{"fid":"saratoga-county/fd-burnt-hills-fire-district","entity_id":null,"name":"Burnt Hills Fire District","kind":"fire_district","kind_label":"Fire district","county":"Saratoga","region":"capital-region","osc_code":"411104902000","beds":null,"match":"osc_only","in_asr_manifest":false,"in_batch3":false,"osc_name":"Burnt Hills Fire District","series":[{"year":2019,"pe":"2019-12-31","op_rev":554899.64,"op_exp":612359.84,"gf_rev":554899.64,"gf_exp":612359.84,"gf_rev_all":554899.64,"gf_exp_all":612359.84,"prop_tax":545105.12,"sales_tax":0,"state_aid":4500,"federal_aid":0,"debt_service":186735.56,"exp_by":{"Public Safety":299217.69,"Employee Benefits":126406.59,"Debt Service":186735.56},"rev_by":{"Real Property Taxes and Assessments":545105.12,"Use and Sale of Property":1082.88,"Other Local Revenues":4211.64,"State Aid":4500},"debt_end":3202470.18,"debt_by":{"Bond":3195000,"Installment Purchase Contract":7470.18},"debt_src":"debt-2019","src":"afr-2019","file":"2019_FireDistrict.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":582184.53,"op_exp":394215.25,"gf_rev":582184.53,"gf_exp":394215.25,"gf_rev_all":582184.53,"gf_exp_all":394215.25,"prop_tax":556006.83,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":189802.51,"exp_by":{"Public Safety":149326.91,"Employee Benefits":55085.83,"Debt Service":189802.51},"rev_by":{"Real Property Taxes and Assessments":556006.83,"Use and Sale of Property":26177.7},"debt_end":3130000,"debt_by":{"Bond":3130000,"Installment Purchase Contract":0},"debt_src":"debt-2020","src":"afr-2020","file":"2020_FireDistrict.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":611127,"op_exp":508249.81,"gf_rev":611127,"gf_exp":508249.81,"gf_rev_all":912111,"gf_exp_all":508249.81,"prop_tax":557911,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":179809,"exp_by":{"Public Safety":244337.81,"Employee Benefits":84103,"Debt Service":179809},"rev_by":{"Real Property Taxes and Assessments":557911,"Use and Sale of Property":28512,"Other Local Revenues":24704},"debt_end":3065000,"debt_by":{"Bond":3065000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_FireDistrict.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":656867,"op_exp":483848,"gf_rev":656867,"gf_exp":483848,"gf_rev_all":666359,"gf_exp_all":483848,"prop_tax":615861,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":177575,"exp_by":{"Public Safety":244981,"Employee Benefits":61292,"Debt Service":177575},"rev_by":{"Real Property Taxes and Assessments":615861,"Use and Sale of Property":31575,"Other Local Revenues":9431},"debt_end":3000000,"debt_by":{"Bond":3000000},"debt_src":"debt-2022","src":"afr-2022","file":"2022_FireDistrict.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":815367,"op_exp":1307552,"gf_rev":815367,"gf_exp":1307552,"gf_rev_all":815367,"gf_exp_all":1307552,"prop_tax":707113,"sales_tax":0,"state_aid":1500,"federal_aid":0,"debt_service":180213,"exp_by":{"Public Safety":1066413,"Employee Benefits":60926,"Debt Service":180213},"rev_by":{"Real Property Taxes and Assessments":707113,"Use and Sale of Property":74797,"Other Local Revenues":31957,"State Aid":1500},"debt_end":2930000,"debt_by":{"Bond":2930000},"debt_src":"debt-2023","src":"afr-2023","file":"2023_FireDistrict.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":959115,"op_exp":679412,"gf_rev":959115,"gf_exp":679412,"gf_rev_all":959115,"gf_exp_all":679412,"prop_tax":776813,"sales_tax":0,"state_aid":121309,"federal_aid":0,"debt_service":177763,"exp_by":{"Public Safety":434717,"Employee Benefits":66932,"Debt Service":177763},"rev_by":{"Real Property Taxes and Assessments":776813,"Use and Sale of Property":57248,"Other Local Revenues":3745,"State Aid":121309},"debt_end":2860000,"debt_by":{"Bond":2860000},"debt_src":"debt-2024","src":"afr-2024","file":"2024_FireDistrict.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":944507,"op_exp":1056626,"gf_rev":944507,"gf_exp":1056626,"gf_rev_all":944507,"gf_exp_all":1056626,"prop_tax":814275,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":180225,"exp_by":{"Public Safety":805355,"Employee Benefits":71046,"Debt Service":180225},"rev_by":{"Real Property Taxes and Assessments":814275,"Use and Sale of Property":62399,"Other Local Revenues":67833},"debt_end":2785000,"debt_by":{"Bond":2785000},"debt_src":"debt-2025","src":"afr-2025","file":"2025_FireDistrict.csv","snap":"2026-09-30"}],"levy":[],"taxcap":[{"fy":2019,"prior_levy":380190,"proposed":545104,"limit":397351,"diff":-147753,"override":true,"levy_growth_pct":43.38,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":545104,"proposed":556006,"limit":565125,"diff":9119,"override":false,"levy_growth_pct":2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":556006,"proposed":557911,"limit":578013,"diff":20102,"override":false,"levy_growth_pct":0.34,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":557911,"proposed":615861,"limit":588096,"diff":-27765,"override":true,"levy_growth_pct":10.39,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":615861,"proposed":707112,"limit":635339,"diff":-71773,"override":true,"levy_growth_pct":14.82,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":707112,"proposed":776812,"limit":746787,"diff":-30025,"override":true,"levy_growth_pct":9.86,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":776812,"proposed":814275,"limit":803441,"diff":-10834,"override":true,"levy_growth_pct":4.82,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":814275,"proposed":827200,"limit":837620,"diff":10420,"override":false,"levy_growth_pct":1.59,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":827200,"proposed":885322,"limit":865723,"diff":-19599,"override":true,"levy_growth_pct":7.03,"exceeds":true,"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":1056626,"op_rev":944507,"op_exp_per":null,"prop_tax_per":null,"state_aid_share":0,"sales_tax_share":null,"prop_tax_share":86.2,"debt_service_share":17.1,"debt_end":2785000,"debt_per":null,"exp_growth_5y":107.9,"rev_growth_5y":54.6,"gf_result":-112119,"fb_ratio":null,"fb_year":null,"fsms_year":null,"fsms_stress":null,"fsms_score":null,"fsms_env":null,"cap_overrides":[2022,2023,2024,2025,2027],"cap_exceeded":[2022,2023,2024,2025,2027],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"debt_service_share":{"median":13.1,"pctile":62,"n":103},"state_aid_share":{"median":0,"pctile":48,"n":103},"exp_growth_5y":{"median":17.4,"pctile":90,"n":98}},"flags":[{"id":"structural_deficit","label":"Recurring deficits","detail":"General fund spending (incl. transfers out) exceeded revenues (incl. transfers in) in 2023, 2025, and operating funds overall spent more than they took in in 2023, 2025 (last 3 AFR years). Planned use of fund balance can cause this; check the adopted budgets.","src":["afr-2023","afr-2025"],"calc":true},{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2024 (by $30,025, override planned), 2025 (by $10,834, override planned), 2027 (by $19,599, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}