{"fid":"sullivan-county/callicoon","entity_id":"sullivan-county/callicoon","name":"Town of Callicoon","kind":"town","kind_label":"Town","county":"Sullivan","region":"mid-hudson","osc_code":"480311100000","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Town of Callicoon","population":{"value":3059,"year":2025,"base2020":2991,"src":"popest-2025","loc":"Callicoon town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":2778088,"op_exp":2720891,"gf_rev":875692,"gf_exp":848238,"gf_rev_all":875692,"gf_exp_all":848238,"prop_tax":2214342,"sales_tax":0,"state_aid":356140,"federal_aid":0,"debt_service":165264,"exp_by":{"General Government":386112,"Public Safety":238300,"Transportation":1357012,"Community Services":700,"Culture and Recreation":14777,"Sanitation":10337,"Employee Benefits":515761,"Debt Service":165264,"Health":2095,"Utilities":30533},"rev_by":{"Real Property Taxes and Assessments":2198287,"Other Real Property Tax Items":16055,"Other Non-Property Taxes":39478,"Charges for Services":87005,"Use and Sale of Property":11707,"Other Local Revenues":28143,"State Aid":356140,"Charges to Other Governments":41273},"debt_end":467121.5,"debt_by":{"Bond":336154.5,"Installment Purchase Contract":130967},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":2785945,"op_exp":2820671,"gf_rev":879489,"gf_exp":1048089,"gf_rev_all":879489,"gf_exp_all":1048089,"prop_tax":2262680,"sales_tax":0,"state_aid":289935,"federal_aid":0,"debt_service":379608,"exp_by":{"General Government":363715,"Public Safety":241147,"Transportation":1282496,"Community Services":700,"Culture and Recreation":9795,"Sanitation":6069,"Employee Benefits":499948,"Debt Service":379608,"Health":2128,"Utilities":35065},"rev_by":{"Real Property Taxes and Assessments":2247236,"Other Real Property Tax Items":15444,"Other Non-Property Taxes":39089,"Charges for Services":104155,"Use and Sale of Property":10005,"Other Local Revenues":41836,"State Aid":289935,"Charges to Other Governments":38245},"debt_end":908148,"debt_by":{"Bond":848876,"Installment Purchase Contract":59272},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":3153304,"op_exp":2758181,"gf_rev":936848,"gf_exp":716443,"gf_rev_all":936848,"gf_exp_all":716443,"prop_tax":2264337,"sales_tax":0,"state_aid":571201,"federal_aid":56892,"debt_service":130053,"exp_by":{"General Government":355906,"Public Safety":241141,"Transportation":1342116,"Community Services":700,"Culture and Recreation":12089,"Sanitation":6156,"Employee Benefits":550845,"Debt Service":130053,"Health":2151,"Utilities":117024},"rev_by":{"Real Property Taxes and Assessments":2248367,"Other Real Property Tax Items":15970,"Other Non-Property Taxes":38288,"Charges for Services":106468,"Use and Sale of Property":36017,"Other Local Revenues":42516,"State Aid":571201,"Charges to Other Governments":37585,"Federal Aid":56892},"debt_end":800122,"debt_by":{"Bond":769988,"Installment Purchase Contract":30134},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":3360358,"op_exp":3096449,"gf_rev":1042602,"gf_exp":764044,"gf_rev_all":1042602,"gf_exp_all":764044,"prop_tax":2304315,"sales_tax":0,"state_aid":691948,"federal_aid":26032,"debt_service":128385,"exp_by":{"General Government":397152,"Public Safety":243107,"Transportation":1742538,"Community Services":0,"Culture and Recreation":13439,"Sanitation":6937,"Employee Benefits":514947,"Health":2174,"Debt Service":128385,"Utilities":47770},"rev_by":{"Real Property Taxes and Assessments":2288407,"Other Real Property Tax Items":15908,"Other Non-Property Taxes":36855,"Charges for Services":132731,"Use and Sale of Property":30755,"Other Local Revenues":114002,"State Aid":691948,"Federal Aid":26032,"Charges to Other Governments":23720},"debt_end":691100,"debt_by":{"Bond":691100,"Installment Purchase Contract":0},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Town.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":3451184,"op_exp":3517113,"gf_rev":1078848,"gf_exp":881141,"gf_rev_all":1078848,"gf_exp_all":881141,"prop_tax":2335635,"sales_tax":0,"state_aid":589663,"federal_aid":4199,"debt_service":95555,"exp_by":{"General Government":443310,"Public Safety":276377,"Transportation":2092637,"Culture and Recreation":21272,"Sanitation":6418,"Employee Benefits":545425,"Health":2209,"Debt Service":95555,"Utilities":33910},"rev_by":{"Real Property Taxes and Assessments":2319811,"Other Real Property Tax Items":15824,"Other Non-Property Taxes":38400,"Charges for Services":110064,"Use and Sale of Property":269603,"Other Local Revenues":53867,"State Aid":589663,"Federal Aid":4199,"Charges to Other Governments":49753},"debt_end":612212,"debt_by":{"Bond":612212},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":3500062,"op_exp":3019054,"gf_rev":1030248,"gf_exp":840570,"gf_rev_all":1030248,"gf_exp_all":870070,"prop_tax":2424328,"sales_tax":0,"state_aid":524830,"federal_aid":86560,"debt_service":93880,"exp_by":{"General Government":413695,"Public Safety":297338,"Transportation":1543828,"Community Services":700,"Culture and Recreation":75533,"Sanitation":4650,"Employee Benefits":526936,"Health":3000,"Debt Service":93880,"Utilities":59494},"rev_by":{"Real