{"fid":"saratoga-county/village-stillwater","entity_id":"saratoga-county/village-stillwater","name":"Village of Stillwater","kind":"village","kind_label":"Village","county":"Saratoga","region":"capital-region","osc_code":"410480704820","beds":null,"match":"matched","in_asr_manifest":true,"in_batch3":false,"osc_name":"Village of Stillwater","population":{"value":1751,"year":2025,"base2020":1758,"src":"popest-2025","loc":"Stillwater village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":1402335.6,"op_exp":1454651.62,"gf_rev":815348.78,"gf_exp":863327.05,"gf_rev_all":868048.78,"gf_exp_all":863327.05,"prop_tax":505963.74,"sales_tax":291471,"state_aid":92577.78,"federal_aid":0,"debt_service":205298.96,"exp_by":{"General Government":210617.47,"Public Safety":57804.17,"Transportation":256217.89,"Culture and Recreation":52019.7,"Sanitation":173701.13,"Community Services":6073.44,"Employee Benefits":198799.13,"Debt Service":205298.96,"Utilities":294119.73},"rev_by":{"Real Property Taxes and Assessments":501103.51,"Other Real Property Tax Items":4860.23,"Sales and Use Tax":291471,"Other Non-Property Taxes":36218.75,"Charges for Services":457469.73,"Use and Sale of Property":5620.5,"Other Local Revenues":13014.1,"State Aid":92577.78},"debt_end":3408551.12,"debt_by":{"Bond":3387639.17,"Installment Purchase Contract":20911.95},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":1322897.27,"op_exp":1631401.53,"gf_rev":754173.1,"gf_exp":864847.35,"gf_rev_all":774173.1,"gf_exp_all":864847.35,"prop_tax":482710.19,"sales_tax":290926,"state_aid":19241.51,"federal_aid":0,"debt_service":216822.14,"exp_by":{"General Government":206809.05,"Public Safety":57328.13,"Transportation":307477.39,"Culture and Recreation":30803.88,"Sanitation":338789.88,"Community Services":12375.57,"Employee Benefits":165195.4,"Debt Service":216822.14,"Utilities":295800.09},"rev_by":{"Real Property Taxes and Assessments":480967.33,"Other Real Property Tax Items":1742.86,"Sales and Use Tax":290926,"Other Non-Property Taxes":34044.08,"Charges for Services":464135.17,"Use and Sale of Property":6770.07,"Other Local Revenues":25070.25,"State Aid":19241.51},"debt_end":3200139.17,"debt_by":{"Bond":3200139.17,"Installment Purchase Contract":0},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":1500972.81,"op_exp":1461906.25,"gf_rev":834758.67,"gf_exp":827677.46,"gf_rev_all":834758.67,"gf_exp_all":827677.46,"prop_tax":493359.12,"sales_tax":303467,"state_aid":88013.78,"federal_aid":0,"debt_service":199624.42,"exp_by":{"General Government":200997.28,"Public Safety":54444.38,"Transportation":330211.92,"Culture and Recreation":12631.13,"Sanitation":206686.65,"Community Services":8486.92,"Employee Benefits":153458.38,"Debt Service":199624.42,"Utilities":295365.17},"rev_by":{"Real Property Taxes and Assessments":488373.26,"Other Real Property Tax Items":4985.86,"Sales and Use Tax":303467,"Other Non-Property Taxes":25396.71,"Charges for Services":558884.85,"Use and Sale of Property":7023.42,"Other Local Revenues":24827.93,"State Aid":88013.78},"debt_end":3007639.53,"debt_by":{"Bond":3007639.53},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":1548660.84,"op_exp":1601947.3,"gf_rev":930593.06,"gf_exp":1003124.45,"gf_rev_all":930593.06,"gf_exp_all":1003124.45,"prop_tax":500188.55,"sales_tax":360249,"state_aid":81801.11,"federal_aid":0,"debt_service":154178.62,"exp_by":{"General Government":291466.96,"Public Safety":64289.75,"Transportation":433422.97,"Community Services":26506.15,"Culture and Recreation":13592.39,"Sanitation":203956.1,"Employee Benefits":151508.62,"Debt Service":154178.62,"Utilities":263025.74},"rev_by":{"Real Property Taxes and Assessments":496413.05,"Other Real Property Tax Items":3775.5,"Sales and Use Tax":360249,"Other Non-Property Taxes":41474.09,"Charges for Services":508412.55,"Use and Sale of Property":6870.6,"Other Local Revenues":49664.94,"State Aid":81801.11},"debt_end":2859104.53,"debt_by":{"Bond":2859104.53},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":1571968.84,"op_exp":1643720.58,"gf_rev":930377.01,"gf_exp":944184.29,"gf_rev_all":930377.01,"gf_exp_all":944184.29,"prop_tax":507355.38,"sales_tax":364918,"state_aid":81158.09,"federal_aid":0,"debt_service":179766.04,"exp_by":{"General Government":260016.48,"Public Safety":80457.67,"Transportation":391592.8,"Community Services":31339.72,"Culture and Recreation":15583.75,"Sanitation":220316.12,"Employee Benefits":143223.64,"Debt Service":179766.04,"Utilities":321424.36},"rev_by":{"Real Property Taxes and Assessments":504100.07,"Other Real Property Tax Items":3255.31,"Sales and Use Tax":364918,"Other Non-Property Taxes":24606.02,"Charges for Services":527317.56,"Charges to Other Governments":10361,"Use and Sale of Property":15005.79,"Other Local Revenues":41247,"State Aid":81158.09},"debt_end":3160773.16,"debt_by":{"Bond":3160773.16,"Bond Anticipation Note":0},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":1705575.56,"op_exp":1787441.3,"gf_rev":1058395.37,"gf_exp":1098467.56,"gf_rev_all":1058395.37,"gf_exp_all":1098467.56,"prop_tax":514975.81,"sales_tax":404196,"state_aid":37113.57,"federal_aid":141692.6,"debt_service":177465.27,"exp_by":{"General Government":504808.93,"Public Safety":78628.66,"Transportation":288826.42,"Culture and Recreation":14787.49,"Sanitation":237671.47,"Community Services":26782.62,"Employee Benefits":157520.31,"Debt Service":177465.27,"Economic Development":25501.78,"Utilities":275448.35},"rev_by":{"Real Property Taxes and Assessments":511642.12,"Other Real Property Tax Items":3333.69,"Sales