{"fid":"saratoga-county/ballston","entity_id":"saratoga-county/ballston","name":"Town of Ballston","kind":"town","kind_label":"Town","county":"Saratoga","region":"capital-region","osc_code":"410304900000","beds":null,"match":"matched","in_asr_manifest":true,"in_batch3":false,"osc_name":"Town of Ballston","population":{"value":13547,"year":2025,"base2020":11880,"src":"popest-2025","loc":"Ballston town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":7578057,"op_exp":6870518,"gf_rev":1406167,"gf_exp":1412271,"gf_rev_all":1406167,"gf_exp_all":1412271,"prop_tax":1536389,"sales_tax":3227595,"state_aid":805845,"federal_aid":0,"debt_service":223048,"exp_by":{"General Government":1275012,"Public Safety":539124,"Transportation":2063336,"Community Services":23581,"Culture and Recreation":669165,"Sanitation":109635,"Employee Benefits":852058,"Health":750,"Utilities":1114809,"Debt Service":223048},"rev_by":{"Other Real Property Tax Items":7334,"Sales and Use Tax":3227595,"Other Non-Property Taxes":85200,"Charges for Services":1378755,"Use and Sale of Property":102066,"Other Local Revenues":392461,"State Aid":805845,"Real Property Taxes and Assessments":1529055,"Charges to Other Governments":49746,"Federal Aid":0},"debt_end":3168320,"debt_by":{"Bond":1668320,"Bond Anticipation Note":1500000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":7861024,"op_exp":6625100,"gf_rev":1485059,"gf_exp":1226526,"gf_rev_all":1485059,"gf_exp_all":1226526,"prop_tax":1617888,"sales_tax":3302340,"state_aid":690732,"federal_aid":0,"debt_service":218784,"exp_by":{"General Government":1186983,"Public Safety":564665,"Health":10031,"Transportation":1819248,"Community Services":21591,"Culture and Recreation":597369,"Sanitation":193726,"Employee Benefits":781517,"Utilities":1231186,"Debt Service":218784},"rev_by":{"Other Real Property Tax Items":5629,"Sales and Use Tax":3302340,"Other Non-Property Taxes":83220,"Charges for Services":1691334,"Use and Sale of Property":117637,"Other Local Revenues":110013,"State Aid":690732,"Charges to Other Governments":247860,"Real Property Taxes and Assessments":1612259},"debt_end":3016520,"debt_by":{"Bond":1516520,"Bond Anticipation Note":1500000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":9427126,"op_exp":7592068,"gf_rev":1995405,"gf_exp":1510233,"gf_rev_all":1995405,"gf_exp_all":1510233,"prop_tax":1635422,"sales_tax":4076051,"state_aid":1114745,"federal_aid":0,"debt_service":276648,"exp_by":{"General Government":1448334,"Public Safety":651926,"Transportation":2175767,"Community Services":21034,"Culture and Recreation":707588,"Sanitation":75186,"Employee Benefits":776342,"Health":3060,"Utilities":1456183,"Debt Service":276648},"rev_by":{"Other Real Property Tax Items":5558,"Sales and Use Tax":4076051,"Other Non-Property Taxes":85261,"Charges for Services":1615047,"Charges to Other Governments":157736,"Use and Sale of Property":185883,"Other Local Revenues":556981,"State Aid":1114745,"Real Property Taxes and Assessments":1629864},"debt_end":10160173.63,"debt_by":{"Bond":2802570,"Bond Anticipation Note":7357603.63},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":9658515,"op_exp":7862038,"gf_rev":3261811,"gf_exp":1975589,"gf_rev_all":3261811,"gf_exp_all":2480589,"prop_tax":1544140,"sales_tax":4585767,"state_aid":942405,"federal_aid":207027,"debt_service":1060211,"exp_by":{"General Government":1845951,"Public Safety":734620,"Transportation":2418609,"Community Services":22834,"Culture and Recreation":346018,"Sanitation":35810,"Employee Benefits":730326,"Debt Service":1060211,"Health":3121,"Utilities":664538},"rev_by":{"Other Real Property Tax Items":19462,"Sales and Use Tax":4585767,"Other Non-Property Taxes":88271,"Charges for Services":1762800,"Charges to Other Governments":52033,"Use and Sale of Property":241826,"Other Local Revenues":234246,"State Aid":942405,"Federal Aid":207027,"Real Property Taxes and Assessments":1524678},"debt_end":16140530.48,"debt_by":{"Bond":6644693,"Bond Anticipation Note":9495837.48},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Town.