{"fid":"montgomery-county/village-st-johnsville","entity_id":"montgomery-county/village-st-johnsville","name":"Village of St. Johnsville","kind":"village","kind_label":"Village","county":"Montgomery","region":"capital-region","osc_code":"270473604360","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of St. Johnsville","population":{"value":1706,"year":2025,"base2020":1723,"src":"popest-2025","loc":"St. Johnsville village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":2072141,"op_exp":2363481,"gf_rev":1203498,"gf_exp":1604822,"gf_rev_all":1409929,"gf_exp_all":1665590,"prop_tax":787956,"sales_tax":195642,"state_aid":85111,"federal_aid":0,"debt_service":125314,"exp_by":{"General Government":273365,"Public Safety":401370,"Transportation":359952,"Culture and Recreation":534359,"Sanitation":353775,"Economic Development":1053,"Employee Benefits":207910,"Debt Service":125314,"Community Services":35388,"Utilities":70995},"rev_by":{"Real Property Taxes and Assessments":775604,"Other Real Property Tax Items":12352,"Sales and Use Tax":195642,"Other Non-Property Taxes":34718,"Charges for Services":644323,"Charges to Other Governments":106530,"Use and Sale of Property":14163,"Other Local Revenues":203698,"State Aid":85111},"debt_end":1211870,"debt_by":{"Bond":941870,"Bond Anticipation Note":270000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":2246361,"op_exp":2328896,"gf_rev":1510568,"gf_exp":1480689,"gf_rev_all":1523736,"gf_exp_all":1480689,"prop_tax":801470,"sales_tax":209904,"state_aid":184860,"federal_aid":136451,"debt_service":142409,"exp_by":{"General Government":422528,"Public Safety":502321,"Health":4128,"Transportation":223108,"Culture and Recreation":309128,"Sanitation":356181,"Employee Benefits":224017,"Debt Service":142409,"Community Services":34367,"Utilities":110709},"rev_by":{"Real Property Taxes and Assessments":788705,"Other Real Property Tax Items":12765,"Sales and Use Tax":209904,"Other Non-Property Taxes":33008,"Charges for Services":664402,"Charges to Other Governments":103844,"Use and Sale of Property":37834,"Other Local Revenues":74588,"State Aid":184860,"Federal Aid":136451},"debt_end":1093300,"debt_by":{"Bond":850300,"Bond Anticipation Note":243000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":1860607,"op_exp":1584083,"gf_rev":1300990,"gf_exp":1085807,"gf_rev_all":1300990,"gf_exp_all":1085807,"prop_tax":742873,"sales_tax":213819,"state_aid":2685,"federal_aid":637,"debt_service":140140,"exp_by":{"General Government":248587,"Public Safety":328165,"Transportation":171511,"Culture and Recreation":30915,"Sanitation":337936,"Employee Benefits":199693,"Debt Service":140140,"Community Services":20381,"Utilities":106755},"rev_by":{"Real Property Taxes and Assessments":731841,"Other Real Property Tax Items":11032,"Sales and Use Tax":213819,"Other Non-Property Taxes":35728,"Charges for Services":637878,"Charges to Other Governments":167345,"Use and Sale of Property":8687,"Other Local Revenues":50955,"State Aid":2685,"Federal Aid":637},"debt_end":1036825,"debt_by":{"Bond":820825,"Bond Anticipation Note":216000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":2057559,"op_exp":1960410,"gf_rev":1430049,"gf_exp":1327187,"gf_rev_all":1430049,"gf_exp_all":1327187,"prop_tax":793232,"sales_tax":259665,"state_aid":9093,"federal_aid":85991,"debt_service":138845,"exp_by":{"General Government":326817,"Public Safety":430709,"Transportation":215068,"Culture and Recreation":61906,"Sanitation":395812,"Employee Benefits":247945,"Debt Service":138845,"Community Services":20081,"Utilities":123227},"rev_by":{"Real Property Taxes and Assessments":785852,"Other Real Property Tax Items":7380,"Sales and Use Tax":259665,"Other Non-Property Taxes":36391,"Charges for Services":675634,"Charges to Other Governments":170087,"Use and Sale of Property":8155,"Other Local Revenues":19311,"State Aid":9093,"Federal Aid":85991},"debt_end":917445,"debt_by":{"Bond":728445,"Bond