{"fid":"schenectady-county/delanson","entity_id":"schenectady-county/delanson","name":"Village of Delanson","kind":"village","kind_label":"Village","county":"Schenectady","region":"capital-region","osc_code":"420424201250","beds":null,"match":"matched","in_asr_manifest":true,"in_batch3":false,"osc_name":"Village of Delanson","population":{"value":306,"year":2025,"base2020":304,"src":"popest-2025","loc":"Delanson village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":334580.09,"op_exp":284390.48,"gf_rev":235471.27,"gf_exp":210913.27,"gf_rev_all":235471.27,"gf_exp_all":210913.27,"prop_tax":77648.81,"sales_tax":34035.77,"state_aid":40659.6,"federal_aid":0,"debt_service":39029.51,"exp_by":{"General Government":64543.24,"Public Safety":47349.32,"Health":50,"Transportation":54212.63,"Culture and Recreation":3194.89,"Sanitation":28844.4,"Employee Benefits":11367.67,"Debt Service":39029.51,"Utilities":35798.82},"rev_by":{"Real Property Taxes and Assessments":76628.93,"Other Real Property Tax Items":1019.88,"Sales and Use Tax":34035.77,"Other Non-Property Taxes":8620.33,"Charges for Services":99721.28,"Charges to Other Governments":69193,"Use and Sale of Property":105.97,"Other Local Revenues":4595.33,"State Aid":40659.6},"debt_end":232700,"debt_by":{"Bond":232700},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":330529.55,"op_exp":330826.98,"gf_rev":232069.34,"gf_exp":214987.99,"gf_rev_all":232069.34,"gf_exp_all":214987.99,"prop_tax":76229.16,"sales_tax":34265.58,"state_aid":31283.88,"federal_aid":0,"debt_service":38143.15,"exp_by":{"General Government":93301.3,"Public Safety":67361.45,"Health":50,"Transportation":37466.02,"Culture and Recreation":2653.2,"Sanitation":31248.1,"Employee Benefits":11376.8,"Debt Service":38143.15,"Utilities":49226.96},"rev_by":{"Real Property Taxes and Assessments":75750.99,"Other Real Property Tax Items":478.17,"Sales and Use Tax":34265.58,"Other Non-Property Taxes":8218.36,"Charges for Services":98754.9,"Charges to Other Governments":70409,"Use and Sale of Property":188.92,"Other Local Revenues":11179.75,"State Aid":31283.88},"debt_end":206200,"debt_by":{"Bond":206200},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":307840.6,"op_exp":346371.35,"gf_rev":210704.53,"gf_exp":193852.63,"gf_rev_all":210704.53,"gf_exp_all":193852.63,"prop_tax":76024.48,"sales_tax":33916.89,"state_aid":8012.7,"federal_aid":0,"debt_service":37505.51,"exp_by":{"General Government":70156.84,"Public Safety":48396.94,"Health":0,"Transportation":36347.73,"Culture and Recreation":1589.17,"Sanitation":26835.94,"Employee Benefits":12556.03,"Debt Service":37505.51,"Utilities":112983.19},"rev_by":{"Real Property Taxes and Assessments":75771.84,"Other Real Property Tax Items":252.64,"Sales and Use Tax":33916.89,"Other Non-Property Taxes":8033.56,"Charges for Services":97638.46,"Charges to Other Governments":71817,"Use and Sale of Property":55.06,"Other Local Revenues":12342.45,"State Aid":8012.7},"debt_end":179000,"debt_by":{"Bond":179000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":335781.54,"op_exp":292758.63,"gf_rev":236395.55,"gf_exp":188467.04,"gf_rev_all":241395.55,"gf_exp_all":193467.04,"prop_tax":77411.51000000001,"sales_tax":31410.32,"state_aid":3359.42,"federal_aid":19692.25,"debt_service":37079.09,"exp_by":{"General Government":81947.78,"Public Safety":29501.98,"Health":50,"Transportation":22719.16,"Culture and Recreation":4797.97,"Sanitation":31568.52,"Employee Benefits":14276.88,"Debt Service":37079.09,"Utilities":70817.25},"rev_by":{"Real Property Taxes and Assessments":76464.27,"Other Real Property Tax Items":947.24,"Sales and Use Tax":31410.32,"Other Non-Property Taxes":8575.45,"Charges for Services":100307.76,"Charges to Other Governments":73253,"Use and Sale of