{"fid":"columbia-county/fd-mellenville-fire-district","entity_id":null,"name":"Mellenville Fire District","kind":"fire_district","kind_label":"Fire district","county":"Columbia","region":"mid-hudson","osc_code":"101116905500","beds":null,"match":"osc_only","in_asr_manifest":false,"in_batch3":false,"osc_name":"Mellenville Fire District","series":[{"year":2019,"pe":"2019-12-31","op_rev":190162.45,"op_exp":144606.99,"gf_rev":190162.45,"gf_exp":144606.99,"gf_rev_all":190162.45,"gf_exp_all":235205.28,"prop_tax":175399.98,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":73683.99,"Employee Benefits":70923,"Debt Service":0},"rev_by":{"Real Property Taxes and Assessments":175399.98,"Use and Sale of Property":12121.13,"Other Local Revenues":2641.34},"debt_end":250000,"debt_by":{"Bond":250000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_FireDistrict.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":203615.08,"op_exp":160754.57,"gf_rev":203615.08,"gf_exp":160754.57,"gf_rev_all":203615.08,"gf_exp_all":160754.57,"prop_tax":201673.99,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":23578,"exp_by":{"Public Safety":62176.57,"Employee Benefits":75000,"Debt Service":23578},"rev_by":{"Real Property Taxes and Assessments":201673.99,"Use and Sale of Property":1010.56,"Other Local Revenues":930.53},"debt_end":232328,"debt_by":{"Bond":232328},"debt_src":"debt-2020","src":"afr-2020","file":"2020_FireDistrict.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":213349.06,"op_exp":219210.11,"gf_rev":213349.06,"gf_exp":219210.11,"gf_rev_all":213349.06,"gf_exp_all":219210.11,"prop_tax":204472.93,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":23388.16,"exp_by":{"Public Safety":120821.95,"Employee Benefits":75000,"Debt Service":23388.16},"rev_by":{"Real Property Taxes and Assessments":204472.93,"Use and Sale of Property":1749.73,"Other Local Revenues":7126.4},"debt_end":214980,"debt_by":{"Bond":214980},"debt_src":"debt-2021","src":"afr-2021","file":"2021_FireDistrict.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":222122.04,"op_exp":169612.05,"gf_rev":222122.04,"gf_exp":169612.05,"gf_rev_all":222122.04,"gf_exp_all":169612.05,"prop_tax":212854.87,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":23386.98,"exp_by":{"Public Safety":71225.07,"Employee Benefits":75000,"Debt Service":23386.98},"rev_by":{"Real Property Taxes and Assessments":212854.87,"Use and Sale of Property":7842.47,"Other Local Revenues":1424.7},"debt_end":197425,"debt_by":{"Bond":197425},"debt_src":"debt-2022","src":"afr-2022","file":"2022_FireDistrict.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":225861,"op_exp":231225,"gf_rev":225861,"gf_exp":231225,"gf_rev_all":225861,"gf_exp_all":231225,"prop_tax":219772,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":23387,"exp_by":{"Public Safety":127838,"Employee Benefits":80000,"Debt Service":23387},"rev_by":{"Real Property Taxes and Assessments":219772,"Use and Sale of Property":830,"Other Local Revenues":5259},"debt_end":179624,"debt_by":{"Bond":179624},"debt_src":"debt-2023","src":"afr-2023","file":"2023_FireDistrict.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":306717,"op_exp":315343.39,"gf_rev":306717,"gf_exp":315343.39,"gf_rev_all":306717,"gf_exp_all":315343.39,"prop_tax":193567,"sales_tax":0,"state_aid":53750,"federal_aid":0,"debt_service":23387.39,"exp_by":{"Public Safety":208302,"Employee Benefits":83654,"Debt Service":23387.39},"rev_by":{"Real Property Taxes and Assessments":193567,"Charges to Other Governments":30000,"Use and Sale of Property":15280,"Other Local Revenues":14120,"State Aid":53750},"debt_end":539624,"debt_by":{"Bond":539624},"debt_src":"debt-2024","src":"afr-2024","file":"2024_FireDistrict.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":330235,"op_exp":317508,"gf_rev":330235,"gf_exp":317508,"gf_rev_all":330235,"gf_exp_all":317508,"prop_tax":230292,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":58979,"exp_by":{"Public Safety":184223,"Employee Benefits":74306,"Debt Service":58979},"rev_by":{"Real Property Taxes and Assessments":230292,"Charges to Other Governments":28687,"Use and Sale of Property":34772,"Other Local Revenues":36484},"debt_end":502963,"debt_by":{"Bond":502963},"debt_src":"debt-2025","src":"afr-2025","file":"2025_FireDistrict.csv","snap":"2026-09-30"}],"levy":[],"taxcap":[{"fy":2019,"prior_levy":173100,"proposed":175400,"limit":177003,"diff":1603,"override":false,"levy_growth_pct":1.33,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":175400,"proposed":179674,"limit":179856,"diff":182,"override":false,"levy_growth_pct":2.44,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":179674,"proposed":182473,"limit":182732,"diff":259,"override":false,"levy_growth_pct":1.56,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":182473,"proposed":186072,"limit":186122,"diff":50,"override":false,"levy_growth_pct":1.97,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":186072,"proposed":189772,"limit":191179,"diff":1407,"override":false,"levy_growth_pct":1.99,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":189772,"proposed":198130,"limit":198130,"diff":0,"override":false,"levy_growth_pct":4.4,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":198130,"proposed":258979,"limit":203669,"diff":-55310,"override":true,"levy_growth_pct":30.71,"exceeds":true,"snap":"10/09/2026","src":"taxcap"}],"fsms":[],"fb":[],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":null,"denom_kind":null,"afr_year":2025,"op_exp":317508,"op_rev":330235,"op_exp_per":null,"prop_tax_per":null,"state_aid_share":0,"sales_tax_share":null,"prop_tax_share":69.7,"debt_service_share":18.6,"debt_end":502963,"debt_per":null,"exp_growth_5y":44.8,"rev_growth_5y":54.8,"gf_result":12727,"fb_ratio":null,"fb_year":null,"fsms_year":null,"fsms_stress":null,"fsms_score":null,"fsms_env":null,"cap_overrides":[2025],"cap_exceeded":[2025],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"debt_service_share":{"median":7.2,"pctile":76,"n":170},"state_aid_share":{"median":0,"pctile":41,"n":170},"exp_growth_5y":{"median":23.1,"pctile":65,"n":161}},"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},{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2025 (by $55,310, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}