{"fid":"sullivan-county/forestburgh","entity_id":"sullivan-county/forestburgh","name":"Town of Forestburgh","kind":"town","kind_label":"Town","county":"Sullivan","region":"mid-hudson","osc_code":"480329300000","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Town of Forestburgh","population":{"value":819,"year":2025,"base2020":806,"src":"popest-2025","loc":"Forestburgh town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":1624718,"op_exp":1533899,"gf_rev":721170,"gf_exp":651310,"gf_rev_all":721170,"gf_exp_all":651310,"prop_tax":1282307,"sales_tax":0,"state_aid":139278,"federal_aid":0,"debt_service":27430,"exp_by":{"General Government":330148,"Public Safety":53821,"Health":950,"Transportation":738341,"Community Services":4306,"Culture and Recreation":35491,"Sanitation":879,"Employee Benefits":342533,"Debt Service":27430},"rev_by":{"Real Property Taxes and Assessments":1261425,"Other Real Property Tax Items":20882,"Other Non-Property Taxes":7812,"Charges for Services":18118,"Use and Sale of Property":251,"Other Local Revenues":176952,"State Aid":139278},"debt_end":26000,"debt_by":{"Bond":26000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":1557270,"op_exp":1313402,"gf_rev":679161,"gf_exp":543897,"gf_rev_all":689961,"gf_exp_all":543897,"prop_tax":1267797,"sales_tax":0,"state_aid":224757,"federal_aid":0,"debt_service":26715,"exp_by":{"General Government":285026,"Public Safety":32583,"Health":950,"Transportation":654688,"Community Services":2466,"Culture and Recreation":3087,"Sanitation":0,"Employee Benefits":307887,"Debt Service":26715},"rev_by":{"Real Property Taxes and Assessments":1238570,"Other Real Property Tax Items":29227,"Other Non-Property Taxes":10489,"Charges for Services":42864,"Use and Sale of Property":1685,"Other Local Revenues":9678,"State Aid":224757},"debt_end":0,"debt_by":{"Bond":0},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":1990372,"op_exp":1368890,"gf_rev":778580,"gf_exp":534880,"gf_rev_all":778580,"gf_exp_all":534880,"prop_tax":1239026,"sales_tax":0,"state_aid":367672,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":301257,"Public Safety":29895,"Health":942,"Transportation":731794,"Community Services":2396,"Culture and Recreation":4532,"Sanitation":226,"Employee Benefits":297848,"Debt Service":0},"rev_by":{"Real Property Taxes and Assessments":1208111,"Other Real Property Tax Items":30915,"Other Non-Property Taxes":9020,"Charges for Services":16348,"Use and Sale of Property":18317,"Other Local Revenues":339989,"State Aid":367672},"debt_end":110000,"debt_by":{"Bond":110000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":1720646,"op_exp":2029015,"gf_rev":733148,"gf_exp":918447,"gf_rev_all":733148,"gf_exp_all":918447,"prop_tax":1236146,"sales_tax":0,"state_aid":415922,"federal_aid":0,"debt_service":35441,"exp_by":{"General Government":648269,"Public Safety":33033,"Health":950,"Transportation":961754,"Culture and Recreation":18903,"Sanitation":312,"Community Services":251,"Employee Benefits":330102,"Debt Service":35441},"rev_by":{"Real Property Taxes and Assessments":1209251,"Other Real Property Tax Items":26895,"Other Non-Property Taxes":10625,"Charges for Services":26646,"Use and Sale of Property":26030,"Other Local Revenues":5277,"State Aid":415922},"debt_end":75000,"debt_by":{"Bond":75000},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Town.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":1648087,"op_exp":1596989,"gf_rev":676263,"gf_exp":740211,"gf_rev_all":676263,"gf_exp_all":740211,"prop_tax":1259960,"sales_tax":0,"state_aid":340996,"federal_aid":0,"debt_service":35300,"exp_by":{"General Government":492351,"Public Safety":36862,"Health":878,"Transportation":713364,"Culture and Recreation":4356,"Sanitation":145,"Community Services":188,"Employee Benefits":313545,"Debt Service":35300},"rev_by":{"Real Property Taxes and Assessments":1229970,"Other Real Property Tax Items":29990,"Other Non-Property Taxes":9306,"Charges for Services":24568,"Use and Sale of Property":106,"Other Local Revenues":13151,"State Aid":340996},"debt_end":40000,"debt_by":{"Bond":40000},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":1639949,"op_exp":1541235,"gf_rev":666188,"gf_exp":745857,"gf_rev_all":666188,"gf_exp_all":745857,"prop_tax":1196354,"sales_tax":0,"state_aid":359729,"federal_aid":34934,"debt_service":40160,"exp_by":{"General Government":492822,"Public Safety":38518,"Health":950,"Transportation":649737,"Culture and Recreation":4012,"Community Services":225,"Employee