{"fid":"saratoga-county/ballston-spa","entity_id":"saratoga-county/ballston-spa","name":"Village of Ballston Spa","kind":"village","kind_label":"Village","county":"Saratoga","region":"capital-region","osc_code":"410453400340","beds":null,"match":"matched","in_asr_manifest":true,"in_batch3":false,"osc_name":"Village of Ballston Spa","population":{"value":4900,"year":2025,"base2020":5130,"src":"popest-2025","loc":"Ballston Spa village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":5914811,"op_exp":5473069,"gf_rev":4340734,"gf_exp":3957657,"gf_rev_all":4340734,"gf_exp_all":3957657,"prop_tax":1610373,"sales_tax":1119431,"state_aid":224852,"federal_aid":1019958,"debt_service":252578,"exp_by":{"General Government":668049,"Public Safety":1036884,"Health":9296,"Transportation":597906,"Economic Development":182121,"Culture and Recreation":301192,"Sanitation":79461,"Utilities":338486,"Community Services":0,"Social Services":930258,"Employee Benefits":1076838,"Debt Service":252578},"rev_by":{"Real Property Taxes and Assessments":1584657,"Other Real Property Tax Items":25716,"Sales and Use Tax":1119431,"Other Non-Property Taxes":14248,"Charges for Services":1227064,"Charges to Other Governments":437666,"Use and Sale of Property":116757,"Other Local Revenues":144462,"State Aid":224852,"Federal Aid":1019958},"debt_end":1290999.35,"debt_by":{"Bond":790999.35,"Revenue Anticipation Note":500000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":6417571,"op_exp":5843659.77,"gf_rev":4737030,"gf_exp":3594266,"gf_rev_all":4737030,"gf_exp_all":3620212,"prop_tax":1751075,"sales_tax":1133972,"state_aid":234356,"federal_aid":1109040,"debt_service":817942.77,"exp_by":{"General Government":705466,"Public Safety":882264,"Health":866,"Transportation":595205,"Economic Development":158032,"Culture and Recreation":279759,"Sanitation":77827,"Utilities":295807,"Community Services":7671,"Social Services":990079,"Employee Benefits":1032741,"Debt Service":817942.77},"rev_by":{"Real Property Taxes and Assessments":1728994,"Other Real Property Tax Items":22081,"Sales and Use Tax":1133972,"Other Non-Property Taxes":57130,"Charges for Services":1294363,"Charges to Other Governments":572246,"Use and Sale of Property":83186,"Other Local Revenues":182203,"State Aid":234356,"Federal Aid":1109040},"debt_end":1763220.35,"debt_by":{"Bond":1763220.35,"Revenue Anticipation Note":0},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":6949062,"op_exp":5843152,"gf_rev":5235092,"gf_exp":4115511,"gf_rev_all":5235092,"gf_exp_all":4189301,"prop_tax":1776305,"sales_tax":1201903,"state_aid":211972,"federal_aid":1181337,"debt_service":326076,"exp_by":{"General Government":626789,"Public Safety":1116358,"Transportation":673174,"Culture and Recreation":315914,"Utilities":311853,"Community Services":6566,"Economic Development":249847,"Employee Benefits":1043706,"Debt Service":326076,"Social Services":928179,"Sanitation":244690},"rev_by":{"Real Property Taxes and Assessments":1761481,"Other Real Property Tax Items":14824,"Sales and Use Tax":1201903,"Other Non-Property Taxes":73158,"Charges for Services":1368653,"Charges to Other Governments":850730,"Use and Sale of Property":95752,"Other Local Revenues":189252,"State Aid":211972,"Federal Aid":1181337},"debt_end":1471952.35,"debt_by":{"Bond":1471952.35},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":7495154,"op_exp":6239451,"gf_rev":5793283,"gf_exp":4542922,"gf_rev_all":5793283,"gf_exp_all":4571467,"prop_tax":1821250,"sales_tax":1384019,"state_aid":539508,"federal_aid":1468679,"debt_service":315826,"exp_by":{"General Government":822662,"Public Safety":1090639,"Transportation":775463,"Economic Development":168247,"Culture and Recreation":307426,"Utilities":493886,"Community Services":2819,"Employee Benefits":1064952,"Debt Service":315826,"Social Services":1043334,"Sanitation":154197},"rev_by":{"Real