{"fid":"ulster-county/village-saugerties","entity_id":"ulster-county/village-saugerties","name":"Village of Saugerties","kind":"village","kind_label":"Village","county":"Ulster","region":"mid-hudson","osc_code":"510474904420","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Saugerties","population":{"value":3853,"year":2025,"base2020":3903,"src":"popest-2025","loc":"Saugerties village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":4490898,"op_exp":4664144,"gf_rev":2294271,"gf_exp":2388559,"gf_rev_all":2294271,"gf_exp_all":2388559,"prop_tax":1749717,"sales_tax":0,"state_aid":221812,"federal_aid":0,"debt_service":791815,"exp_by":{"General Government":536261,"Public Safety":123502,"Transportation":958881,"Culture and Recreation":62763,"Sanitation":730150,"Community Services":123748,"Employee Benefits":809303,"Debt Service":791815,"Utilities":527721},"rev_by":{"Real Property Taxes and Assessments":1725330,"Other Real Property Tax Items":24387,"Other Non-Property Taxes":93711,"Charges for Services":2156474,"Use and Sale of Property":38122,"Other Local Revenues":109394,"State Aid":221812,"Charges to Other Governments":121668},"debt_end":9122677,"debt_by":{"Bond":6172641,"Bond Anticipation Note":2950036},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":4861471,"op_exp":5130604,"gf_rev":2453702,"gf_exp":2782325,"gf_rev_all":2453702,"gf_exp_all":2782325,"prop_tax":1791035,"sales_tax":0,"state_aid":378384,"federal_aid":0,"debt_service":1020858,"exp_by":{"General Government":529083,"Public Safety":113732,"Transportation":1154893,"Culture and Recreation":72569,"Sanitation":626742,"Community Services":148138,"Employee Benefits":928570,"Debt Service":1020858,"Utilities":536019},"rev_by":{"Real Property Taxes and Assessments":1755586,"Other Real Property Tax Items":35449,"Other Non-Property Taxes":110626,"Charges for Services":2336965,"Other Local Revenues":97767,"Use and Sale of Property":17026,"State Aid":378384,"Charges to Other Governments":129668},"debt_end":8627687,"debt_by":{"Bond":6946119,"Bond Anticipation Note":1502417,"Installment Purchase Contract":179151},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":4346253,"op_exp":4544568,"gf_rev":2159023,"gf_exp":2299649,"gf_rev_all":2192700,"gf_exp_all":2299649,"prop_tax":1773661,"sales_tax":0,"state_aid":102458,"federal_aid":0,"debt_service":758508,"exp_by":{"General Government":525002,"Public Safety":111300,"Transportation":818728,"Culture and Recreation":97077,"Sanitation":719558,"Community Services":142814,"Employee Benefits":779920,"Debt Service":758508,"Utilities":591661},"rev_by":{"Real Property Taxes and Assessments":1773470,"Other Real Property Tax Items":191,"Other Non-Property Taxes":126379,"Charges for Services":2161093,"Other Local Revenues":68153,"Use and Sale of Property":15471,"State Aid":102458,"Charges to Other Governments":99038},"debt_end":9006226,"debt_by":{"Bond":6972742,"Bond Anticipation Note":1895658,"Installment Purchase Contract":137826},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":4625132,"op_exp":5250122,"gf_rev":2544647,"gf_exp":2834396,"gf_rev_all":2544647,"gf_exp_all":2854396,"prop_tax":1827236,"sales_tax":0,"state_aid":157458,"federal_aid":194487,"debt_service":991804,"exp_by":{"General Government":659538,"Public Safety":159204,"Transportation":979556,"Culture and Recreation":95307,"Sanitation":693547,"Community Services":164043,"Employee Benefits":857564,"Debt Service":991804,"Utilities":649559},"rev_by":{"Real Property Taxes and Assessments":1827236,"Other Non-Property Taxes":125726,"Charges for Services":2062177,"Use and Sale of Property":15516,"Other Local Revenues":148764,"State Aid":157458,"Federal Aid":194487,"Charges to Other Governments":93768},"debt_end":9300794,"debt_by":{"Bond":7355773,"Bond Anticipation Note":1475825,"Installment Purchase