{"fid":"warren-county/lake-luzerne","entity_id":"warren-county/lake-luzerne","name":"Town of Lake Luzerne","kind":"town","kind_label":"Town","county":"Warren","region":"capital-region","osc_code":"520344660000","beds":null,"match":"matched","in_asr_manifest":true,"in_batch3":false,"osc_name":"Town of Lake Luzerne","population":{"value":3067,"year":2025,"base2020":3081,"src":"popest-2025","loc":"Lake Luzerne town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":3710432.44,"op_exp":3865331.59,"gf_rev":1807179.8,"gf_exp":1991453.13,"gf_rev_all":1807179.8,"gf_exp_all":1991453.13,"prop_tax":1512293.8,"sales_tax":1082349.81,"state_aid":256920.16,"federal_aid":0,"debt_service":217362.85,"exp_by":{"General Government":521243.6,"Public Safety":351400.14,"Health":43035.12,"Transportation":1144943.1,"Economic Development":53889.34,"Community Services":104721.38,"Culture and Recreation":258714.62,"Sanitation":326066.06,"Employee Benefits":651793.53,"Debt Service":217362.85,"Utilities":192161.85},"rev_by":{"Real Property Taxes and Assessments":1505942.93,"Other Real Property Tax Items":6350.87,"Sales and Use Tax":1082349.81,"Other Non-Property Taxes":87227.55,"Charges for Services":407277.48,"Charges to Other Governments":149234.07,"Use and Sale of Property":53992.82,"Other Local Revenues":161136.75,"State Aid":256920.16},"debt_end":1532436,"debt_by":{"Bond":1532436},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":3706931.83,"op_exp":3505166.8,"gf_rev":1789273.48,"gf_exp":1780156.25,"gf_rev_all":1789273.48,"gf_exp_all":1780156.25,"prop_tax":1514258.52,"sales_tax":1033545.69,"state_aid":223404.69,"federal_aid":0,"debt_service":242654.61,"exp_by":{"General Government":500158.24,"Public Safety":337888.26,"Health":1499.94,"Transportation":925226.32,"Economic Development":23243.5,"Community Services":107678.67,"Culture and Recreation":179942.74,"Sanitation":314586.04,"Employee Benefits":644177.5,"Debt Service":242654.61,"Utilities":228110.98},"rev_by":{"Real Property Taxes and Assessments":1505651.65,"Other Real Property Tax Items":8606.87,"Sales and Use Tax":1033545.69,"Other Non-Property Taxes":88182.66,"Charges for Services":450929.08,"Charges to Other Governments":157415.47,"Use and Sale of Property":174198.6,"Other Local Revenues":64997.12,"State Aid":223404.69},"debt_end":1350608.8,"debt_by":{"Bond":1350608.8},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":3917966.58,"op_exp":3866735.01,"gf_rev":1833413.89,"gf_exp":1811420.78,"gf_rev_all":1833413.89,"gf_exp_all":1811420.78,"prop_tax":1529281.63,"sales_tax":1070041.29,"state_aid":217737.84,"federal_aid":0,"debt_service":241383.85,"exp_by":{"General Government":525377.11,"Public Safety":386661.39,"Health":4884.92,"Transportation":1130769.58,"Economic Development":38859.56,"Community Services":74468.3,"Culture and Recreation":180029.57,"Sanitation":300031.48,"Employee Benefits":660279.34,"Debt Service":241383.85,"Utilities":323989.91},"rev_by":{"Real Property Taxes and Assessments":1522052.2,"Other Real Property Tax Items":7229.43,"Sales and Use Tax":1070041.29,"Other Non-Property Taxes":105468.81,"Charges for Services":637513.72,"Charges to Other Governments":157715.46,"Use and Sale of Property":22634.36,"Other Local Revenues":177573.47,"State Aid":217737.84},"debt_end":1455764.4,"debt_by":{"Bond":1163781.6,"Installment Purchase Contract":291982.8},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":4502355.03,"op_exp":4509007.52,"gf_rev":2054276.3,"gf_exp":2101202.48,"gf_rev_all":2054276.3,"gf_exp_all":2101202.48,"prop_tax":1567436.0799999998,"sales_tax":1336206.98,"state_aid":550586.17,"federal_aid":0,"debt_service":296012.92,"exp_by":{"General Government":625919.24,"Public Safety":492368.9,"Health":4029.04,"Transportation":1345683.07,"Economic Development":38891.01,"Community Services":225992.8,"Culture and Recreation":201661.01,"Sanitation":330677.24,"Employee Benefits":627813.1,"Debt Service":296012.92,"Utilities":319959.19},"rev_by":{"Real Property Taxes and Assessments":1560613.16,"Other Real Property Tax Items":6822.92,"Sales and Use Tax":1336206.98,"Other Non-Property Taxes":108043.77,"Charges for Services":571560.53,"Charges to Other Governments":159728.2,"Use and Sale of Property":28208.51,"Other Local Revenues":180584.79,"State Aid":550586.17},"debt_end":1218594.23,"debt_by":{"Bond":980854.4,"Installment Purchase Contract":237739.83},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Town.