{"fid":"livingston-county/village-nunda","entity_id":"livingston-county/village-nunda","name":"Village of Nunda","kind":"village","kind_label":"Village","county":"Livingston","region":"rochester","osc_code":"240460403560","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Nunda","population":{"value":1155,"year":2025,"base2020":1169,"src":"popest-2025","loc":"Nunda village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":1138888.65,"op_exp":1011850.13,"gf_rev":583544.58,"gf_exp":511369.55,"gf_rev_all":583544.58,"gf_exp_all":511369.55,"prop_tax":452517.52,"sales_tax":53973.27,"state_aid":13075.15,"federal_aid":0,"debt_service":107865.76,"exp_by":{"General Government":139653.85,"Public Safety":122250.91,"Transportation":196042.81,"Social Services":4000,"Culture and Recreation":9628.05,"Community Services":9346.7,"Employee Benefits":113561.67,"Debt Service":107865.76,"Utilities":153313.82,"Sanitation":156186.56},"rev_by":{"Real Property Taxes and Assessments":444455.52,"Other Real Property Tax Items":8062,"Sales and Use Tax":53973.27,"Charges for Services":553121.8,"Charges to Other Governments":28928.89,"Use and Sale of Property":30350.38,"Other Local Revenues":6921.64,"State Aid":13075.15},"debt_end":941526.8,"debt_by":{"Bond":941526.8},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":1173175.57,"op_exp":1091900.52,"gf_rev":634275.78,"gf_exp":637955.94,"gf_rev_all":634275.78,"gf_exp_all":637955.94,"prop_tax":456000.91000000003,"sales_tax":36244.2,"state_aid":80894.45,"federal_aid":0,"debt_service":111917.85,"exp_by":{"General Government":129053.48,"Public Safety":130315.84,"Health":0,"Transportation":293431.83,"Economic Development":9600,"Culture and Recreation":14693.78,"Community Services":11350,"Employee Benefits":125070.44,"Debt Service":111917.85,"Utilities":116688.21,"Sanitation":149779.09},"rev_by":{"Real Property Taxes and Assessments":453318.28,"Other Real Property Tax Items":2682.63,"Sales and Use Tax":36244.2,"Other Non-Property Taxes":14972.83,"Charges for Services":540124.62,"Charges to Other Governments":15586.79,"Use and Sale of Property":9690.79,"Other Local Revenues":19660.98,"State Aid":80894.45},"debt_end":876000,"debt_by":{"Bond":876000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":1217466.1,"op_exp":1018697.25,"gf_rev":648417.41,"gf_exp":555177.67,"gf_rev_all":648417.41,"gf_exp_all":555177.67,"prop_tax":463557.63,"sales_tax":39456.81,"state_aid":46429.97,"federal_aid":0,"debt_service":102338.75,"exp_by":{"General Government":152874.83,"Public Safety":132319.97,"Health":0,"Transportation":218211.36,"Economic Development":4000,"Culture and Recreation":25025.75,"Community Services":9925.79,"Employee Benefits":112878.08,"Debt Service":102338.75,"Utilities":112852.41,"Sanitation":148270.31},"rev_by":{"Real Property Taxes and Assessments":461462.18,"Other Real Property Tax Items":2095.45,"Sales and Use Tax":39456.81,"Other Non-Property Taxes":15477.98,"Charges for Services":566402.13,"Charges to Other Governments":41670.89,"Use and Sale of Property":3110.28,"Other Local Revenues":41360.41,"State Aid":46429.97},"debt_end":817000,"debt_by":{"Bond":817000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":1201434.76,"op_exp":1207739.56,"gf_rev":666737.39,"gf_exp":705178.12,"gf_rev_all":666737.39,"gf_exp_all":705178.12,"prop_tax":467003.08999999997,"sales_tax":47138.99,"state_aid":57305.9,"federal_aid":0,"debt_service":99421.25,"exp_by":{"General Government":167655.15,"Public Safety":133682.68,"Health":0,"Transportation":353136.16,"Economic Development":5750,"Culture and Recreation":17588.83,"Community Services":3976.3,"Employee Benefits":130780.61,"Debt Service":99421.25,"Utilities":121943.72,"Sanitation":173804.86},"rev_by":{"Real Property Taxes and Assessments":464629.22,"Other Real Property Tax Items":2373.87,"Sales and Use Tax":47138.99,"Other Non-Property Taxes":15097.51,"Charges for Services":518362.05,"Charges to Other Governments":49199.59,"Use and