Property Taxes and Assessments":1796989,"Other Real Property Tax Items":24261,"Sales and Use Tax":1384019,"Other Non-Property Taxes":89287,"Charges for Services":1183301,"Charges to Other Governments":746288,"Use and Sale of Property":98616,"Other Local Revenues":164206,"State Aid":539508,"Federal Aid":1468679},"debt_end":1303612.35,"debt_by":{"Bond":1190987.35,"Other":112625},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":7821570,"op_exp":6356408,"gf_rev":6025624,"gf_exp":4656155,"gf_rev_all":6025624,"gf_exp_all":4976389,"prop_tax":2181852,"sales_tax":1414029,"state_aid":433382,"federal_aid":1446312,"debt_service":355794,"exp_by":{"General Government":823783,"Public Safety":1106074,"Transportation":861907,"Economic Development":202148,"Culture and Recreation":361310,"Utilities":477860,"Community Services":2753,"Employee Benefits":991338,"Debt Service":355794,"Social Services":1009997,"Sanitation":163444},"rev_by":{"Real Property Taxes and Assessments":2175588,"Other Real Property Tax Items":6264,"Sales and Use Tax":1414029,"Other Non-Property Taxes":88950,"Charges for Services":1145058,"Charges to Other Governments":825187,"Use and Sale of Property":144034,"Other Local Revenues":142766,"State Aid":433382,"Federal Aid":1446312},"debt_end":1145392,"debt_by":{"Bond":939734,"Installment Purchase Contract":205658},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":8003706,"op_exp":7526552,"gf_rev":6097095,"gf_exp":5795326,"gf_rev_all":6097095,"gf_exp_all":5804326,"prop_tax":1899416,"sales_tax":1511660,"state_aid":468576,"federal_aid":1475466,"debt_service":360766,"exp_by":{"General Government":963177,"Public Safety":1615513,"Transportation":1206936,"Economic Development":168786,"Culture and Recreation":494847,"Sanitation":164385,"Utilities":446403,"Community Services":2240,"Employee Benefits":1028021,"Debt Service":360766,"Social Services":1075478},"rev_by":{"Real Property Taxes and Assessments":1882701,"Other Real Property Tax Items":16715,"Sales and Use Tax":1511660,"Other Non-Property Taxes":83472,"Charges for Services":1444155,"Charges to Other Governments":847995,"Use and Sale of Property":140171,"Other Local Revenues":132795,"State Aid":468576,"Federal Aid":1475466},"debt_end":898925,"debt_by":{"Bond":696204,"Installment Purchase Contract":202721},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":8801852,"op_exp":8213863,"gf_rev":6811780,"gf_exp":6301285,"gf_rev_all":6811780,"gf_exp_all":6318098,"prop_tax":1994853,"sales_tax":1449994,"state_aid":688360,"federal_aid":1445166,"debt_service":343735,"exp_by":{"General Government":1345797,"Public Safety":1479493,"Transportation":1069059,"Economic Development":225841,"Culture and Recreation":603336,"Sanitation":158949,"Utilities":643743,"Community Services":1595,"Employee Benefits":1108342,"Debt Service":343735,"Social Services":1233973},"rev_by":{"Real Property Taxes and Assessments":1983087,"Other Real Property Tax Items":11766,"Sales and Use Tax":1449994,"Other Non-Property Taxes":78552,"Charges for Services":1412110,"Charges to Other Governments":881937,"Use and Sale of Property":600300,"Other Local Revenues":250580,"State Aid":688360,"Federal Aid":1445166},"debt_end":645335,"debt_by":{"Bond":477857,"Installment Purchase Contract":167478},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":1754934,"own_levy":1754934,"full_value":394142371,"rate":4.45253829358021,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":1796988,"own_levy":1796988,"full_value":398522067,"rate":4.50913048185108,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":1841183,"own_levy":1841183,"full_value":409284598,"rate":4.49853966896648,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":1882701,"own_levy":1882701,"full_value":453580875,"rate":4.15075040366285,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":1983087