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":12538579,"op_exp":8414378,"gf_rev":3676763,"gf_exp":2300358,"gf_rev_all":3676763,"gf_exp_all":2409358,"prop_tax":1580241,"sales_tax":4899619,"state_aid":984828,"federal_aid":488883,"debt_service":865188,"exp_by":{"General Government":2097174,"Public Safety":738963,"Transportation":2280859,"Culture and Recreation":351256,"Sanitation":35060,"Employee Benefits":763521,"Debt Service":865188,"Health":3340,"Community Services":20672,"Utilities":1258345},"rev_by":{"Other Real Property Tax Items":8539,"Sales and Use Tax":4899619,"Other Non-Property Taxes":86564,"Charges for Services":2060261,"Charges to Other Governments":51206,"Use and Sale of Property":2037335,"Other Local Revenues":349642,"State Aid":984828,"Federal Aid":488883,"Real Property Taxes and Assessments":1571702},"debt_end":15818902,"debt_by":{"Bond":15818902,"Bond Anticipation Note":0},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":10590285,"op_exp":9042160,"gf_rev":2982103,"gf_exp":2235443,"gf_rev_all":2982103,"gf_exp_all":2257376,"prop_tax":2020713,"sales_tax":4806269,"state_aid":651519,"federal_aid":152690,"debt_service":1052877,"exp_by":{"General Government":1747862,"Public Safety":1058635,"Transportation":2440906,"Culture and Recreation":379050,"Sanitation":43533,"Employee Benefits":845317,"Health":3507,"Community Services":20672,"Debt Service":1052877,"Utilities":1449801},"rev_by":{"Other Real Property Tax Items":9361,"Sales and Use Tax":4806269,"Other Non-Property Taxes":82716,"Charges for Services":1919439,"Charges to Other Governments":51664,"Use and Sale of Property":569784,"Other Local Revenues":335491,"State Aid":651519,"Federal Aid":152690,"Real Property Taxes and Assessments":2011352},"debt_end":15147323,"debt_by":{"Bond":15147323},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":11714350,"op_exp":13535409,"gf_rev":2712868,"gf_exp":2578121,"gf_rev_all":2712868,"gf_exp_all":2929121,"prop_tax":1533705,"sales_tax":5046142,"state_aid":917043,"federal_aid":248798,"debt_service":3877735,"exp_by":{"General Government":1745677,"Public Safety":835041,"Transportation":4112339,"Culture and Recreation":278401,"Sanitation":36339,"Employee Benefits":959785,"Health":3541,"Community Services":20672,"Debt Service":3877735,"Utilities":1665879},"rev_by":{"Sales and Use Tax":5046142,"Other Non-Property Taxes":77676,"Charges for Services":2399182,"Charges to Other Governments":109195,"Use and Sale of Property":777851,"Other Local Revenues":604758,"State Aid":917043,"Real Property Taxes and Assessments":1533705,"Federal Aid":248798},"debt_end":11700680,"debt_by":{"Bond":11700680},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":1629863.8,"own_levy":0,"full_value":1353182454,"rate":1.20446713980227,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":2086569.27,"own_levy":0,"full_value":1403273668,"rate":1.4869296827709,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":2159870.49,"own_levy":0,"full_value":1639691799,"rate":1.31724174708762,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":1952564.75,"own_levy":0,"full_value":1831130179,"rate":1.06631673290772,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":2030311.6,"own_levy":0,"full_value":2024640621,"rate":1.00280098054992,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":2114792.05,"own_levy":0,"full_value":2158807343,"rate":0.979611291789089,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":1456959,"proposed":1529054,"limit":1533419,"diff":4365,"override":false,"levy_growth_pct":4.95,