Property":55.75,"Other Local Revenues":21716.08,"State Aid":3359.42,"Federal Aid":19692.25},"debt_end":150900,"debt_by":{"Bond":150900},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":330357.32,"op_exp":406721.66,"gf_rev":224248.32,"gf_exp":294268.99,"gf_rev_all":229248.32,"gf_exp_all":318961.24,"prop_tax":78888.37,"sales_tax":29260.39,"state_aid":14627,"federal_aid":0,"debt_service":36504.62,"exp_by":{"General Government":91007.21,"Public Safety":61056.62,"Health":50,"Transportation":90516.58,"Culture and Recreation":2056.84,"Sanitation":31183.92,"Employee Benefits":13050.27,"Debt Service":36504.62,"Utilities":81295.6},"rev_by":{"Real Property Taxes and Assessments":78219.98,"Other Real Property Tax Items":668.39,"Sales and Use Tax":29260.39,"Other Non-Property Taxes":11443.72,"Charges for Services":106783.7,"Charges to Other Governments":82044,"Use and Sale of Property":285.52,"Other Local Revenues":7024.62,"State Aid":14627},"debt_end":122000,"debt_by":{"Bond":122000},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":442449.83,"op_exp":473019.4,"gf_rev":312845.43,"gf_exp":328877.58,"gf_rev_all":312845.43,"gf_exp_all":328877.58,"prop_tax":81209.75,"sales_tax":34099.74,"state_aid":99994.4,"federal_aid":0,"debt_service":35432.79,"exp_by":{"General Government":110261.66,"Public Safety":107915.37,"Health":50,"Transportation":63569.61,"Culture and Recreation":4064.53,"Sanitation":31983.96,"Employee Benefits":14128,"Debt Service":35432.79,"Utilities":105613.48},"rev_by":{"Real Property Taxes and Assessments":80387.92,"Other Real Property Tax Items":821.83,"Sales and Use Tax":34099.74,"Other Non-Property Taxes":5720.65,"Charges for Services":109715.34,"Charges to Other Governments":86146,"Use and Sale of Property":880.4,"Other Local Revenues":24683.55,"State Aid":99994.4},"debt_end":92800,"debt_by":{"Bond":92800},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":544454.23,"op_exp":563372.83,"gf_rev":415509.32,"gf_exp":441566.65,"gf_rev_all":415509.32,"gf_exp_all":441566.65,"prop_tax":83669.95,"sales_tax":38169.09,"state_aid":136675.98,"federal_aid":0,"debt_service":16324.98,"exp_by":{"General Government":114726.65,"Public Safety":147846.48,"Transportation":155401.79,"Culture and Recreation":4336.06,"Sanitation":31983.96,"Employee Benefits":12926.48,"Utilities":79826.43,"Debt Service":16324.98},"rev_by":{"Real Property Taxes and Assessments":82879.39,"Other Real Property Tax Items":790.56,"Sales and Use Tax":38169.09,"Other Non-Property Taxes":11101.94,"Charges for Services":127276.41,"Charges to Other Governments":87870,"Use and Sale of Property":12685.43,"Other Local Revenues":47005.43,"State Aid":136675.98},"debt_end":81200,"debt_by":{"Bond":81200},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":76006,"own_levy":76006,"full_value":18687628,"rate":4.06718284417905,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":77371,"own_levy":77371,"full_value":20938141,"rate":3.69521821445371,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":79085,"own_levy":79085,"full_value":21259610,"rate":3.71996475946642,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":81761,"own_levy":81761,"full_value":25157400,"rate":3.24997813764538,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":83561,"own_levy":83561,"full_value":27779898,"rate":3.00796640794001,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":85170,"own_levy":85170,"full_value":29170358,"rate":2.9197447628171,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":76166,"proposed":76679,"limit":78868,"diff":2189,"override":false,"levy_growth_pct":0.67,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":76679,"proposed":75751,"limit":78213,"diff":2462,"override":false,"levy_growth_pct":-1.21,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