,"own_levy":1983087,"full_value":504432398,"rate":3.93132361811542,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":2084191,"own_levy":2084191,"full_value":562883914,"rate":3.70270129979234,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":1584657,"proposed":1724675,"limit":1619424,"diff":-105251,"override":true,"levy_growth_pct":8.84,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":1724675,"proposed":1724675,"limit":1762324,"diff":37649,"override":true,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":1724675,"proposed":1754934,"limit":1783513,"diff":28579,"override":false,"levy_growth_pct":1.75,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":1754934,"proposed":1796989,"limit":1797415,"diff":426,"override":false,"levy_growth_pct":2.4,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":1796989,"proposed":1841183,"limit":1841857,"diff":674,"override":false,"levy_growth_pct":2.46,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":1841183,"proposed":1882701,"limit":1910549,"diff":27848,"override":false,"levy_growth_pct":2.25,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":1882701,"proposed":1983087,"limit":1983087,"diff":0,"override":false,"levy_growth_pct":5.33,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":1983087,"proposed":2084191,"limit":2043324,"diff":-40867,"override":true,"levy_growth_pct":5.1,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":2084191,"proposed":2156322,"limit":2147157,"diff":-9165,"override":true,"levy_growth_pct":3.46,"exceeds":true,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":24.2,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.9134,"fb":4545302,"exp":4976389,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.7852,"fb":4557614,"exp":5804326,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.8078,"fb":5103655,"exp":6318098,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of Ballston Spa – Audit Follow-Up (2017M-256-F)","issued":"October 25, 2019","types":"Village","topics":"","url":"https://www.osc.ny.gov/local-government/audits/village/2019/10/25/village-ballston-spa-audit-follow-2017m-256-f"}],"transcript_mentions":{"meetings":1,"moments":3,"terms":{"audit":3},"recent":[{"date":"2026-06-08","body":"Village Board","title":null,"t":1251,"url":"https://www.youtube.com/watch?v=7j_2ife3zpc&t=1251s","k":"saratoga-county/ballston-spa/7j_2ife3zpc"}],"library":"https://meeting-insights.canalandcountry.workers.dev/?view=library"},"budget_docs":null,"metrics":{"denom":4900,"denom_kind":"capita","afr_year":2025,"op_exp":8213863,"op_rev":8801852,"op_exp_per":1676,"prop_tax_per":407,"state_aid_share":7.8,"sales_tax_share":16.5,"prop_tax_share":22.7,"debt_service_share":4.2,"debt_end":645335,"debt_per":132,"exp_growth_5y":40.6,"rev_growth_5y":26.7,"gf_result":493682,"fb_ratio":80.8,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":0,"fsms_env":"No Designation","levy_latest":2084191,"levy_year":2026,"levy_growth":18.8,"levy_growth_span":"2021–2026","fv_rate":3.7,"cap_overrides":[2026,2027],"cap_exceeded":[2026,2027],"audit_count":1,"audits_5y":0,"transcript_hits":1,"budget_docs":0},"peers":{"op_exp_per":{"median":1295,"pctile":69,"n":47},"prop_tax_per":{"median":380,"pctile":63,"n":47},"debt_per":{"median":1152.5,"pctile":11,"n":42},"debt_service_share":{"median":6.5,"pctile":38,"n":48},"state_aid_share":{"median":5.9,"pctile":75,"n":48},"sales_tax_share":{"median":14,"pctile":66,"n":48},"fb_ratio":{"median":42.4,"pctile":80,"n":42},"exp_growth_5y":{"median":20.8,"pctile":66,"n":46},"levy_growth":{"median":10.7,"pctile":75,"n":46},"fsms_score":{"median":4.2,"pctile":13,"n":36}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 80.8% 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 2026 (by $40,867, override planned), 2027 (by $9,165, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}