{"fid":"sullivan-county/fd-hortonville-fire-district","entity_id":null,"name":"Hortonville Fire District","kind":"fire_district","kind_label":"Fire district","county":"Sullivan","region":"mid-hudson","osc_code":"481122604000","beds":null,"match":"osc_only","in_asr_manifest":false,"in_batch3":false,"osc_name":"Hortonville Fire District","series":[{"year":2019,"pe":"2019-12-31","op_rev":177721,"op_exp":131725,"gf_rev":177338,"gf_exp":131725,"gf_rev_all":177338,"gf_exp_all":177325,"prop_tax":172078,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":131515,"Employee Benefits":210,"Debt Service":0},"rev_by":{"Real Property Taxes and Assessments":172078,"Use and Sale of Property":384,"Other Local Revenues":5259},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2019","file":"2019_FireDistrict.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":206762.4,"op_exp":139806,"gf_rev":206307,"gf_exp":139806,"gf_rev_all":206307,"gf_exp_all":206306,"prop_tax":206306,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":139596,"Employee Benefits":210,"Debt Service":0},"rev_by":{"Real Property Taxes and Assessments":206306,"Use and Sale of Property":456.4,"Other Local Revenues":0},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2020","file":"2020_FireDistrict.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":211478,"op_exp":135021.28,"gf_rev":210280,"gf_exp":135021.28,"gf_rev_all":210280,"gf_exp_all":210021.28,"prop_tax":210279,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":134600.53,"Employee Benefits":420.75,"Debt Service":0},"rev_by":{"Real Property Taxes and Assessments":210279,"Use and Sale of Property":1199,"Other Local Revenues":0},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2021","file":"2021_FireDistrict.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":219096.66,"op_exp":131939,"gf_rev":218441,"gf_exp":131939,"gf_rev_all":218441,"gf_exp_all":218939,"prop_tax":215470,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":131729,"Employee Benefits":210,"Debt Service":0},"rev_by":{"Real Property Taxes and Assessments":215470,"Use and Sale of Property":656.66,"Other Local Revenues":2970},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2022","file":"2022_FireDistrict.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":239547.29,"op_exp":147265.58,"gf_rev":224500,"gf_exp":147265.58,"gf_rev_all":224500,"gf_exp_all":224518.6,"prop_tax":224500,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":147265.58},"rev_by":{"Real Property Taxes and Assessments":224500,"Use and Sale of Property":15047.29},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2023","file":"2023_FireDistrict.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":348635.09,"op_exp":138951.17,"gf_rev":310000,"gf_exp":138951.17,"gf_rev_all":310000,"gf_exp_all":310305.79,"prop_tax":310000,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":138951.17},"rev_by":{"Real Property Taxes and Assessments":310000,"Use and Sale of Property":38635.09},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2024","file":"2024_FireDistrict.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":349764.91,"op_exp":503111.16,"gf_rev":321000,"gf_exp":141121.95,"gf_rev_all":321000,"gf_exp_all":321497.16,"prop_tax":321000,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":503111.16},"rev_by":{"Real Property Taxes and Assessments":321000,"Use and Sale of Property":28764.91},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2025","file":"2025_FireDistrict.csv","snap":"2026-09-30"}],"levy":[],"taxcap":[{"fy":2019,"prior_levy":186018,"proposed":172078,"limit":190706,"diff":18628,"override":false,"levy_growth_pct":-7.49,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":172078,"proposed":206306,"limit":180030,"diff":-26276,"override":true,"levy_growth_pct":19.89,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":206306,"proposed":210279,"limit":210279,"diff":0,"override":false,"levy_growth_pct":1.93,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":210279,"proposed":215470,"limit":218860,"diff":3390,"override":false,"levy_growth_pct":2.47,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":215470,"proposed":224500,"limit":224557,"diff":57,"override":false,"levy_growth_pct":4.19,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":224500,"proposed":310000,"limit":229047,"diff":-80953,"override":true,"levy_growth_pct":38.08,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":310000,"proposed":321000,"limit":321607,"diff":607,"override":false,"levy_growth_pct":3.55,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":321000,"proposed":335000,"limit":335558,"diff":558,"override":false,"levy_growth_pct":4.36,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[],"fb":[],"fsms_not_filed":null,"audits":[{"title":"Hortonville Fire District – Financial Reporting (2014M-188)","issued":"September 26, 2014","types":"Fire District","topics":"General Oversight","url":"https://www.osc.ny.gov/local-government/audits/fire-district/2014/09/26/hortonville-fire-district-financial-reporting-2014m-188"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":null,"denom_kind":null,"afr_year":2025,"op_exp":503111.16,"op_rev":349764.91,"op_exp_per":null,"prop_tax_per":null,"state_aid_share":0,"sales_tax_share":null,"prop_tax_share":91.8,"debt_service_share":0,"debt_end":null,"debt_per":null,"exp_growth_5y":272.6,"rev_growth_5y":65.4,"gf_result":-497.1599999999744,"fb_ratio":null,"fb_year":null,"fsms_year":null,"fsms_stress":null,"fsms_score":null,"fsms_env":null,"cap_overrides":[2024],"cap_exceeded":[2024],"audit_count":1,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"debt_service_share":{"median":7.2,"pctile":21,"n":170},"state_aid_share":{"median":0,"pctile":41,"n":170},"exp_growth_5y":{"median":23.1,"pctile":98,"n":161}},"flags":[{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2024 (by $80,953, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}