{"fid":"montgomery-county/nelliston","entity_id":"montgomery-county/nelliston","name":"Village of Nelliston","kind":"village","kind_label":"Village","county":"Montgomery","region":"capital-region","osc_code":"270463503340","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Nelliston","population":{"value":564,"year":2025,"base2020":564,"src":"popest-2025","loc":"Nelliston village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":441249,"op_exp":422822,"gf_rev":284116,"gf_exp":243827,"gf_rev_all":284116,"gf_exp_all":243827,"prop_tax":149800,"sales_tax":115593,"state_aid":0,"federal_aid":0,"debt_service":9315,"exp_by":{"General Government":72226,"Public Safety":20371,"Transportation":33904,"Culture and Recreation":4541,"Sanitation":72339,"Employee Benefits":43897,"Debt Service":9315,"Utilities":166229},"rev_by":{"Real Property Taxes and Assessments":146937,"Other Real Property Tax Items":2863,"Sales and Use Tax":115593,"Other Non-Property Taxes":6698,"Use and Sale of Property":988,"Charges for Services":158451,"Other Local Revenues":9719,"State Aid":0},"debt_end":0,"debt_by":{"Bond":0},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":546669,"op_exp":434793,"gf_rev":351659,"gf_exp":249771,"gf_rev_all":351659,"gf_exp_all":249771,"prop_tax":150830,"sales_tax":123182,"state_aid":49241,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":114554,"Public Safety":14000,"Transportation":39341,"Culture and Recreation":775,"Sanitation":54129,"Utilities":181241,"Community Services":6901,"Employee Benefits":23852},"rev_by":{"Real Property Taxes and Assessments":148334,"Other Real Property Tax Items":2496,"Sales and Use Tax":123182,"Other Non-Property Taxes":6658,"Charges for Services":181319,"Use and Sale of Property":1202,"Other Local Revenues":33177,"State Aid":49241,"Charges to Other Governments":1060},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":508133,"op_exp":428921,"gf_rev":330244,"gf_exp":242540,"gf_rev_all":330244,"gf_exp_all":308098,"prop_tax":149451,"sales_tax":124672,"state_aid":39347,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":119910,"Public Safety":21539,"Transportation":33400,"Culture and Recreation":2865,"Sanitation":55114,"Utilities":181833,"Community Services":546,"Employee Benefits":13714},"rev_by":{"Real Property Taxes and Assessments":147632,"Other Real Property Tax Items":1819,"Sales and Use Tax":124672,"Other Non-Property Taxes":6694,"Charges for Services":180225,"Use and Sale of Property":1229,"Other Local Revenues":6515,"State Aid":39347,"Charges to Other Governments":0},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":544232,"op_exp":409521,"gf_rev":405884,"gf_exp":267050,"gf_rev_all":405884,"gf_exp_all":323324,"prop_tax":149750,"sales_tax":148657,"state_aid":38455,"federal_aid":29231,"debt_service":0,"exp_by":{"General Government":110078,"Public Safety":22299,"Transportation":42194,"Culture and Recreation":23063,"Sanitation":67646,"Utilities":128807,"Community Services":2073,"Employee Benefits":13361},"rev_by":{"Real Property Taxes and Assessments":147632,"Other Real Property Tax Items":2118,"Sales and Use Tax":148657,"Other Non-Property Taxes":9920,"Charges for Services":141719,"Use and Sale of Property":11080,"Other Local Revenues":15420,"State Aid":38455,"Federal Aid":29231},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":588485,"op_exp":539580,"gf_rev":416611,"gf_exp":367873,"gf_rev_all":416611,"gf_exp_all":510073,"prop_tax":149904,"sales_tax":172277,"state_aid":50384,"federal_aid":29231,"debt_service":0,"exp_by":{"General Government":141486,"Public Safety":29433,"Transportation":90733,"Culture and Recreation":29436,"Sanitation":58087,"Utilities":172329,"Economic Development":2928,"Community Services":2681,"Employee Benefits":12467},"rev_by":{"Real Property Taxes and Assessments":147632,"Other Real Property Tax Items":2272,"Sales and Use Tax":172277,"Other Non-Property Taxes":6651,"Charges for Services":178611,"Use and Sale of Property":1427,"State Aid":50384,"Federal Aid":29231},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":479736,"op_exp":432129,"gf_rev":351222,"gf_exp":283520,"gf_rev_all":351222,"gf_exp_all":283520,"prop_tax":155480,"sales_tax":170241,"state_aid":9575,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":139259,"Public Safety":28002,"Transportation":15285,"Culture and Recreation":17903,"Sanitation":67578,"Utilities":148223,"Community Services":2054,"Employee Benefits":13825},"rev_by":{"Real Property Taxes and Assessments":152060,"Other Real Property Tax Items":3420,"Sales and Use Tax":170241,"Other Non-Property Taxes":5946,"Charges for Services":134229,"Use and Sale of Property":3265,"Other Local Revenues":1000,"State Aid":9575},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":584817,"op_exp":463307,"gf_rev":389337,"gf_exp":313667,"gf_rev_all":389337,"gf_exp_all":351667,"prop_tax":165965,"sales_tax":174125,"state_aid":27415,"federal_aid":0,"debt_service":0,"exp_by":{"General Government":169608,"Public Safety":28676,"Transportation":12445,"Community Services":3191,"Culture and Recreation":14210,"Sanitation":71159,"Utilities":151012,"Employee Benefits":13006},"rev_by":{"Real Property Taxes and Assessments":159663,"Other