Anticipation Note":189000},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":2245289,"op_exp":2479448,"gf_rev":1585074,"gf_exp":1752163,"gf_rev_all":1585074,"gf_exp_all":1752163,"prop_tax":888895,"sales_tax":270713,"state_aid":7771,"federal_aid":85949,"debt_service":166622,"exp_by":{"General Government":430103,"Public Safety":632428,"Transportation":224854,"Culture and Recreation":186196,"Sanitation":423044,"Employee Benefits":241309,"Debt Service":166622,"Community Services":20081,"Utilities":154811},"rev_by":{"Real Property Taxes and Assessments":873369,"Other Real Property Tax Items":15526,"Sales and Use Tax":270713,"Other Non-Property Taxes":37128,"Charges for Services":721963,"Charges to Other Governments":168128,"Use and Sale of Property":1941,"Other Local Revenues":62801,"State Aid":7771,"Federal Aid":85949},"debt_end":1054615,"debt_by":{"Bond":892615,"Bond Anticipation Note":162000},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":2317749.01,"op_exp":2571550.59,"gf_rev":1781675.11,"gf_exp":1810432.47,"gf_rev_all":1921221.11,"gf_exp_all":1810432.47,"prop_tax":943792.64,"sales_tax":251128.84,"state_aid":105004.23,"federal_aid":0,"debt_service":172189.05,"exp_by":{"General Government":347800.14,"Public Safety":602837.01,"Transportation":300594.01,"Culture and Recreation":133298.54,"Sanitation":551631.64,"Community Services":26182.5,"Employee Benefits":256082.69,"Debt Service":172189.05,"Utilities":180935.01},"rev_by":{"Real Property Taxes and Assessments":913687.63,"Other Real Property Tax Items":30105.01,"Sales and Use Tax":251128.84,"Other Non-Property Taxes":34669.02,"Charges for Services":716345.25,"Charges to Other Governments":168604.11,"Use and Sale of Property":53780.24,"Other Local Revenues":44424.68,"State Aid":105004.23},"debt_end":913439.01,"debt_by":{"Bond":913439.01,"Bond 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":2592027.48,"op_exp":2901189.65,"gf_rev":2049717.58,"gf_exp":2241884.15,"gf_rev_all":2049717.58,"gf_exp_all":2241884.15,"prop_tax":929210.92,"sales_tax":251452.07,"state_aid":167213.75,"federal_aid":0,"debt_service":157358.41,"exp_by":{"General Government":388344.8,"Public Safety":790017.66,"Transportation":416600.95,"Culture and Recreation":168100.05,"Sanitation":486872.1,"Community Services":54502.31,"Employee Benefits":292346.89,"Debt Service":157358.41,"Utilities":147046.48},"rev_by":{"Real Property Taxes and Assessments":920801.92,"Other Real Property Tax Items":8409,"Sales and Use Tax":251452.07,"Other Non-Property Taxes":34774.3,"Charges for Services":768767.17,"Charges to Other Governments":242817.07,"Use and Sale of Property":32781.44,"Other Local Revenues":165010.76,"State Aid":167213.75},"debt_end":994945.42,"debt_by":{"Bond":758945.42,"Bond Anticipation Note":236000},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":732037,"own_levy":732037,"full_value":46987706,"rate":15.5793304742308,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":773543,"own_levy":773543,"full_value":46677347,"rate":16.5721286601828,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":858206,"own_levy":858206,"full_value":46868047,"rate":18.311110765934,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":879838,"own_levy":879838,"full_value":49316111,"rate":17.8407822952625,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":919403,"own_levy":919403,"full_value":53958179,"rate":17.0391776935245,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":1011343,"own_levy":1011343,"full_value":56068130,"rate":18.0377515711689,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":673992,"proposed":705608,"limit":690164,"diff":-15444,"override":true,"levy_growth_pct":4.69,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":705608,"proposed":719720,"limit":719787,"diff":67,"override":false,"levy_growth_pct":2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":719720,"proposed":732474,"limit