{"fid":"columbia-county/philmont","entity_id":"columbia-county/philmont","name":"Village of Philmont","kind":"village","kind_label":"Village","county":"Columbia","region":"mid-hudson","osc_code":"100416903890","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Philmont","population":{"value":1466,"year":2025,"base2020":1520,"src":"popest-2025","loc":"Philmont village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":1624696,"op_exp":1627996,"gf_rev":959909,"gf_exp":963739,"gf_rev_all":990909,"gf_exp_all":1024039,"prop_tax":538586,"sales_tax":155074,"state_aid":122004,"federal_aid":1407,"debt_service":191700,"exp_by":{"General Government":325250,"Public Safety":158246,"Health":584,"Transportation":246772,"Culture and Recreation":82740,"Sanitation":231566,"Community Services":0,"Employee Benefits":252157,"Debt Service":191700,"Economic Development":28039,"Utilities":110942},"rev_by":{"Real Property Taxes and Assessments":523600,"Other Real Property Tax Items":14986,"Sales and Use Tax":155074,"Other Non-Property Taxes":7816,"Charges for Services":615521,"Charges to Other Governments":84748,"Use and Sale of Property":22377,"Other Local Revenues":77163,"State Aid":122004,"Federal Aid":1407},"debt_end":750480,"debt_by":{"Bond":665480,"Bond Anticipation Note":85000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":1624826,"op_exp":1601356,"gf_rev":1003178,"gf_exp":926567,"gf_rev_all":1003178,"gf_exp_all":965267,"prop_tax":541093,"sales_tax":156944,"state_aid":141869,"federal_aid":0,"debt_service":193709,"exp_by":{"General Government":268936,"Public Safety":149448,"Employee Benefits":249547,"Health":760,"Transportation":299699,"Culture and Recreation":68685,"Sanitation":220670,"Debt Service":193709,"Utilities":149902},"rev_by":{"Real Property Taxes and Assessments":534070,"Other Real Property Tax Items":7023,"Sales and Use Tax":156944,"Other Non-Property Taxes":7474,"Charges for Services":615568,"Charges to Other Governments":84748,"Use and Sale of Property":20515,"Other Local Revenues":56615,"State Aid":141869},"debt_end":491176,"debt_by":{"Bond":491176,"Bond Anticipation Note":0},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":1545009,"op_exp":1500859,"gf_rev":973092,"gf_exp":867723,"gf_rev_all":973092,"gf_exp_all":931095,"prop_tax":535332,"sales_tax":152057,"state_aid":109598,"federal_aid":0,"debt_service":80224,"exp_by":{"General Government":332639,"Public Safety":118000,"Employee Benefits":294341,"Health":500,"Transportation":225811,"Culture and Recreation":75740,"Sanitation":259840,"Debt Service":80224,"Utilities":113764},"rev_by":{"Real Property Taxes and Assessments":523134,"Other Real Property Tax Items":12198,"Sales and Use Tax":152057,"Charges for Services":564985,"Charges to Other Governments":88748,"Use and Sale of Property":24555,"Other Local Revenues":69734,"State Aid":109598},"debt_end":428578,"debt_by":{"Bond":428578},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":1698530,"op_exp":1599357,"gf_rev":1012663,"gf_exp":970326,"gf_rev_all":1012663,"gf_exp_all":1047654,"prop_tax":556201,"sales_tax":215166,"state_aid":108177,"federal_aid":0,"debt_service":79978,"exp_by":{"General Government":316551,"Public Safety":195285,"Employee Benefits":312372,"Health":500,"Transportation":233433,"Culture and Recreation":74246,"Sanitation":220405,"Debt Service":79978,"Utilities":166587},"rev_by":{"Real Property Taxes and Assessments":537120,"Other Real Property Tax Items":19081,"Sales and Use Tax":215166,"Charges for Services":629415,"Charges to Other Governments":91748,"Use and Sale of Property":21332,"Other Local Revenues":76491,"State Aid":108177},"debt_end":1078200,"debt_by":{"Bond":579800,"Bond Anticipation Note":498400},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":1786524,"op_exp":2076879,"gf_rev":1163373,"gf_exp":1234512,"gf_rev_all":1173098,"gf_exp_all":1324634,"prop_tax":541187,"sales_tax":203150,"state_aid":161604,"federal_aid":0,"debt_service":98460,"exp_by":{"General Government":382070,"Public Safety":213503,"Employee Benefits":275879,"Health":500,"Transportation":403406,"Culture and Recreation":99907,"Sanitation":415463,"Community Services":577,"Debt Service":98460,"Utilities":187114},"rev_by":{"Real Property Taxes and Assessments":537120,"Other Real Property Tax Items":4067,"Sales and Use Tax":203150,"Charges for Services":620211,"Charges to Other Governments":97182,"Use and Sale of Property":51727,"Other Local Revenues":111463,"State Aid":161604},"debt_end":836618,"debt_by":{"Bond":836618,"Bond Anticipation Note":0},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":2181557,"op_exp":1571479,"gf_rev":1361323,"gf_exp":950240,"gf_rev_all":1452299,"gf_exp_all":1204350,"prop_tax":567698,"sales_tax":211943,"state_aid":212424,"federal_aid":143763,"debt_service":105510,"exp_by":{"General Government":212266,"Public Safety":154737,"Employee Benefits":218951,"Health":500,"Transportation":295525,"Culture and Recreation":114249,"Sanitation":251786,"Community