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":1529054,"proposed":1612257,"limit":1616716,"diff":4459,"override":false,"levy_growth_pct":5.44,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":1612257,"proposed":1629862,"limit":1683785,"diff":53923,"override":false,"levy_growth_pct":1.09,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":1629862,"proposed":2086570,"limit":1743907,"diff":-342663,"override":true,"levy_growth_pct":28.02,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":2086570,"proposed":2159868,"limit":2175160,"diff":15292,"override":false,"levy_growth_pct":3.51,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":2159868,"proposed":1952565,"limit":2315156,"diff":362591,"override":true,"levy_growth_pct":-9.6,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":1953812,"proposed":2030312,"limit":2042747,"diff":12435,"override":false,"levy_growth_pct":3.92,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":2030313,"proposed":2114790,"limit":2133935,"diff":19145,"override":false,"levy_growth_pct":4.16,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":5,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":1.5427,"fb":3716875,"exp":2409358,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":1.8349,"fb":4142150,"exp":2257376,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":1.5712,"fb":4602370,"exp":2929121,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Town of Ballston - Water Fund Financial Operations (2023M-60)","issued":"December 15, 2023","types":"Town","topics":"Financial Condition, Information Technology","url":"https://www.osc.ny.gov/local-government/audits/town/2023/12/15/town-ballston-water-fund-financial-operations-2023m-60"},{"title":"Town of Ballston – Water Fund Financial Operations (2012M-258)","issued":"May 3, 2013","types":"Town","topics":"","url":"https://www.osc.ny.gov/local-government/audits/town/2013/05/03/town-ballston-water-fund-financial-operations-2012m-258"}],"transcript_mentions":null,"budget_docs":{"count":17,"docs":[{"date":"2026-10-13","type":"agenda","title":"Town Board Regular Meeting Agenda (PDF) (agenda)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Agenda/_10132026-1605","tags":["fund balance","budget"],"why":"text","pages":[1,2,3],"terms":["final budget","tentative budget","capital reserve","fund balance","preliminary budget"]},{"date":"2026-09-29","type":"agenda","title":"Town Board Agenda Meeting Agenda (PDF) (agenda)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Agenda/_09292026-1604","tags":["fund balance","budget"],"why":"text","pages":[1,2],"terms":["fund balance","final budget","tentative budget","capital reserve"]},{"date":"2026-09-29","type":"minutes","title":"Town Board Agenda Meeting Agenda (PDF) (minutes)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Minutes/_09292026-1604","tags":["fund balance","budget"],"why":"text","pages":[1,2,3,4],"terms":["tentative budget","fund balance","final budget","capital reserve","appropriated"]},{"date":"2026-09-17","type":"minutes","title":"Budget Workshop (minutes)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Minutes/_09172026-1636","tags":["levy","fund balance","bonding","budget"],"why":"text","pages":[1,2,5,6,7,8,9,10,11,15,17,26,27,29,31,32,33,34,35,36],"terms":["fund balance","tax cap","tax levy","bond anticipation","serial bonds","budget workshop"]},{"date":"2026-09-17","type":"agenda","title":"Budget Workshop (agenda)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Agenda/_09172026-1636","tags":["budget"],"why":"title","pages":[],"terms":[]},{"date":"2026-09-17","type":"packet","title":"Budget Workshop (packet)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Agenda/_09172026-1636?packet=true","tags":["budget"],"why":"title","pages":[],"terms":[]},{"date":"2026-09-09","type":"minutes","title":"Budget