{"fid":"montgomery-county/fort-johnson","entity_id":"montgomery-county/fort-johnson","name":"Village of Fort Johnson","kind":"village","kind_label":"Village","county":"Montgomery","region":"capital-region","osc_code":"270402101790","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Fort Johnson","population":{"value":null,"note":"no Census match"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":442433.44,"op_exp":443460.32,"gf_rev":296714.98,"gf_exp":302692.48,"gf_rev_all":296714.98,"gf_exp_all":302692.48,"prop_tax":136220.71000000002,"sales_tax":77846.52,"state_aid":68029.05,"federal_aid":0,"debt_service":39800,"exp_by":{"General Government":106654.33,"Public Safety":20402.29,"Transportation":147916.97,"Economic Development":783,"Culture and Recreation":7931.32,"Sanitation":108549.59,"Community Services":419.22,"Employee Benefits":11003.6,"Debt Service":39800},"rev_by":{"Real Property Taxes and Assessments":133130.7,"Other Real Property Tax Items":3090.01,"Sales and Use Tax":77846.52,"Other Non-Property Taxes":11713.24,"Charges for Services":147099.52,"Use and Sale of Property":314.86,"Other Local Revenues":1209.54,"State Aid":68029.05},"debt_end":511200,"debt_by":{"Bond":511200},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":431650.48,"op_exp":343737.16,"gf_rev":281975.99,"gf_exp":212787.44,"gf_rev_all":291975.99,"gf_exp_all":213882.61,"prop_tax":140532.77,"sales_tax":79136.89,"state_aid":44661.59,"federal_aid":0,"debt_service":39800,"exp_by":{"General Government":100199.33,"Public Safety":20256.28,"Transportation":62640.99,"Economic Development":783,"Culture and Recreation":6289.6,"Sanitation":102098.99,"Community Services":64.86,"Employee Benefits":11604.11,"Debt Service":39800},"rev_by":{"Real Property Taxes and Assessments":137280.99,"Other Real Property Tax Items":3251.78,"Sales and Use Tax":79136.89,"Other Non-Property Taxes":12093.87,"Charges for Services":150100.56,"Use and Sale of Property":574.8,"Other Local Revenues":4550,"State Aid":44661.59},"debt_end":471400,"debt_by":{"Bond":471400},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":449113.98,"op_exp":434317.72,"gf_rev":327497.32,"gf_exp":252246.85,"gf_rev_all":327497.32,"gf_exp_all":275795.18,"prop_tax":215837.64,"sales_tax":80294.75,"state_aid":3419.5,"federal_aid":0,"debt_service":98885.46,"exp_by":{"General Government":111523.07,"Public Safety":25519,"Transportation":25117.83,"Economic Development":783,"Culture and Recreation":6705.74,"Sanitation":153891.25,"Community Services":74.09,"Employee Benefits":11818.28,"Debt Service":98885.46},"rev_by":{"Real Property Taxes and Assessments":212978.2,"Other Real Property Tax Items":2859.44,"Sales and Use Tax":80294.75,"Other Non-Property Taxes":11959.44,"Charges for Services":123352.37,"Use and Sale of Property":257.9,"Other Local Revenues":13992.38,"State Aid":3419.5},"debt_end":431200,"debt_by":{"Bond":431200,"Bond Anticipation Note":0},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":593690.85,"op_exp":468323.24,"gf_rev":359280.42,"gf_exp":299644.22,"gf_rev_all":359280.42,"gf_exp_all":299644.22,"prop_tax":140059.01,"sales_tax":94569.86,"state_aid":111408.58,"federal_aid":0,"debt_service":41300,"exp_by":{"General Government":131837.58,"Public Safety":20200,"Transportation":113416.6,"Economic Development":783,"Culture and Recreation":5604.84,"Sanitation":141014.66,"Community Services":586.55,"Employee Benefits":13580.01,"Debt Service":41300},"rev_by":{"Real Property Taxes and Assessments":139266.92,"Other Real Property Tax Items":792.09,"Sales and Use Tax":94569.86,"Other Non-Property Taxes":12309.53,"Charges for Services":234557.26,"Use and Sale of Property":612.4,"Other Local Revenues":174.21,"State Aid":111408.58},"debt_end":389900,"debt_by":{"Bond":389900},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":505878,"op_exp":742486,"gf_rev":302029,"gf_exp":567017,"gf_rev_all":302029,"gf_exp_all":567017,"prop_tax":146033,"sales_tax":104765,"state_aid":36396,"federal_aid":0,"debt_service":349100,"exp_by":{"General Government":129886,"Public Safety":20200,"Transportation":24175,"Economic Development":1806,"Culture and Recreation":5119,"Sanitation":192920,"Community Services":187,"Employee Benefits":19093,"Debt