Services":87295,"Debt Service":105510,"Utilities":130660},"rev_by":{"Real Property Taxes and Assessments":556205,"Other Real Property Tax Items":11493,"Sales and Use Tax":211943,"Charges for Services":729286,"Charges to Other Governments":125760,"Use and Sale of Property":22140,"Other Local Revenues":168543,"State Aid":212424,"Federal Aid":143763},"debt_end":1427563,"debt_by":{"Bond":1427563},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":2273693,"op_exp":2059487,"gf_rev":1255742,"gf_exp":1008094,"gf_rev_all":1255742,"gf_exp_all":1110887,"prop_tax":558971,"sales_tax":210688,"state_aid":462096,"federal_aid":0,"debt_service":184933,"exp_by":{"General Government":538354,"Public Safety":167018,"Employee Benefits":249467,"Health":1056,"Transportation":311699,"Culture and Recreation":107151,"Sanitation":312111,"Community Services":100,"Debt Service":184933,"Utilities":187598},"rev_by":{"Real Property Taxes and Assessments":556205,"Other Real Property Tax Items":2766,"Sales and Use Tax":210688,"Charges for Services":711545,"Charges to Other Governments":158498,"Use and Sale of Property":88413,"Other Local Revenues":83482,"State Aid":462096},"debt_end":1302328,"debt_by":{"Bond":1302328},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":537120,"own_levy":537120,"full_value":76828000,"rate":6.99120112458999,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":537120,"own_levy":537120,"full_value":79260911,"rate":6.77660644097316,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":537120,"own_levy":537120,"full_value":84048656,"rate":6.39058404455629,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":556205,"own_levy":556205,"full_value":96636225,"rate":5.75565736347834,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":556205,"own_levy":556205,"full_value":111546311,"rate":4.98631460792997,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":557164,"own_levy":557164,"full_value":124861306,"rate":4.46226311296151,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":522314,"proposed":523600,"limit":532760,"diff":9160,"override":false,"levy_growth_pct":0.25,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":523600,"proposed":534070,"limit":534072,"diff":2,"override":false,"levy_growth_pct":2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":534070,"proposed":537120,"limit":550862,"diff":13742,"override":false,"levy_growth_pct":0.57,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":537120,"proposed":537120,"limit":556035,"diff":18915,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":537120,"proposed":537120,"limit":556178,"diff":19058,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":537120,"proposed":556205,"limit":556205,"diff":0,"override":false,"levy_growth_pct":3.55,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":556205,"proposed":556205,"limit":568559,"diff":12354,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":556205,"proposed":567164,"limit":580939,"diff":13775,"override":false,"levy_growth_pct":1.97,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":33.3,"env_rating":"Susceptible Environmental Stress","env_score":33.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":20.8,"env_rating":"Susceptible Environmental Stress","env_score":36.7,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":9.6,"env_rating":"Susceptible Environmental Stress","env_score":30,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":3.3,"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":0,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.1004,"fb":132981,"exp":1324634,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.3993,"fb":480952,"exp":1204350,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.5278,"fb":586334,"exp":1110887,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":1466,"denom_kind":"capita","afr_year":2025,"op_exp":2059487,"op_rev":2273693,"op_exp_per":1405,"prop_tax_per":381,"state_aid_share":20.3,"sales_tax_share":9.3,"prop_tax_share":24.6,"debt_service_share":9,"debt_end":1302328,"debt_per":888,"exp_growth_5y":37.2,"rev_growth_5y":47.2,"gf_result":144855,"fb_ratio":52.8,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":3.3,"fsms_env":"No Designation","levy_latest":557164,"levy_year":2026,"levy_growth":3.7,"levy_growth_span":"2021–2026","fv_rate":4.46,"cap_overrides":[],"cap_exceeded":[],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1899.5,"pctile":24,"n":48},"prop_tax_per":{"median":717.5,"pctile":16,"n":48},"debt_per":{"median":1602,"pctile":28,"n":45},"debt_service_share":{"median":8.2,"pctile":57,"n":48},"state_aid_share":{"median":4.8,"pctile":95,"n":48},"sales_tax_share":{"median":5.9,"pctile":63,"n":48},"fb_ratio":{"median":31.1,"pctile":82,"n":41},"exp_growth_5y":{"median":30.7,"pctile":64,"n":46},"levy_growth":{"median":15.1,"pctile":12,"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 52.8% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]}]}