Benefits":314811,"Debt Service":40160},"rev_by":{"Real Property Taxes and Assessments":1163179,"Other Real Property Tax Items":33175,"Other Non-Property Taxes":9051,"Charges for Services":32393,"Use and Sale of Property":661,"Other Local Revenues":6827,"State Aid":359729,"Federal Aid":34934},"debt_end":0,"debt_by":{"Bond":0},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":1745939,"op_exp":1677029,"gf_rev":739143,"gf_exp":708996,"gf_rev_all":739143,"gf_exp_all":708996,"prop_tax":1276317,"sales_tax":0,"state_aid":408730,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":514645,"Public Safety":39974,"Health":950,"Transportation":817682,"Community Services":270,"Culture and Recreation":6353,"Sanitation":936,"Employee Benefits":296219},"rev_by":{"Real Property Taxes and Assessments":1270200,"Other Real Property Tax Items":6117,"Other Non-Property Taxes":8239,"Charges for Services":34967,"Use and Sale of Property":2769,"Other Local Revenues":14917,"State Aid":408730},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2025","file":"2025_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":1208110.46,"own_levy":1279531.68,"full_value":228748918,"rate":5.28138218341212,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":1209251.68,"own_levy":1230312.88,"full_value":229831212,"rate":5.26147719222749,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":1229969.55,"own_levy":1251898.84,"full_value":263220150,"rate":4.67277885070729,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":1250925.07,"own_levy":1386383.21,"full_value":312651530,"rate":4.00102014533561,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":1270199.87,"own_levy":1328393.28,"full_value":342524340,"rate":3.70834922271509,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":1279807.52,"own_levy":1302172.53,"full_value":364167143,"rate":3.51434099588716,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":1248807,"proposed":1261425,"limit":1297951,"diff":36526,"override":false,"levy_growth_pct":1.01,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":1256425,"proposed":1233570,"limit":1303842,"diff":70272,"override":false,"levy_growth_pct":-1.82,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":1233570,"proposed":1203111,"limit":1274752,"diff":71641,"override":false,"levy_growth_pct":-2.47,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":1203111,"proposed":1247521,"limit":1247521,"diff":0,"override":false,"levy_growth_pct":3.69,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":1204251,"proposed":1262772,"limit":1262772,"diff":0,"override":false,"levy_growth_pct":4.86,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":1224970,"proposed":1245925,"limit":1275529,"diff":29604,"override":false,"levy_growth_pct":1.71,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":1245925,"proposed":1265200,"limit":1292972,"diff":27772,"override":false,"levy_growth_pct":1.55,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":1265200,"proposed":1274808,"limit":1309899,"diff":35091,"override":false,"levy_growth_pct":0.76,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.9486,"fb":1510198,"exp":1591989,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":1.0275,"fb":1578504,"exp":1536235,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.984,"fb":1645316,"exp":1672029,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":819,"denom_kind":"capita","afr_year":2025,"op_exp":1677029,"op_rev":1745939,"op_exp_per":2048,"prop_tax_per":1558,"state_aid_share":23.4,"sales_tax_share":0,"prop_tax_share":73.1,"debt_service_share":0,"debt_end":null,"debt_per":null,"exp_growth_5y":22.5,"rev_growth_5y":-12.3,"gf_result":30147,"fb_ratio":98.4,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":0,"fsms_env":"No Designation","levy_latest":1279807.52,"levy_year":2026,"levy_growth":5.9,"levy_growth_span":"2021–2026","fv_rate":3.51,"cap_overrides":[],"cap_exceeded":[],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1105.5,"pctile":92,"n":114},"prop_tax_per":{"median":579,"pctile":93,"n":114},"debt_service_share":{"median":3.9,"pctile":7,"n":114},"state_aid_share":{"median":10.6,"pctile":92,"n":114},"sales_tax_share":{"median":7.1,"pctile":16,"n":114},"fb_ratio":{"median":40.1,"pctile":88,"n":104},"exp_growth_5y":{"median":27.3,"pctile":29,"n":111},"levy_growth":{"median":14.4,"pctile":20,"n":114},"fsms_score":{"median":3.3,"pctile":12,"n":97}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 98.4% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]}]}