessments":852775,"Other Real Property Tax Items":1342,"Use and Sale of Property":2094,"Other Local Revenues":7906},"debt_end":550000,"debt_by":{"Bond":550000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_FireDistrict.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":924497,"op_exp":675444,"gf_rev":924497,"gf_exp":675444,"gf_rev_all":924497,"gf_exp_all":675444,"prop_tax":871161,"sales_tax":0,"state_aid":1500,"federal_aid":0,"debt_service":81388,"exp_by":{"Public Safety":375477,"Employee Benefits":218579,"Debt Service":81388},"rev_by":{"Real Property Taxes and Assessments":869775,"Other Real Property Tax Items":1386,"Use and Sale of Property":40658,"Other Local Revenues":11178,"State Aid":1500},"debt_end":480000,"debt_by":{"Bond":480000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_FireDistrict.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":930192,"op_exp":1470053,"gf_rev":930192,"gf_exp":1470053,"gf_rev_all":930192,"gf_exp_all":1470053,"prop_tax":884594,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":85513,"exp_by":{"Public Safety":1309061,"Employee Benefits":75479,"Debt Service":85513},"rev_by":{"Real Property Taxes and Assessments":883200,"Other Real Property Tax Items":1394,"Use and Sale of Property":40929,"Other Local Revenues":4669,"State Aid":0},"debt_end":405000,"debt_by":{"Bond":405000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_FireDistrict.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":936482,"op_exp":816932,"gf_rev":936482,"gf_exp":816932,"gf_rev_all":936482,"gf_exp_all":816932,"prop_tax":886300,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":84388,"exp_by":{"Public Safety":660578,"Employee Benefits":71966,"Debt Service":84388},"rev_by":{"Real Property Taxes and Assessments":886300,"Other Real Property Tax Items":0,"Use and Sale of Property":47282,"Other Local Revenues":2900,"State Aid":0},"debt_end":330000,"debt_by":{"Bond":330000},"debt_src":"debt-2022","src":"afr-2022","file":"2022_FireDistrict.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":1029749,"op_exp":770005,"gf_rev":1029749,"gf_exp":770005,"gf_rev_all":1029749,"gf_exp_all":770005,"prop_tax":921029,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":136577,"exp_by":{"Public Safety":556998,"Employee Benefits":76430,"Debt Service":136577},"rev_by":{"Real Property Taxes and Assessments":918100,"Other Real Property Tax Items":2929,"Use and Sale of Property":107126,"Other Local Revenues":1594},"debt_end":250000,"debt_by":{"Bond":250000},"debt_src":"debt-2023","src":"afr-2023","file":"2023_FireDistrict.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":1055978,"op_exp":1161586,"gf_rev":1055978,"gf_exp":1161586,"gf_rev_all":1055978,"gf_exp_all":1161586,"prop_tax":948475,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":136407,"exp_by":{"Public Safety":946070,"Employee Benefits":79109,"Debt Service":136407},"rev_by":{"Real Property Taxes and Assessments":945546,"Other Real Property Tax Items":2929,"Use and Sale of Property":106902,"Other Local Revenues":601},"debt_end":170000,"debt_by":{"Bond":170000},"debt_src":"debt-2024","src":"afr-2024","file":"2024_FireDistrict.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":1163187,"op_exp":1196051,"gf_rev":1163187,"gf_exp":1196051,"gf_rev_all":1163187,"gf_exp_all":1196051,"prop_tax":1053406,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":139607,"exp_by":{"Public Safety":978414,"Employee Benefits":78030,"Debt Service":139607},"rev_by":{"Real Property Taxes and Assessments":1050175,"Other Real Property Tax Items":3231,"Use and Sale of Property":109276,"Other Local Revenues":505},"debt_end":85000,"debt_by":{"Bond":85000},"debt_src":"debt-2025","src":"afr-2025","file":"2025_FireDistrict.csv","snap":"2026-09-30"}],"levy":[],"taxcap":[{"fy":2019,"prior_levy":836325,"proposed":852775,"limit":866680,"diff":13905,"override":false,"levy_growth_pct":1.97,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":852775,"proposed":864775,"limit":886511,"diff":21736,"override":false,"levy_growth_pct":1.41,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":864775,"proposed":878200,"limit":891626,"diff":13426,"override":false,"levy_growth_pct":1.55,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":883200,"proposed":886300,"limit":925946,"diff":39646,"override":false,"levy_growth_pct":0.35,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":886300,"proposed":918100,"limit":941613,"diff":23513,"override":false,"levy_growth_pct":3.59,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":918100,"proposed":945546,"limit":959763,"diff":14217,"override":false,"levy_growth_pct":2.99,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":945546,"proposed":1050175,"limit":988222,"diff":-61953,"override":true,"levy_growth_pct":11.07,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":1050175,"proposed":1139650,"limit":1076856,"diff":-62794,"override":true,"levy_growth_pct":8.52,"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":1196051,"op_rev":1163187,"op_exp_per":null,"prop_tax_per":null,"state_aid_share":0,"sales_tax_share":null,"prop_tax_share":90.6,"debt_service_share":11.7,"debt_end":85000,"debt_per":null,"exp_growth_5y":-18.6,"rev_growth_5y":25,"gf_result":-32864,"fb_ratio":null,"fb_year":null,"fsms_year":null,"fsms_stress":null,"fsms_score":null,"fsms_env":null,"cap_overrides":[2025,2026],"cap_exceeded":[2025,2026],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"debt_service_share":{"median":7.2,"pctile":60,"n":170},"state_aid_share":{"median":0,"pctile":41,"n":170},"exp_growth_5y":{"median":23.1,"pctile":14,"n":161}},"flags":[{"id":"structural_deficit","label":"Recurring deficits","detail":"General fund spending (incl. transfers out) exceeded revenues (incl. transfers in) in 2024, 2025, and operating funds overall spent more than they took in in 2024, 2025 (last 3 AFR years). Planned use of fund balance can cause this; check the adopted budgets.","src":["afr-2024","afr-2025"],"calc":true},{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2025 (by $61,953, override planned), 2026 (by $62,794, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}