{"fid":"saratoga-county/fd-stillwater-fire-district","entity_id":null,"name":"Stillwater Fire District","kind":"fire_district","kind_label":"Fire district","county":"Saratoga","region":"capital-region","osc_code":"411180708400","beds":null,"match":"osc_only","in_asr_manifest":false,"in_batch3":false,"osc_name":"Stillwater Fire District","series":[{"year":2019,"pe":"2019-12-31","op_rev":904381.97,"op_exp":716114.03,"gf_rev":904381.97,"gf_exp":716114.03,"gf_rev_all":904381.97,"gf_exp_all":716114.03,"prop_tax":882743.27,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":136662.5,"exp_by":{"Public Safety":448973.48,"Employee Benefits":130478.05,"Debt Service":136662.5},"rev_by":{"Real Property Taxes and Assessments":882743.27,"Use and Sale of Property":8979.26,"Other Local Revenues":12659.44},"debt_end":130000,"debt_by":{"Bond":130000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_FireDistrict.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":908442.9,"op_exp":1233418.27,"gf_rev":908442.9,"gf_exp":1233418.27,"gf_rev_all":908442.9,"gf_exp_all":1584701.27,"prop_tax":899472.42,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":606726.19,"exp_by":{"Public Safety":495145.2,"Employee Benefits":131546.88,"Debt Service":606726.19},"rev_by":{"Real Property Taxes and Assessments":899472.42,"Use and Sale of Property":7825.48,"Other Local Revenues":1145},"debt_end":950041.02,"debt_by":{"Bond":0,"Bond Anticipation Note":800000,"Installment Purchase Contract":150041.02},"debt_src":"debt-2020","src":"afr-2020","file":"2020_FireDistrict.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":1032497.45,"op_exp":722819.43,"gf_rev":1032497.45,"gf_exp":722819.43,"gf_rev_all":1032497.45,"gf_exp_all":722819.43,"prop_tax":917367.59,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":267171.21,"exp_by":{"Public Safety":316908.76,"Employee Benefits":138739.46,"Debt Service":267171.21},"rev_by":{"Real Property Taxes and Assessments":917367.59,"Use and Sale of Property":112032.1,"Other Local Revenues":3097.76},"debt_end":701624.68,"debt_by":{"Bond Anticipation Note":600000,"Installment Purchase Contract":101624.68},"debt_src":"debt-2021","src":"afr-2021","file":"2021_FireDistrict.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":790201.95,"op_exp":1691076.72,"gf_rev":790201.95,"gf_exp":1691076.72,"gf_rev_all":790201.95,"gf_exp_all":1691076.72,"prop_tax":933806.26,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":362628.44,"exp_by":{"Public Safety":1187825.55,"Employee Benefits":140622.73,"Debt Service":362628.44},"rev_by":{"Real Property Taxes and Assessments":933806.26,"Use and Sale of Property":-153826.5,"Other Local Revenues":10222.19},"debt_end":351627.68,"debt_by":{"Bond Anticipation Note":300000,"Installment Purchase Contract":51627.68},"debt_src":"debt-2022","src":"afr-2022","file":"2022_FireDistrict.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":1082601.6,"op_exp":893960.31,"gf_rev":1082601.6,"gf_exp":893960.31,"gf_rev_all":1082601.6,"gf_exp_all":893960.31,"prop_tax":956389.68,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":358123.45,"exp_by":{"Public Safety":381276.82,"Employee Benefits":154560.04,"Debt Service":358123.45},"rev_by":{"Real Property Taxes and Assessments":956389.68,"Use and Sale of Property":111211.92,"Other Local Revenues":15000},"debt_end":0,"debt_by":{"Bond Anticipation Note":0,"Installment Purchase Contract":0},"debt_src":"debt-2023","src":"afr-2023","file":"2023_FireDistrict.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":1122450.44,"op_exp":753222.37,"gf_rev":1122450.44,"gf_exp":753222.37,"gf_rev_all":1122450.44,"gf_exp_all":753222.37,"prop_tax":1012393.16,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":0,"exp_by":{"Public Safety":594408.23,"Employee Benefits":158814.14},"rev_by":{"Real Property Taxes and Assessments":1012393.16,"Use and Sale of Property":107557.28,"Other Local Revenues":2500},"debt_end":null,"debt_by":null,"debt_src":null,"src":"afr-2024","file":"2024_FireDistrict.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":1243746.85,"op_exp":857704.18,"gf_rev":1243746.85,"gf_exp":857704.18,"gf_rev_all":1243746.85,"gf_exp_all":857704.18,"prop_tax":1065365.14,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":174086.93,"exp_by":{"Public Safety":529643.89,"Employee Benefits":153973.36,"Debt Service":174086.93},"rev_by":{"Real Property Taxes and Assessments":1065365.14,"Use and Sale of Property":178381.71},"debt_end":1560310.6,"debt_by":{"Installment Purchase Contract":1560310.6},"debt_src":"debt-2025","src":"afr-2025","file":"2025_FireDistrict.csv","snap":"2026-09-30"}],"levy":[],"taxcap":[{"fy":2019,"prior_levy":847555,"proposed":882742,"limit":895930,"diff":13188,"override":false,"levy_growth_pct":4.15,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":882742,"proposed":899472,"limit":952212,"diff":52740,"override":false,"levy_growth_pct":1.9,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":899472,"proposed":917367,"limit":952451,"diff":35084,"override":false,"levy_growth_pct":1.99,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":917367,"proposed":933806,"limit":963943,"diff":30137,"override":false,"levy_growth_pct":1.79,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":933806,"proposed":956389,"limit":982086,"diff":25697,"override":false,"levy_growth_pct":2.42,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":956389,"proposed":1012393,"limit":1009758,"diff":-2635,"override":true,"levy_growth_pct":5.86,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":1012393,"proposed":1065365,"limit":1064033,"diff":-1332,"override":true,"levy_growth_pct":5.23,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":1065365,"proposed":1099144,"limit":1136007,"diff":36863,"override":false,"levy_growth_pct":3.17,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":1099144,"proposed":1126049,"limit":1168101,"diff":42052,"override":false,"levy_growth_pct":2.45,"exceeds":false,"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":857704.18,"op_rev":1243746.85,"op_exp_per":null,"prop_tax_per":null,"state_aid_share":0,"sales_tax_share":null,"prop_tax_share":85.7,"debt_service_share":20.3,"debt_end":1560310.6,"debt_per":null,"exp_growth_5y":18.7,"rev_growth_5y":20.5,"gf_result":386042.67000000004,"fb_ratio":null,"fb_year":null,"fsms_year":null,"fsms_stress":null,"fsms_score":null,"fsms_env":null,"cap_overrides":[2024,2025],"cap_exceeded":[2024,2025],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"debt_service_share":{"median":13.1,"pctile":67,"n":103},"state_aid_share":{"median":0,"pctile":48,"n":103},"exp_growth_5y":{"median":17.4,"pctile":54,"n":98}},"flags":[{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2024 (by $2,635, override planned), 2025 (by $1,332, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}