Workshop (minutes)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Minutes/_09092026-1635","tags":["fund balance","budget"],"why":"text","pages":[1,17,21,25,27],"terms":["fund balance","budget workshop","appropriated"]},{"date":"2026-09-09","type":"agenda","title":"Budget Workshop (agenda)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Agenda/_09092026-1635","tags":["budget"],"why":"title","pages":[],"terms":[]},{"date":"2026-09-09","type":"packet","title":"Budget Workshop (packet)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Agenda/_09092026-1635?packet=true","tags":["budget"],"why":"title","pages":[],"terms":[]},{"date":"2026-09-08","type":"agenda","title":"Town Board Regular Meeting Agenda (PDF) (agenda)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Agenda/_09082026-1603","tags":["fund balance","budget"],"why":"text","pages":[1,2],"terms":["final budget","fund balance"]},{"date":"2026-09-08","type":"minutes","title":"Town Board Regular Meeting Agenda (PDF) (minutes)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Minutes/_09082026-1603","tags":["levy","fund balance","budget"],"why":"text","pages":[1,3,8],"terms":["budget workshop","tax cap","fund balance"]},{"date":"2026-08-25","type":"agenda","title":"Town Board Agenda Meeting Agenda (PDF) (agenda)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Agenda/_08252026-1566","tags":["fund balance","budget"],"why":"text","pages":[1],"terms":["fund balance","final budget"]},{"date":"2026-08-25","type":"minutes","title":"Town Board Agenda Meeting Agenda (PDF) (minutes)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Minutes/_08252026-1566","tags":["levy","fund balance","budget"],"why":"text","pages":[2,3],"terms":["fund balance","budget workshop","tax cap","appropriated"]},{"date":"2026-08-11","type":"agenda","title":"Town Board Regular Meeting Agenda (PDF) (agenda)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Agenda/_08112026-1565","tags":["fund balance","budget"],"why":"text","pages":[2],"terms":["final budget","fund balance","budget workshop"]},{"date":"2026-08-11","type":"minutes","title":"Town Board Regular Meeting Agenda (PDF) (minutes)","body":"Town Board","url":"https://www.townofballstonny.gov/AgendaCenter/ViewFile/Minutes/_08112026-1565","tags":["levy","fund balance","budget"],"why":"text","pages":[1,8,9],"terms":["final budget","fund balance","budget workshop","tax cap"]}],"page":"https://meeting-docs.canalandcountry.workers.dev/oml/entity/saratoga-county/ballston"},"metrics":{"denom":13547,"denom_kind":"capita","afr_year":2025,"op_exp":13535409,"op_rev":11714350,"op_exp_per":999,"prop_tax_per":113,"state_aid_share":7.8,"sales_tax_share":43.1,"prop_tax_share":13.1,"debt_service_share":28.6,"debt_end":11700680,"debt_per":864,"exp_growth_5y":78.3,"rev_growth_5y":24.3,"gf_result":-216253,"fb_ratio":157.1,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":5,"fsms_env":"No Designation","levy_latest":2114792.05,"levy_year":2026,"levy_growth":29.8,"levy_growth_span":"2021–2026","fv_rate":0.98,"cap_overrides":[2022,2024],"cap_exceeded":[2022],"audit_count":2,"audits_5y":1,"transcript_hits":0,"budget_docs":17},"peers":{"op_exp_per":{"median":913,"pctile":58,"n":101},"prop_tax_per":{"median":409,"pctile":5,"n":101},"debt_per":{"median":316,"pctile":77,"n":73},"debt_service_share":{"median":2.4,"pctile":100,"n":101},"state_aid_share":{"median":12.6,"pctile":26,"n":101},"sales_tax_share":{"median":22.6,"pctile":84,"n":101},"fb_ratio":{"median":48.1,"pctile":93,"n":96},"exp_growth_5y":{"median":26.7,"pctile":95,"n":100},"levy_growth":{"median":13.2,"pctile":86,"n":101},"fsms_score":{"median":3.3,"pctile":61,"n":88}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 157.1% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]}]}