Real Property Tax Items":6302,"Sales and Use Tax":174125,"Other Non-Property Taxes":5351,"Charges for Services":198455,"Charges to Other Governments":8105,"Use and Sale of Property":4401,"Other Local Revenues":1000,"State Aid":27415},"debt_end":500000,"debt_by":{"Bond Anticipation Note":500000},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":147632,"own_levy":147632,"full_value":27020538,"rate":5.46369580057954,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":147632,"own_levy":147632,"full_value":26942760,"rate":5.47946832470022,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":147632,"own_levy":147632,"full_value":28845791,"rate":5.11797371061865,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":152060,"own_levy":152060,"full_value":32979200,"rate":4.61078497962352,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":159663,"own_levy":159663,"full_value":36776800,"rate":4.34140545126275,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":167646,"own_levy":167646,"full_value":39573272,"rate":4.23634416684069,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":142600,"proposed":143536,"limit":147632,"diff":4096,"override":false,"levy_growth_pct":0.66,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":146937,"proposed":143536,"limit":156251,"diff":12715,"override":false,"levy_growth_pct":-2.31,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":145809,"proposed":147632,"limit":150748,"diff":3116,"override":false,"levy_growth_pct":1.25,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":147632,"proposed":147632,"limit":151827,"diff":4195,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":147632,"proposed":147632,"limit":152862,"diff":5230,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":147632,"proposed":152060,"limit":153073,"diff":1013,"override":false,"levy_growth_pct":3,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":152060,"proposed":159663,"limit":156114,"diff":-3549,"override":true,"levy_growth_pct":5,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":159663,"proposed":167646,"limit":165820,"diff":-1826,"override":true,"levy_growth_pct":5,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":167646,"proposed":176028,"limit":171478,"diff":-4550,"override":true,"levy_growth_pct":5,"exceeds":true,"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":0,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":0,"env_rating":"Moderate Environmental Stress","env_score":40,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":0,"env_rating":"Susceptible Environmental Stress","env_score":36.7,"src":"fsms-muni-2022"},{"year":2023,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"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":3.3,"env_rating":"Susceptible Environmental Stress","env_score":30,"src":"fsms-muni-2025"}],"fb":[{"year":2025,"ratio":1.263,"fb":444155,"exp":351667,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of Nelliston - Payroll and Accounting Records (2018M-162)","issued":"December 14, 2018","types":"Village","topics":"Payroll/Employee Benefits, Records and Reports","url":"https://www.osc.ny.gov/local-government/audits/village/2018/12/14/village-nelliston-payroll-and-accounting-records-2018m-162"},{"title":"Village of Nelliston – Department of Public Works Payroll (2015M-104)","issued":"August 21, 2015","types":"Village","topics":"Payroll/Employee Benefits","url":"https://www.osc.ny.gov/local-government/audits/village/2015/08/21/village-nelliston-department-public-works-payroll-2015m-104"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":564,"denom_kind":"capita","afr_year":2025,"op_exp":463307,"op_rev":584817,"op_exp_per":821,"prop_tax_per":294,"state_aid_share":4.7,"sales_tax_share":29.8,"prop_tax_share":28.4,"debt_service_share":0,"debt_end":500000,"debt_per":887,"exp_growth_5y":8,"rev_growth_5y":15.1,"gf_result":37670,"fb_ratio":126.3,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":3.3,"fsms_env":"Susceptible Environmental Stress","levy_latest":167646,"levy_year":2026,"levy_growth":13.6,"levy_growth_span":"2021–2026","fv_rate":4.24,"cap_overrides":[2025,2026,2027],"cap_exceeded":[2025,2026,2027],"audit_count":2,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1295,"pctile":16,"n":47},"prop_tax_per":{"median":380,"pctile":33,"n":47},"debt_per":{"median":1152.5,"pctile":46,"n":42},"debt_service_share":{"median":6.5,"pctile":6,"n":48},"state_aid_share":{"median":5.9,"pctile":35,"n":48},"sales_tax_share":{"median":14,"pctile":84,"n":48},"fb_ratio":{"median":42.4,"pctile":92,"n":42},"exp_growth_5y":{"median":20.8,"pctile":32,"n":46},"levy_growth":{"median":10.7,"pctile":66,"n":46},"fsms_score":{"median":4.2,"pctile":39,"n":36}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 126.3% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]},{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2025 (by $3,549, override planned), 2026 (by $1,826, override planned), 2027 (by $4,550, 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 2023, 2024: its Annual Financial Report was not filed in time to be scored. This is filing status, not a stress designation.","src":["fsms-muni-2023","fsms-muni-2024"]}]}