{"fid":"schoharie-county/village-richmondville","entity_id":"schoharie-county/village-richmondville","name":"Village of Richmondville","kind":"village","kind_label":"Village","county":"Schoharie","region":"capital-region","osc_code":"430471204220","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Richmondville","population":{"value":873,"year":2025,"base2020":878,"src":"popest-2025","loc":"Richmondville village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":2379176.38,"op_exp":2384826.21,"gf_rev":598821.45,"gf_exp":513605.46,"gf_rev_all":598821.45,"gf_exp_all":513605.46,"prop_tax":226403.46,"sales_tax":10918.74,"state_aid":77599.33,"federal_aid":49815.95,"debt_service":100151.39,"exp_by":{"General Government":297992.1,"Public Safety":115575.4,"Employee Benefits":411765.81,"Transportation":147066.86,"Culture and Recreation":31936.83,"Sanitation":84480.89,"Community Services":67691.54,"Debt Service":100151.39,"Utilities":1128165.39},"rev_by":{"Real Property Taxes and Assessments":196735,"Other Real Property Tax Items":29668.46,"Sales and Use Tax":10918.74,"Other Non-Property Taxes":13224.83,"Charges for Services":1759098.21,"Charges to Other Governments":79277.5,"Use and Sale of Property":88649.63,"Other Local Revenues":74188.73,"State Aid":77599.33,"Federal Aid":49815.95},"debt_end":867387.16,"debt_by":{"Bond":599711.44,"Bond Anticipation Note":83477.2,"Installment Purchase Contract":184198.52},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":2552753.39,"op_exp":2419707.25,"gf_rev":615607.83,"gf_exp":557210.3,"gf_rev_all":615648.77,"gf_exp_all":557210.3,"prop_tax":224564.98,"sales_tax":11258.07,"state_aid":82485.47,"federal_aid":119827.57,"debt_service":98716.51,"exp_by":{"General Government":315437.11,"Public Safety":176017.79,"Employee Benefits":401151.8,"Transportation":166821.99,"Culture and Recreation":38356.13,"Sanitation":101412.78,"Community Services":14871.37,"Debt Service":98716.51,"Utilities":1106921.77},"rev_by":{"Real Property Taxes and Assessments":202512,"Other Real Property Tax Items":22052.98,"Sales and Use Tax":11258.07,"Other Non-Property Taxes":21688.41,"Charges for Services":1915710.52,"Charges to Other Governments":79146.5,"Use and Sale of Property":89225.71,"Other Local Revenues":8846.16,"State Aid":82485.47,"Federal Aid":119827.57},"debt_end":1100898.07,"debt_by":{"Bond":544448.44,"Bond Anticipation Note":49468.2,"Installment Purchase Contract":506981.43},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":2353057,"op_exp":2325775,"gf_rev":485870,"gf_exp":423059,"gf_rev_all":485870,"gf_exp_all":434798,"prop_tax":223589,"sales_tax":8849,"state_aid":23726,"federal_aid":0,"debt_service":111083,"exp_by":{"General Government":235108,"Public Safety":71534,"Employee Benefits":405045,"Transportation":133395,"Culture and Recreation":22982,"Sanitation":103160,"Community Services":15952,"Debt Service":111083,"Utilities":1227516},"rev_by":{"Real Property Taxes and Assessments":203775,"Other Real Property Tax Items":19814,"Sales and Use Tax":8849,"Other Non-Property Taxes":14315,"Charges for Services":1845934,"Charges to Other Governments":79147,"Use and Sale of Property":99816,"Other Local Revenues":57681,"State Aid":23726},"debt_end":1030576.87,"debt_by":{"Bond":488731.44,"Bond Anticipation Note":76000,"Installment Purchase Contract":465845.43},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":2501613,"op_exp":2557566,"gf_rev":489408,"gf_exp":473411,"gf_rev_all":489504,"gf_exp_all":476147,"prop_tax":226316,"sales_tax":16319,"state_aid":46975,"federal_aid":2862,"debt_service":101421,"exp_by":{"General Government":261708,"Public Safety":54063,"Employee Benefits":366748,"Transportation":156036,"Culture and Recreation":32453,"Sanitation":127694,"Community Services":17684,"Debt Service":101421,"Utilities":1439759},"rev_by":{"Real Property Taxes and Assessments":205711,"Other Real Property Tax Items":20605,"Sales and Use Tax":16319,"Other Non-Property Taxes":14989,"Charges for Services":1952215,"Charges to Other Governments":80875,"Use and Sale of Property":139847,"Other Local Revenues":21215,"State Aid":46975,"Federal Aid":2862},"debt_end":926928,"debt_by":{"Bond":452344,"Bond Anticipation Note":50000,"Installment Purchase Contract":92500,"State or Authority Loan":332084},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":2495639,"op_exp":2628736,"gf_rev":511634,"gf_exp":534383,"gf_rev_all":514844,"gf_exp_all":534383,"prop_tax":228075,"sales_tax":19091,"state_aid":54393,"federal_aid":15398,"debt_service":93774,"exp_by":{"General Government":268132,"Public Safety":97061,"Employee Benefits":531785,"Transportation":163501,"Culture and Recreation":29965,"Sanitation":104930,"Community Services":16122,"Debt Service":93774,"Utilities":1323466},"rev_by":{"Real Property Taxes and Assessments":218093,"Other Real Property Tax Items":9982,"Sales and Use Tax":19091,"Other Non-Property Taxes":15200,"Charges for Services":1996571,"Charges to Other Governments":81052,"Use and Sale of Property":72925,"Other Local Revenues":12934,"State Aid":54393,"Federal Aid":15398},"debt_end":827704,"debt_by":{"Bond":415844,"Bond Anticipation Note":30000,"Installment Purchase Contract":74000,"State or Authority Loan":307860},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":2524197,"op_exp":2704932,"gf_rev":543379,"gf_exp":538273,"gf_rev_all":543379,"gf_exp_all":546773,"prop_tax":245106,"sales_tax":37921,"state_aid":19087,"federal_aid":10397,"debt_service":73518,"exp_by":{"General Government":306638,"Public Safety":69034,"Employee Benefits":471553,"Transportation":129116,"Culture and Recreation":37333,"Sanitation":106810,"Community