Contract":469196},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":5308160,"op_exp":5848238,"gf_rev":2843214,"gf_exp":3340290,"gf_rev_all":2843214,"gf_exp_all":3473290,"prop_tax":1984822,"sales_tax":0,"state_aid":324369,"federal_aid":195281,"debt_service":884013,"exp_by":{"General Government":865722,"Public Safety":158339,"Transportation":1223703,"Culture and Recreation":74930,"Sanitation":853612,"Utilities":752302,"Community Services":136210,"Employee Benefits":899407,"Debt Service":884013},"rev_by":{"Real Property Taxes and Assessments":1984822,"Other Non-Property Taxes":155641,"Charges for Services":2570957,"Use and Sale of Property":15554,"Other Local Revenues":61536,"State Aid":324369,"Federal Aid":195281},"debt_end":8967760,"debt_by":{"Bond":6801938,"Bond Anticipation Note":1385825,"Installment Purchase Contract":479997,"Tax Anticipation Note":300000},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":5593262.23,"op_exp":5758855.21,"gf_rev":2619868.65,"gf_exp":2853692.73,"gf_rev_all":2619868.65,"gf_exp_all":2853692.73,"prop_tax":1958866.74,"sales_tax":0,"state_aid":429007.07,"federal_aid":0,"debt_service":1098311.64,"exp_by":{"General Government":726883.91,"Public Safety":146289.26,"Transportation":872566.13,"Culture and Recreation":114076.9,"Sanitation":1032929.64,"Community Services":135948.45,"Employee Benefits":811703.5,"Debt Service":1098311.64,"Utilities":820145.78},"rev_by":{"Real Property Taxes and Assessments":1958725.5,"Other Real Property Tax Items":141.24,"Other Non-Property Taxes":180189.48,"Charges for Services":2909792.09,"Use and Sale of Property":45265.79,"Other Local Revenues":70141.06,"State Aid":429007.07},"debt_end":8715090,"debt_by":{"Bond":6220631,"Bond Anticipation Note":2156925,"Installment Purchase Contract":337534,"Tax Anticipation Note":0},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":5712275.14,"op_exp":5846946.54,"gf_rev":3079856.17,"gf_exp":3177713.99,"gf_rev_all":3079856.17,"gf_exp_all":3177713.99,"prop_tax":2512099.36,"sales_tax":115636.94,"state_aid":217113.04,"federal_aid":0,"debt_service":915405.94,"exp_by":{"General Government":713847.09,"Public Safety":163993.05,"Transportation":1210867.02,"Culture and Recreation":176787.15,"Sanitation":900903.02,"Community Services":125127.62,"Employee Benefits":962604.4,"Debt Service":915405.94,"Utilities":677411.25},"rev_by":{"Real Property Taxes and Assessments":2512099.36,"Sales and Use Tax":115636.94,"Other Non-Property Taxes":35720.66,"Charges for Services":2694238.18,"Use and Sale of Property":50819.03,"Other Local Revenues":86647.93,"State Aid":217113.04},"debt_end":9452698,"debt_by":{"Bond":5678162,"Bond Anticipation Note":3131925,"Installment Purchase Contract":242611,"Tax Anticipation Note":400000},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":1780346,"own_levy":1780346,"full_value":301035822,"rate":5.9140669312106,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":1794246,"own_levy":1794246,"full_value":317366247,"rate":5.6535501710111,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":1874008,"own_levy":1874008,"full_value":338664602,"rate":5.53352192385315,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":1913973,"own_levy":1913973,"full_value":399376028,"rate":4.79240832151298,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":2543439,"own_levy":2543439,"full_value":468390480,"rate":5.43016800853852,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":2687073,"own_levy":2687073,"full_value":535578334,"rate":5.01714283311543,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":1698990,"proposed":1700000,"limit":1740292,"diff":40292,"override":false,"levy_growth_pct":0.06,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":1680723,"proposed":1745768,"limit":1748554,"diff":2786,"override":false,"levy_growth_pct":3.87,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":1745768,"proposed":