Property Taxes and Assessments":2406335,"Other Real Property Tax Items":17993,"Other Non-Property Taxes":37221,"Charges for Services":197437,"Use and Sale of Property":133008,"Other Local Revenues":66493,"State Aid":524830,"Federal Aid":86560,"Charges to Other Governments":30185},"debt_end":533332,"debt_by":{"Bond":533332},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":3480026,"op_exp":3397468,"gf_rev":934235,"gf_exp":945504,"gf_rev_all":934235,"gf_exp_all":959004,"prop_tax":2510185,"sales_tax":0,"state_aid":586563,"federal_aid":13500,"debt_service":80000,"exp_by":{"General Government":434091,"Public Safety":285726,"Transportation":1810104,"Community Services":1200,"Culture and Recreation":17502,"Sanitation":6221,"Employee Benefits":694609,"Health":3200,"Debt Service":80000,"Utilities":64815},"rev_by":{"Real Property Taxes and Assessments":2493449,"Other Real Property Tax Items":16736,"Other Non-Property Taxes":36999,"Charges for Services":122851,"Use and Sale of Property":153908,"Other Local Revenues":25127,"State Aid":586563,"Federal Aid":13500,"Charges to Other Governments":30893},"debt_end":466665,"debt_by":{"Bond":466665},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":2248367.59,"own_levy":2093011.6,"full_value":343794095,"rate":6.53986680603109,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":2288422.71,"own_levy":2140472.16,"full_value":372344862,"rate":6.14597633416518,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":2319097.6,"own_levy":2169900.22,"full_value":488483595,"rate":4.74754449020954,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":2406334.15,"own_levy":2259585.11,"full_value":576590673,"rate":4.17338375849864,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":2493549.26,"own_levy":2348165.39,"full_value":658431591,"rate":3.78710452852497,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":2578787.65,"own_levy":2342732.1,"full_value":691193864,"rate":3.73091803083483,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":2153956,"proposed":2198773,"limit":2200424,"diff":1651,"override":false,"levy_growth_pct":2.08,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":2198287,"proposed":2247587,"limit":2257555,"diff":9968,"override":false,"levy_growth_pct":2.24,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":2247587,"proposed":2248361,"limit":2311510,"diff":63149,"override":false,"levy_growth_pct":0.03,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":2248361,"proposed":2224042,"limit":2343596,"diff":119554,"override":false,"levy_growth_pct":-1.08,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":2224042,"proposed":2321054,"limit":2321144,"diff":90,"override":false,"levy_growth_pct":4.36,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":2321054,"proposed":2409063,"limit":2409469,"diff":406,"override":false,"levy_growth_pct":3.79,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":2409063,"proposed":2495000,"limit":2495000,"diff":0,"override":false,"levy_growth_pct":3.57,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":2495000,"proposed":2578638,"limit":2578747,"diff":109,"override":false,"levy_growth_pct":3.35,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":26.7,"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":3.3,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.4601,"fb":970164,"exp":2108755,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.6979,"fb":1225859,"exp":1756520,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.5822,"fb":1170038,"exp":2009645,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Town of Callicoon – Cash Receipts and Disbursements (2013M-16)","issued":"June 7, 2013","types":"Town","topics":"Cash Disbursements, Cash Receipts","url":"https://www.osc.ny.gov/local-government/audits/town/2013/06/07/town-callicoon-cash-receipts-and-disbursements-2013m-16"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":3059,"denom_kind":"capita","afr_year":2025,"op_exp":3397468,"op_rev":3480026,"op_exp_per":1111,"prop_tax_per":821,"state_aid_share":16.9,"sales_tax_share":0,"prop_tax_share":72.1,"debt_service_share":2.4,"debt_end":466665,"debt_per":153,"exp_growth_5y":23.2,"rev_growth_5y":10.4,"gf_result":-24769,"fb_ratio":58.2,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":3.3,"fsms_env":"No Designation","levy_latest":2578787.65,"levy_year":2026,"levy_growth":14.7,"levy_growth_span":"2021–2026","fv_rate":3.73,"cap_overrides":[],"cap_exceeded":[],"audit_count":1,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1105.5,"pctile":50,"n":114},"prop_tax_per":{"median":579,"pctile":68,"n":114},"debt_per":{"median":415,"pctile":22,"n":97},"debt_service_share":{"median":3.9,"pctile":39,"n":114},"state_aid_share":{"median":10.6,"pctile":78,"n":114},"sales_tax_share":{"median":7.1,"pctile":16,"n":114},"fb_ratio":{"median":40.1,"pctile":69,"n":104},"exp_growth_5y":{"median":27.3,"pctile":32,"n":111},"levy_growth":{"median":14.4,"pctile":51,"n":114},"fsms_score":{"median":3.3,"pctile":43,"n":97}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 58.2% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]}]}