Services":15859,"Debt Service":73518,"Utilities":1495071},"rev_by":{"Real Property Taxes and Assessments":226007,"Other Real Property Tax Items":19099,"Sales and Use Tax":37921,"Other Non-Property Taxes":14867,"Charges for Services":1918388,"Charges to Other Governments":82025,"Use and Sale of Property":194809,"Other Local Revenues":1597,"State Aid":19087,"Federal Aid":10397},"debt_end":794835,"debt_by":{"Bond":379231,"Bond Anticipation Note":67000,"Installment Purchase Contract":55500,"State or Authority Loan":293104},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":2803510,"op_exp":2920771,"gf_rev":514403,"gf_exp":509662,"gf_rev_all":514403,"gf_exp_all":542607,"prop_tax":236642,"sales_tax":38071,"state_aid":13418,"federal_aid":15605,"debt_service":75378,"exp_by":{"General Government":289304,"Public Safety":70613,"Employee Benefits":518254,"Transportation":122967,"Culture and Recreation":35515,"Sanitation":95612,"Community Services":15272,"Debt Service":75378,"Utilities":1697856},"rev_by":{"Real Property Taxes and Assessments":230689,"Other Real Property Tax Items":5953,"Sales and Use Tax":38071,"Other Non-Property Taxes":13914,"Charges for Services":2207676,"Charges to Other Governments":83973,"Use and Sale of Property":184708,"Other Local Revenues":9503,"State Aid":13418,"Federal Aid":15605},"debt_end":705084,"debt_by":{"Bond":342504,"Bond Anticipation Note":47600,"Installment Purchase Contract":37000,"State or Authority Loan":277980},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":202986,"own_levy":202986,"full_value":33506728,"rate":6.0580669052496,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":205711,"own_levy":205711,"full_value":33602203,"rate":6.12194980192221,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":218093,"own_levy":218093,"full_value":35509764,"rate":6.14177554094699,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":226348,"own_levy":226348,"full_value":40280253,"rate":5.61932915366743,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":230978,"own_levy":230978,"full_value":47451863,"rate":4.86762764193263,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":236812,"own_levy":236812,"full_value":53760478,"rate":4.40494595304752,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":194179,"proposed":196738,"limit":197718,"diff":0,"override":false,"levy_growth_pct":1.32,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":196735,"proposed":202512,"limit":202513,"diff":1,"override":false,"levy_growth_pct":2.94,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":202512,"proposed":209298,"limit":209298,"diff":0,"override":false,"levy_growth_pct":3.35,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":202985,"proposed":0,"limit":211107,"diff":211107,"override":false,"levy_growth_pct":-100,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":205711,"proposed":218093,"limit":219245,"diff":1152,"override":false,"levy_growth_pct":6.02,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":218093,"proposed":226348,"limit":226867,"diff":519,"override":false,"levy_growth_pct":3.79,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":226348,"proposed":230978,"limit":230978,"diff":0,"override":false,"levy_growth_pct":2.05,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":230978,"proposed":236812,"limit":236829,"diff":17,"override":false,"levy_growth_pct":2.53,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":236812,"proposed":242432,"limit":242432,"diff":0,"override":false,"levy_growth_pct":2.37,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":3.3,"env_rating":"Susceptible Environmental Stress","env_score":33.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":26.7,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2021"},{"year":2022,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.7758,"fb":414592,"exp":534383,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.8166,"fb":446520,"exp":546773,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.6765,"fb":367086,"exp":542607,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of Richmondville – Disbursements (2012M-178)","issued":"January 25, 2013","types":"Village","topics":"Cash Disbursements","url":"https://www.osc.ny.gov/local-government/audits/village/2013/01/25/village-richmondville-disbursements-2012m-178"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":873,"denom_kind":"capita","afr_year":2025,"op_exp":2920771,"op_rev":2803510,"op_exp_per":3346,"prop_tax_per":271,"state_aid_share":0.5,"sales_tax_share":1.4,"prop_tax_share":8.4,"debt_service_share":2.6,"debt_end":705084,"debt_per":808,"exp_growth_5y":25.6,"rev_growth_5y":19.1,"gf_result":-28204,"fb_ratio":67.7,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":3.3,"fsms_env":"No Designation","levy_latest":236812,"levy_year":2026,"levy_growth":16.7,"levy_growth_span":"2021–2026","fv_rate":4.4,"cap_overrides":[],"cap_exceeded":[],"audit_count":1,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1295,"pctile":95,"n":47},"prop_tax_per":{"median":380,"pctile":24,"n":47},"debt_per":{"median":1152.5,"pctile":44,"n":42},"debt_service_share":{"median":6.5,"pctile":24,"n":48},"state_aid_share":{"median":5.9,"pctile":1,"n":48},"sales_tax_share":{"median":14,"pctile":3,"n":48},"fb_ratio":{"median":42.4,"pctile":68,"n":42},"exp_growth_5y":{"median":20.8,"pctile":58,"n":46},"levy_growth":{"median":10.7,"pctile":68,"n":46},"fsms_score":{"median":4.2,"pctile":39,"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},{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 67.7% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]}]}