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":4626572.82,"op_exp":4968293.81,"gf_rev":2026933,"gf_exp":2276727.9,"gf_rev_all":2026933,"gf_exp_all":2276727.9,"prop_tax":1583016.25,"sales_tax":1368023.28,"state_aid":369473.64,"federal_aid":0,"debt_service":249559.87,"exp_by":{"General Government":714642.37,"Public Safety":724208.49,"Health":3541,"Transportation":1312262.08,"Economic Development":57826.03,"Community Services":136553.53,"Culture and Recreation":290684.85,"Sanitation":342405.99,"Employee Benefits":721715.28,"Debt Service":249559.87,"Utilities":414894.32},"rev_by":{"Real Property Taxes and Assessments":1574189.14,"Other Real Property Tax Items":8827.11,"Sales and Use Tax":1368023.28,"Other Non-Property Taxes":72716.84,"Charges for Services":905674.75,"Charges to Other Governments":154000.58,"Use and Sale of Property":129095.68,"Other Local Revenues":44571.8,"State Aid":369473.64},"debt_end":1019422.46,"debt_by":{"Bond":837927.2,"Installment Purchase Contract":181495.26},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":4525162.87,"op_exp":4851313.89,"gf_rev":2073087.42,"gf_exp":2225914.69,"gf_rev_all":2073087.42,"gf_exp_all":2225914.69,"prop_tax":1386694.6,"sales_tax":1448035.76,"state_aid":416833.34,"federal_aid":0,"debt_service":224166.88,"exp_by":{"General Government":744079.49,"Public Safety":526724.22,"Health":4234.91,"Transportation":1515073.97,"Economic Development":60949,"Community Services":88903.36,"Culture and Recreation":240514.1,"Sanitation":363093.34,"Employee Benefits":750297.51,"Debt Service":224166.88,"Utilities":333277.11},"rev_by":{"Real Property Taxes and Assessments":1380229.32,"Other Real Property Tax Items":6465.28,"Sales and Use Tax":1448035.76,"Other Non-Property Taxes":61588.3,"Charges for Services":909532.83,"Charges to Other Governments":157842.01,"Use and Sale of Property":107814.64,"Other Local Revenues":36821.39,"State Aid":416833.34},"debt_end":838175.3,"debt_by":{"Bond":715000,"Installment Purchase Contract":123175.3},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":5159702.82,"op_exp":5264541.04,"gf_rev":2322305.27,"gf_exp":2625038.29,"gf_rev_all":2322305.27,"gf_exp_all":2625038.29,"prop_tax":1660327.1199999999,"sales_tax":1552228.83,"state_aid":444893.43,"federal_aid":0,"debt_service":201298.41,"exp_by":{"General Government":852830.46,"Public Safety":730580.01,"Health":4534,"Transportation":1327113.36,"Economic Development":61135.65,"Community Services":115219.12,"Culture and Recreation":392562.94,"Sanitation":390843.39,"Employee Benefits":845054.84,"Debt Service":201298.41,"Utilities":343368.86},"rev_by":{"Real Property Taxes and Assessments":1653859.72,"Other Real Property Tax Items":6467.4,"Sales and Use Tax":1552228.83,"Other Non-Property Taxes":58946.69,"Charges for Services":1020919.17,"Charges to Other Governments":205688.38,"Use and Sale of Property":77625.92,"Other Local Revenues":139073.28,"State Aid":444893.43},"debt_end":1079263.34,"debt_by":{"Bond":972000,"Installment Purchase