Sale of Property":1639.85,"Other Local Revenues":45687.78,"State Aid":57305.9},"debt_end":1660117.54,"debt_by":{"Bond":758000,"Bond Anticipation Note":902117.54},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":1250801.83,"op_exp":1131416.48,"gf_rev":659280.76,"gf_exp":586212.1,"gf_rev_all":659280.76,"gf_exp_all":586212.1,"prop_tax":485787.6,"sales_tax":49483.9,"state_aid":66170.61,"federal_aid":0,"debt_service":87503.98,"exp_by":{"General Government":145779.62,"Public Safety":138084.8,"Transportation":247945.78,"Economic Development":6832.52,"Culture and Recreation":10308.76,"Community Services":17291.25,"Employee Benefits":120183.99,"Utilities":132003,"Debt Service":87503.98,"Sanitation":225482.78},"rev_by":{"Real Property Taxes and Assessments":481000,"Other Real Property Tax Items":4787.6,"Sales and Use Tax":49483.9,"Other Non-Property Taxes":14802.69,"Charges for Services":586247.02,"Charges to Other Governments":26376.97,"Use and Sale of Property":9427.79,"Other Local Revenues":12505.25,"State Aid":66170.61},"debt_end":2734526.72,"debt_by":{"Bond":708000,"Bond Anticipation Note":2026526.72},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":1271904.04,"op_exp":1188654.26,"gf_rev":687236.61,"gf_exp":617092.1,"gf_rev_all":687236.61,"gf_exp_all":617092.1,"prop_tax":496876.96,"sales_tax":64728.14,"state_aid":58587.6,"federal_aid":0,"debt_service":96006.26,"exp_by":{"General Government":176376.78,"Public Safety":146648.7,"Transportation":259785.92,"Economic Development":6784.46,"Culture and Recreation":10967.51,"Community Services":13809.04,"Employee Benefits":139165.94,"Utilities":175229.94,"Debt Service":96006.26,"Sanitation":163879.71},"rev_by":{"Real Property Taxes and Assessments":494057,"Other Real Property Tax Items":2819.96,"Sales and Use Tax":64728.14,"Charges for Services":574002.85,"Charges to Other Governments":26861.68,"Use and Sale of Property":23051.79,"Other Local Revenues":27795.02,"State Aid":58587.6},"debt_end":2974392,"debt_by":{"Bond":658000,"Bond Anticipation Note":2316392},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":1417057.94,"op_exp":1288654.76,"gf_rev":765054.02,"gf_exp":721843.85,"gf_rev_all":765054.02,"gf_exp_all":729130.69,"prop_tax":508518.28,"sales_tax":53483.27,"state_aid":90057.32,"federal_aid":22573.68,"debt_service":107628.75,"exp_by":{"General Government":160107.17,"Public Safety":146662.5,"Transportation":351403.06,"Economic Development":6750,"Culture and Recreation":13318.72,"Community Services":14462.29,"Employee Benefits":153969.05,"Utilities":169425.45,"Debt Service":107628.75,"Sanitation":164927.77},"rev_by":{"Real Property Taxes and Assessments":504679.75,"Other Real Property Tax Items":3838.53,"Sales and Use Tax":53483.27,"Other Non-Property Taxes":13183.61,"Charges for Services":598600.05,"Charges to Other Governments":45217.05,"Use and Sale of Property":80130.64,"Other Local Revenues":5294.04,"State Aid":90057.32,"Federal Aid":22573.68},"debt_end":2910132.97,"debt_by":{"Bond":608000,"Bond Anticipation Note":2302132.97},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":461744,"own_levy":461744,"full_value":43825945,"rate":10.5358595233942,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":465000,"own_levy":465000,"full_value":45642466,"rate":10.1878807337009,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":481000,"own_levy":481000,"full_value":49067093,"rate":9.80290395438752,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":495000,"own_levy":495000,"full_value":55470893,"rate":8.92359890438396,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":505000,"own_levy":505000,"full_value":58252275,"rate":8.66918931492375,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":563000,"own_levy":563000,"full_value":61335207,"rate":9.17906741555466,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":434705,"proposed":444774,"limit":444774,"diff":0,"override":false,"levy_growth_pct":2.32,