":76603,"proposed":76006,"limit":79140,"diff":3134,"override":false,"levy_growth_pct":-0.78,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":76006,"proposed":77371,"limit":78189,"diff":818,"override":false,"levy_growth_pct":1.8,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":77371,"proposed":79085,"limit":80494,"diff":1409,"override":false,"levy_growth_pct":2.22,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":79085,"proposed":81107,"limit":82003,"diff":896,"override":false,"levy_growth_pct":2.56,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":81107,"proposed":83235,"limit":83776,"diff":541,"override":false,"levy_growth_pct":2.62,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":83235,"proposed":85170,"limit":85389,"diff":219,"override":false,"levy_growth_pct":2.32,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":85170,"proposed":88970,"limit":89256,"diff":286,"override":false,"levy_growth_pct":4.46,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":1.7,"env_rating":"No Designation","env_score":13.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":5,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":8.3,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":8.3,"env_rating":"No Designation","env_score":13.3,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":8.3,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":8.3,"env_rating":"No Designation","env_score":13.3,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":10,"env_rating":"No Designation","env_score":26.7,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.1093,"fb":34876.94,"exp":318961.24,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.2832,"fb":93124.21,"exp":328877.58,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.1189,"fb":52481.92,"exp":441566.65,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of Delanson – Internal Controls Over Selected Financial Operations (2012M-232)","issued":"March 29, 2013","types":"Village","topics":"Cash Disbursements, Cash Receipts, Claims Auditing","url":"https://www.osc.ny.gov/local-government/audits/village/2013/03/29/village-delanson-internal-controls-over-selected-financial-operations-2012m-232"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":306,"denom_kind":"capita","afr_year":2025,"op_exp":563372.83,"op_rev":544454.23,"op_exp_per":1841,"prop_tax_per":273,"state_aid_share":25.1,"sales_tax_share":7,"prop_tax_share":15.4,"debt_service_share":2.9,"debt_end":81200,"debt_per":265,"exp_growth_5y":62.6,"rev_growth_5y":76.9,"gf_result":-26057.330000000016,"fb_ratio":11.9,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":10,"fsms_env":"No Designation","levy_latest":85170,"levy_year":2026,"levy_growth":12.1,"levy_growth_span":"2021–2026","fv_rate":2.92,"cap_overrides":[],"cap_exceeded":[],"audit_count":1,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1295,"pctile":78,"n":47},"prop_tax_per":{"median":380,"pctile":27,"n":47},"debt_per":{"median":1152.5,"pctile":18,"n":42},"debt_service_share":{"median":6.5,"pctile":27,"n":48},"state_aid_share":{"median":5.9,"pctile":99,"n":48},"sales_tax_share":{"median":14,"pctile":34,"n":48},"fb_ratio":{"median":42.4,"pctile":20,"n":42},"exp_growth_5y":{"median":20.8,"pctile":88,"n":46},"levy_growth":{"median":10.7,"pctile":60,"n":46},"fsms_score":{"median":4.2,"pctile":78,"n":36}},"flags":[{"id":"structural_deficit","label":"Recurring deficits","detail":"General fund spending (incl. transfers out) exceeded revenues (incl. transfers in) in 2023, 2024, 2025, and operating funds overall spent more than they took in in 2023, 2024, 2025 (last 3 AFR years). Planned use of fund balance can cause this; check the adopted budgets.","src":["afr-2023","afr-2024","afr-2025"],"calc":true}]}