Contract":107263.34},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":1522891.23,"own_levy":1269349.15,"full_value":444002090,"rate":3.429919057363,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":1545668.56,"own_levy":1269161.66,"full_value":451337760,"rate":3.42463825761,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":1578190.27,"own_levy":1270086.44,"full_value":505076790,"rate":3.12465411447634,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":1631175.35,"own_levy":1310044.77,"full_value":588735378,"rate":2.77064265365075,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":1682148.78,"own_levy":1339196.14,"full_value":671545600,"rate":2.50489137297601,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":1737908.81,"own_levy":1384404.86,"full_value":746325983,"rate":2.32861892736756,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":1462618,"proposed":1464564,"limit":1522648,"diff":58084,"override":false,"levy_growth_pct":0.13,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":1464564,"proposed":1505649,"limit":1529841,"diff":24192,"override":false,"levy_growth_pct":2.81,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":1505649,"proposed":1522052,"limit":1563248,"diff":41196,"override":false,"levy_growth_pct":1.09,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":1522052,"proposed":1544790,"limit":1581842,"diff":37052,"override":false,"levy_growth_pct":1.49,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":1544790,"proposed":1576898,"limit":1607450,"diff":30552,"override":false,"levy_growth_pct":2.08,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":1576898,"proposed":1631047,"limit":1654744,"diff":23697,"override":false,"levy_growth_pct":3.43,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":1631047,"proposed":1681500,"limit":1696633,"diff":15133,"override":false,"levy_growth_pct":3.09,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":1681500,"proposed":1737000,"limit":1744589,"diff":7589,"override":false,"levy_growth_pct":3.3,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":10,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":10,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":16.3,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.2001,"fb":753157.6,"exp":3763554.86,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.107,"fb":421580.32,"exp":3938997.72,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.0947,"fb":415306.42,"exp":4387589.28,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Town of Lake Luzerne – Payroll (2022M-98)","issued":"July 21, 2023","types":"Town","topics":"Payroll/Employee Benefits","url":"https://www.osc.ny.gov/local-government/audits/town/2023/07/21/town-lake-luzerne-payroll-2022m-98"},{"title":"Town of Lake Luzerne – Procurement (2022M-95)","issued":"July 21, 2023","types":"Town","topics":"Purchasing","url":"https://www.osc.ny.gov/local-government/audits/town/2023/07/21/town-lake-luzerne-procurement-2022m-95"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":3067,"denom_kind":"capita","afr_year":2025,"op_exp":5264541.04,"op_rev":5159702.82,"op_exp_per":1717,"prop_tax_per":541,"state_aid_share":8.6,"sales_tax_share":30.1,"prop_tax_share":32.2,"debt_service_share":3.8,"debt_end":1079263.34,"debt_per":352,"exp_growth_5y":36.1,"rev_growth_5y":31.7,"gf_result":-302733.02,"fb_ratio":9.5,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":16.3,"fsms_env":"No Designation","levy_latest":1737908.81,"levy_year":2026,"levy_growth":14.1,"levy_growth_span":"2021–2026","fv_rate":2.33,"cap_overrides":[],"cap_exceeded":[],"audit_count":2,"audits_5y":2,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":913,"pctile":85,"n":101},"prop_tax_per":{"median":409,"pctile":76,"n":101},"debt_per":{"median":316,"pctile":53,"n":73},"debt_service_share":{"median":2.4,"pctile":65,"n":101},"state_aid_share":{"median":12.6,"pctile":30,"n":101},"sales_tax_share":{"median":22.6,"pctile":62,"n":101},"fb_ratio":{"median":48.1,"pctile":5,"n":96},"exp_growth_5y":{"median":26.7,"pctile":68,"n":100},"levy_growth":{"median":13.2,"pctile":55,"n":101},"fsms_score":{"median":3.3,"pctile":95,"n":88}},"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}]}