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":444774,"proposed":453669,"limit":453669,"diff":0,"override":false,"levy_growth_pct":2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":453669,"proposed":461774,"limit":462852,"diff":1078,"override":false,"levy_growth_pct":1.79,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":461774,"proposed":465000,"limit":473392,"diff":8392,"override":false,"levy_growth_pct":0.7,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":465000,"proposed":481000,"limit":481401,"diff":401,"override":false,"levy_growth_pct":3.44,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":481000,"proposed":495000,"limit":495388,"diff":388,"override":false,"levy_growth_pct":2.91,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":495000,"proposed":505000,"limit":505735,"diff":735,"override":false,"levy_growth_pct":2.02,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":505000,"proposed":563000,"limit":517418,"diff":-45582,"override":true,"levy_growth_pct":11.49,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":563000,"proposed":580000,"limit":567113,"diff":-12887,"override":true,"levy_growth_pct":3.02,"exceeds":true,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":0,"env_rating":"Moderate Environmental Stress","env_score":43.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":0,"env_rating":"Moderate Environmental Stress","env_score":40,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":25,"env_rating":"Significant Environmental Stress","env_score":50,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":28.3,"env_rating":"No Designation","env_score":26.7,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":28.3,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2024"},{"year":2025,"stress":"Not Filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.2431,"fb":142533.55,"exp":586212.1,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0,"fb":0,"exp":617092.1,"xfer":null,"src":"fsms-ind1-muni-2024"}],"fsms_not_filed":{"list":"FSMS 2025 not-filed (municipalities)","last_filed_in_time":"2024","src":"fsms-notfiled-muni-2025"},"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":1155,"denom_kind":"capita","afr_year":2025,"op_exp":1288654.76,"op_rev":1417057.94,"op_exp_per":1116,"prop_tax_per":440,"state_aid_share":6.4,"sales_tax_share":3.8,"prop_tax_share":35.9,"debt_service_share":8.4,"debt_end":2910132.97,"debt_per":2520,"exp_growth_5y":26.5,"rev_growth_5y":16.4,"gf_result":35923.330000000075,"fb_ratio":0,"fb_year":2024,"fsms_year":2025,"fsms_stress":"Not Filed","fsms_score":null,"fsms_env":"","levy_latest":563000,"levy_year":2026,"levy_growth":21.9,"levy_growth_span":"2021–2026","fv_rate":9.18,"cap_overrides":[2026,2027],"cap_exceeded":[2026,2027],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1299,"pctile":27,"n":47},"prop_tax_per":{"median":389,"pctile":54,"n":47},"debt_per":{"median":1292,"pctile":71,"n":43},"debt_service_share":{"median":6.2,"pctile":62,"n":47},"state_aid_share":{"median":5.9,"pctile":56,"n":47},"sales_tax_share":{"median":9.4,"pctile":28,"n":47},"fb_ratio":{"median":45,"pctile":3,"n":46},"exp_growth_5y":{"median":23.1,"pctile":56,"n":47},"levy_growth":{"median":14.6,"pctile":61,"n":47}},"flags":[{"id":"fb_low","label":"Low fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 0% of gross expenditures (FY 2024); threshold < 5%.","src":["fsms-ind1-muni-2024"]},{"id":"debt_growth","label":"Rapid debt growth","detail":"Debt outstanding rose from $1,660,118 (2022) to $2,910,133 (2025), +75%.","src":["debt-2022","debt-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 2026 (by $45,582, override planned), 2027 (by $12,887, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]},{"id":"filing","label":"AFR not filed in time for FSMS score","detail":"Listed on OSC's FSMS 2025 not-filed (municipalities); last filed in time for a score: 2024. This is filing status, not a stress designation.","src":["fsms-notfiled-muni-2025"]}]}