1780346,"limit":1781516,"diff":1170,"override":false,"levy_growth_pct":1.98,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":1780346,"proposed":1833839,"limit":1833846,"diff":7,"override":false,"levy_growth_pct":3,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":1796294,"proposed":1874008,"limit":1874008,"diff":0,"override":false,"levy_growth_pct":4.33,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":1874008,"proposed":1913973,"limit":1913973,"diff":0,"override":false,"levy_growth_pct":2.13,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":1913973,"proposed":2343439,"limit":1961557,"diff":-381882,"override":true,"levy_growth_pct":22.44,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":2343439,"proposed":2390308,"limit":2390308,"diff":0,"override":false,"levy_growth_pct":2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":2390308,"proposed":3421721,"limit":2474442,"diff":-947279,"override":true,"levy_growth_pct":43.15,"exceeds":true,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":26.7,"src":"fsms-muni-2019"},{"year":2020,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":41.3,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2021"},{"year":2022,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2022"},{"year":2023,"stress":"Significant Fiscal Stress","fiscal_score":85,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2023"},{"year":2024,"stress":"Significant Fiscal Stress","fiscal_score":73.3,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2024"},{"year":2025,"stress":"Not Filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":-0.2414,"fb":-838523,"exp":3473290,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":-0.3758,"fb":-1072351.09,"exp":2853692.73,"xfer":null,"src":"fsms-ind1-muni-2024"}],"fsms_not_filed":{"list":"FSMS 2025 not-filed (municipalities)","last_filed_in_time":"2024","src":"fsms-notfiled-muni-2025"},"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":3853,"denom_kind":"capita","afr_year":2025,"op_exp":5846946.54,"op_rev":5712275.14,"op_exp_per":1518,"prop_tax_per":652,"state_aid_share":3.8,"sales_tax_share":2,"prop_tax_share":44,"debt_service_share":15.7,"debt_end":9452698,"debt_per":2453,"exp_growth_5y":28.7,"rev_growth_5y":31.4,"gf_result":-97857.8200000003,"fb_ratio":-37.6,"fb_year":2024,"fsms_year":2025,"fsms_stress":"Not Filed","fsms_score":null,"fsms_env":"","levy_latest":2687073,"levy_year":2026,"levy_growth":50.9,"levy_growth_span":"2021–2026","fv_rate":5.02,"cap_overrides":[2025,2027],"cap_exceeded":[2025,2027],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1899.5,"pctile":30,"n":48},"prop_tax_per":{"median":717.5,"pctile":39,"n":48},"debt_per":{"median":1602,"pctile":66,"n":45},"debt_service_share":{"median":8.2,"pctile":78,"n":48},"state_aid_share":{"median":4.8,"pctile":44,"n":48},"sales_tax_share":{"median":5.9,"pctile":33,"n":48},"fb_ratio":{"median":31.1,"pctile":1,"n":41},"exp_growth_5y":{"median":30.7,"pctile":45,"n":46},"levy_growth":{"median":15.1,"pctile":95,"n":47}},"flags":[{"id":"structural_deficit","label":"Recurring deficits","detail":"General fund spending (incl. transfers out) exceeded revenues (incl. transfers in) in 2023, 2024, 2025, and operating funds overall spent more than they took in in 2023, 2024, 2025 (last 3 AFR years). Planned use of fund balance can cause this; check the adopted budgets.","src":["afr-2023","afr-2024","afr-2025"],"calc":true},{"id":"fb_low","label":"Low fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was -37.6% of gross expenditures (FY 2024); threshold < 5%.","src":["fsms-ind1-muni-2024"]},{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2025 (by $381,882, override planned), 2027 (by $947,279, 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: 2024. This is filing status, not a stress designation.","src":["fsms-notfiled-muni-2025"]}]}