":732474,"diff":0,"override":false,"levy_growth_pct":1.77,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":732474,"proposed":773543,"limit":744082,"diff":-29461,"override":true,"levy_growth_pct":5.61,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":773543,"proposed":858206,"limit":789109,"diff":-69097,"override":true,"levy_growth_pct":10.94,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":858206,"proposed":879839,"limit":875459,"diff":-4380,"override":true,"levy_growth_pct":2.52,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":879839,"proposed":960611,"limit":901828,"diff":-58783,"override":true,"levy_growth_pct":9.18,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":919403,"proposed":1011343,"limit":937902,"diff":-73441,"override":true,"levy_growth_pct":10,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":1011343,"proposed":1016488,"limit":1040396,"diff":23908,"override":false,"levy_growth_pct":0.51,"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":"No Designation","fiscal_score":6.7,"env_rating":"Significant Environmental Stress","env_score":50,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":3.3,"env_rating":"Moderate Environmental Stress","env_score":46.7,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":0,"env_rating":"Susceptible Environmental Stress","env_score":30,"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":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":16.3,"env_rating":"Susceptible Environmental Stress","env_score":36.7,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.1944,"fb":340548,"exp":1752163,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2025,"ratio":0.1169,"fb":262147.75,"exp":2241884.15,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of St. Johnsville – Records and Reports (2015M-1)","issued":"August 7, 2015","types":"Village","topics":"Records and Reports","url":"https://www.osc.ny.gov/local-government/audits/village/2015/08/07/village-st-johnsville-records-and-reports-2015m-1"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":1706,"denom_kind":"capita","afr_year":2025,"op_exp":2901189.65,"op_rev":2592027.48,"op_exp_per":1701,"prop_tax_per":545,"state_aid_share":6.5,"sales_tax_share":9.7,"prop_tax_share":35.8,"debt_service_share":5.4,"debt_end":994945.42,"debt_per":583,"exp_growth_5y":83.1,"rev_growth_5y":39.3,"gf_result":-192166.56999999983,"fb_ratio":11.7,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":16.3,"fsms_env":"Susceptible Environmental Stress","levy_latest":1011343,"levy_year":2026,"levy_growth":38.2,"levy_growth_span":"2021–2026","fv_rate":18.04,"cap_overrides":[2022,2023,2024,2025,2026],"cap_exceeded":[2022,2023,2024,2025,2026],"audit_count":1,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1295,"pctile":71,"n":47},"prop_tax_per":{"median":380,"pctile":73,"n":47},"debt_per":{"median":1152.5,"pctile":30,"n":42},"debt_service_share":{"median":6.5,"pctile":45,"n":48},"state_aid_share":{"median":5.9,"pctile":57,"n":48},"sales_tax_share":{"median":14,"pctile":39,"n":48},"fb_ratio":{"median":42.4,"pctile":18,"n":42},"exp_growth_5y":{"median":20.8,"pctile":97,"n":46},"levy_growth":{"median":10.7,"pctile":92,"n":46},"fsms_score":{"median":4.2,"pctile":93,"n":36}},"flags":[{"id":"structural_deficit","label":"Recurring deficits","detail":"General fund spending (incl. transfers out) exceeded revenues (incl. transfers in) in 2023, 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-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 2024 (by $4,380, override planned), 2025 (by $58,783, override planned), 2026 (by $73,441, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]},{"id":"filing","label":"Late AFR (FSMS not filed)","detail":"OSC FSMS lists this entity as \"Not filed\" for FY 2024: its Annual Financial Report was not filed in time to be scored. This is filing status, not a stress designation.","src":["fsms-muni-2024"]}]}