Service":349100},"rev_by":{"Real Property Taxes and Assessments":143261,"Other Real Property Tax Items":2772,"Sales and Use Tax":104765,"Other Non-Property Taxes":12716,"Charges for Services":205089,"Use and Sale of Property":284,"Other Local Revenues":595,"State Aid":36396},"debt_end":0,"debt_by":{"Bond":0},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":271887.1,"op_exp":596546.69,"gf_rev":182483.1,"gf_exp":301282.69,"gf_rev_all":182483.1,"gf_exp_all":301282.69,"prop_tax":114694,"sales_tax":51713,"state_aid":8584,"federal_aid":0,"debt_service":117297,"exp_by":{"General Government":203613.69,"Public Safety":20200,"Transportation":99456,"Economic Development":533,"Culture and Recreation":6080,"Sanitation":142151,"Community Services":80,"Employee Benefits":7136,"Debt Service":117297},"rev_by":{"Real Property Taxes and Assessments":114014,"Other Real Property Tax Items":680,"Sales and Use Tax":51713,"Other Non-Property Taxes":6139,"Charges for Services":90649,"Use and Sale of Property":108.1,"State Aid":8584},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":131880,"own_levy":131880,"full_value":17295656,"rate":7.62503602060541,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":132960,"own_levy":132960,"full_value":17253022,"rate":7.70647600171147,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":139130,"own_levy":139130,"full_value":17387822,"rate":8.0015771958098,"sheet":"Village","src":"taxtable-2023"}],"taxcap":[{"fy":2019,"prior_levy":125028,"proposed":128360,"limit":128364,"diff":4,"override":false,"levy_growth_pct":2.67,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":128360,"proposed":129570,"limit":130931,"diff":1361,"override":false,"levy_growth_pct":0.94,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":131880,"proposed":131880,"limit":134227,"diff":2347,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":131880,"proposed":132960,"limit":135874,"diff":2914,"override":false,"levy_growth_pct":0.82,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":131880,"proposed":134000,"limit":138546,"diff":4546,"override":false,"levy_growth_pct":1.61,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":136630,"proposed":136630,"limit":141460,"diff":4830,"override":false,"levy_growth_pct":0,"exceeds":false,"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":"No Designation","fiscal_score":14.6,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2023"}],"fb":[{"year":2023,"ratio":0.0755,"fb":42799,"exp":567017,"xfer":null,"src":"fsms-ind1-muni-2023"}],"fsms_not_filed":null,"audits":[{"title":"Village of Fort Johnson – Claims Processing (2016M-324)","issued":"December 16, 2016","types":"Village","topics":"Claims Auditing","url":"https://www.osc.ny.gov/local-government/audits/village/2016/12/16/village-fort-johnson-claims-processing-2016m-324"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":null,"denom_kind":null,"afr_year":2024,"op_exp":596546.69,"op_rev":271887.1,"op_exp_per":null,"prop_tax_per":null,"state_aid_share":3.2,"sales_tax_share":19,"prop_tax_share":42.2,"debt_service_share":19.7,"debt_end":null,"debt_per":null,"exp_growth_5y":73.5,"rev_growth_5y":-37,"gf_result":-118799.59,"fb_ratio":7.6,"fb_year":2023,"fsms_year":2023,"fsms_stress":"No Designation","fsms_score":14.6,"fsms_env":"No Designation","levy_latest":139130,"levy_year":2023,"levy_growth":5.5,"levy_growth_span":"2021–2023","fv_rate":8,"cap_overrides":[],"cap_exceeded":[],"audit_count":1,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"debt_service_share":{"median":6.5,"pctile":91,"n":48},"state_aid_share":{"median":5.9,"pctile":20,"n":48},"sales_tax_share":{"median":14,"pctile":70,"n":48},"fb_ratio":{"median":42.4,"pctile":15,"n":42},"exp_growth_5y":{"median":20.8,"pctile":90,"n":46},"levy_growth":{"median":10.7,"pctile":22,"n":46},"fsms_score":{"median":4.2,"pctile":88,"n":36}},"flags":[{"id":"structural_deficit","label":"Recurring deficits","detail":"General fund spending (incl. transfers out) exceeded revenues (incl. transfers in) in 2023, 2024, and operating funds overall spent more than they took in in 2023, 2024 (last 3 AFR years). Planned use of fund balance can cause this; check the adopted budgets.","src":["afr-2023","afr-2024"],"calc":true}]}