and Use Tax":404196,"Other Non-Property Taxes":31041.66,"Charges for Services":538406.93,"Charges to Other Governments":1700,"Use and Sale of Property":19616.01,"Other Local Revenues":16832.98,"State Aid":37113.57,"Federal Aid":141692.6},"debt_end":2996512.39,"debt_by":{"Bond":2996512.39},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":1760702.63,"op_exp":1811669.76,"gf_rev":1068311.35,"gf_exp":1167802.35,"gf_rev_all":1110046.85,"gf_exp_all":1167802.35,"prop_tax":520778.86,"sales_tax":398740.89,"state_aid":144355.16,"federal_aid":33691.49,"debt_service":181818.88,"exp_by":{"General Government":367897.26,"Public Safety":76382.99,"Transportation":503607.2,"Community Services":7743.52,"Culture and Recreation":24270.35,"Sanitation":234613.85,"Employee Benefits":159624.02,"Debt Service":181818.88,"Utilities":255711.69},"rev_by":{"Real Property Taxes and Assessments":518557.76,"Other Real Property Tax Items":2221.1,"Sales and Use Tax":398740.89,"Other Non-Property Taxes":29178.11,"Charges for Services":581974.5,"Charges to Other Governments":10000,"Use and Sale of Property":28654.54,"Other Local Revenues":13329.08,"State Aid":144355.16,"Federal Aid":33691.49},"debt_end":3230000,"debt_by":{"Bond":3230000},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":383502,"own_levy":383502,"full_value":103356146,"rate":3.7104905208056,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":388555,"own_levy":388555,"full_value":110197298,"rate":3.52599389505902,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":395173,"own_levy":395173,"full_value":112074056,"rate":3.52599891628799,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":401834,"own_levy":401834,"full_value":128958571,"rate":3.11599296490343,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":407981,"own_levy":407981,"full_value":148518836,"rate":2.74699836726434,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":419645,"own_levy":419645,"full_value":160506789,"rate":2.61450000099373,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":358381,"proposed":366147,"limit":371507,"diff":5360,"override":false,"levy_growth_pct":2.17,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":366147,"proposed":367237,"limit":380118,"diff":12881,"override":false,"levy_growth_pct":0.3,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":367237,"proposed":383502,"limit":385456,"diff":1954,"override":false,"levy_growth_pct":4.43,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":383502,"proposed":388555,"limit":397617,"diff":9062,"override":false,"levy_growth_pct":1.32,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":388555,"proposed":395173,"limit":407442,"diff":12269,"override":false,"levy_growth_pct":1.7,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":395173,"proposed":401834,"limit":414670,"diff":12836,"override":false,"levy_growth_pct":1.69,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":401834,"proposed":407981,"limit":420434,"diff":12453,"override":false,"levy_growth_pct":1.53,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":407981,"proposed":419645,"limit":428225,"diff":8580,"override":false,"levy_growth_pct":2.86,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":419645,"proposed":427646,"limit":439555,"diff":11909,"override":false,"levy_growth_pct":1.91,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":8.3,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":10,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":8.3,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":8.3,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":8.3,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":11.7,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":11.7,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.7137,"fb":673908.29,"exp":944184.29,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.5581,"fb":613107.1,"exp":1098467.56,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.4587,"fb":535693.6,"exp":1167802.35,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of Stillwater – Capital Project and Settlement Award Accounting (2017M-163)","issued":"December 1, 2017","types":"Village","topics":"Capital Projects, Records and Reports","url":"https://www.osc.ny.gov/local-government/audits/village/2017/12/01/village-stillwater-capital-project-and-settlement-award-accounting-2017m-163"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":1751,"denom_kind":"capita","afr_year":2025,"op_exp":1811669.76,"op_rev":1760702.63,"op_exp_per":1035,"prop_tax_per":297,"state_aid_share":8.2,"sales_tax_share":22.6,"prop_tax_share":29.6,"debt_service_share":10,"debt_end":3230000,"debt_per":1845,"exp_growth_5y":23.9,"rev_growth_5y":17.3,"gf_result":-57755.5,"fb_ratio":45.9,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":11.7,"fsms_env":"No Designation","levy_latest":419645,"levy_year":2026,"levy_growth":9.4,"levy_growth_span":"2021–2026","fv_rate":2.61,"cap_overrides":[],"cap_exceeded":[],"audit_count":1,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1295,"pctile":39,"n":47},"prop_tax_per":{"median":380,"pctile":35,"n":47},"debt_per":{"median":1152.5,"pctile":65,"n":42},"debt_service_share":{"median":6.5,"pctile":67,"n":48},"state_aid_share":{"median":5.9,"pctile":80,"n":48},"sales_tax_share":{"median":14,"pctile":76,"n":48},"fb_ratio":{"median":42.4,"pctile":55,"n":42},"exp_growth_5y":{"median":20.8,"pctile":53,"n":46},"levy_growth":{"median":10.7,"pctile":39,"n":46},"fsms_score":{"median":4.2,"pctile":82,"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}]}