{"fid":"sullivan-county/fd-callicoon-fire-district","entity_id":null,"name":"Callicoon Fire District","kind":"fire_district","kind_label":"Fire district","county":"Sullivan","region":"mid-hudson","osc_code":"481122602500","beds":null,"match":"osc_only","in_asr_manifest":false,"in_batch3":false,"osc_name":"Callicoon Fire District","series":[{"year":2019,"pe":"2019-12-31","op_rev":183794.57,"op_exp":150789,"gf_rev":183794.57,"gf_exp":150789,"gf_rev_all":183794.57,"gf_exp_all":183789,"prop_tax":183540,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":43317.54,"exp_by":{"Public Safety":81322.46,"Employee Benefits":26149,"Debt Service":43317.54},"rev_by":{"Real Property Taxes and Assessments":183540,"Use and Sale of Property":254.57,"Other Local Revenues":0},"debt_end":157997,"debt_by":{"Bond":157997},"debt_src":"debt-2019","src":"afr-2019","file":"2019_FireDistrict.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":186774.42,"op_exp":159589,"gf_rev":186774.42,"gf_exp":159589,"gf_rev_all":186774.42,"gf_exp_all":186589,"prop_tax":186540,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":41711.08,"exp_by":{"Public Safety":91728.92,"Employee Benefits":26149,"Debt Service":41711.08},"rev_by":{"Real Property Taxes and Assessments":186540,"Use and Sale of Property":234.42,"Other Local Revenues":0},"debt_end":122664,"debt_by":{"Bond":122664},"debt_src":"debt-2020","src":"afr-2020","file":"2020_FireDistrict.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":186836.5,"op_exp":149208.35,"gf_rev":186836.5,"gf_exp":149208.35,"gf_rev_all":186836.5,"gf_exp_all":191208.35,"prop_tax":186540,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":20104.63,"exp_by":{"Public Safety":102954.72,"Employee Benefits":26149,"Debt Service":20104.63},"rev_by":{"Real Property Taxes and Assessments":186540,"Use and Sale of Property":296.5},"debt_end":107331,"debt_by":{"Bond":107331},"debt_src":"debt-2021","src":"afr-2021","file":"2021_FireDistrict.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":186751,"op_exp":143394.27,"gf_rev":186751,"gf_exp":143394.27,"gf_rev_all":186751,"gf_exp_all":183394.27,"prop_tax":186540,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":19508.18,"exp_by":{"Public Safety":97737.09,"Employee Benefits":26149,"Debt Service":19508.18},"rev_by":{"Real Property Taxes and Assessments":186540,"Use and Sale of Property":211},"debt_end":91998,"debt_by":{"Bond":91998},"debt_src":"debt-2022","src":"afr-2022","file":"2022_FireDistrict.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":186799.53,"op_exp":218224.21,"gf_rev":186799.53,"gf_exp":218224.21,"gf_rev_all":236799.53,"gf_exp_all":238224.21,"prop_tax":186540,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":18911.72,"exp_by":{"Public Safety":173498.49,"Employee Benefits":25814,"Debt Service":18911.72},"rev_by":{"Real Property Taxes and Assessments":186540,"Use and Sale of Property":259.53},"debt_end":76664.89,"debt_by":{"Bond":76664.89},"debt_src":"debt-2023","src":"afr-2023","file":"2023_FireDistrict.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":198253.81,"op_exp":210682.33,"gf_rev":198253.81,"gf_exp":210682.33,"gf_rev_all":198253.81,"gf_exp_all":230682.33,"prop_tax":193162,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":18315.27,"exp_by":{"Public Safety":160438.27,"Employee Benefits":31928.79,"Debt Service":18315.27},"rev_by":{"Real Property Taxes and Assessments":193162,"Use and Sale of Property":5091.81},"debt_end":61331.89,"debt_by":{"Bond":61331.89},"debt_src":"debt-2024","src":"afr-2024","file":"2024_FireDistrict.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":203506.71,"op_exp":177025,"gf_rev":202028.77,"gf_exp":177025,"gf_rev_all":202028.77,"gf_exp_all":197025,"prop_tax":197025,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":17718.81,"exp_by":{"Public Safety":134497.19,"Employee Benefits":24809,"Debt Service":17718.81},"rev_by":{"Real Property Taxes and Assessments":197025,"Use and Sale of Property":6481.71},"debt_end":45998.89,"debt_by":{"Bond":45998.89},"debt_src":"debt-2025","src":"afr-2025","file":"2025_FireDistrict.csv","snap":"2026-09-30"}],"levy":[],"taxcap":[{"fy":2019,"prior_levy":183540,"proposed":183540,"limit":187716,"diff":4176,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":183540,"proposed":186540,"limit":188259,"diff":1719,"override":false,"levy_growth_pct":1.63,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":186540,"proposed":186540,"limit":189450,"diff":2910,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":186540,"proposed":186540,"limit":193562,"diff":7022,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":186540,"proposed":186540,"limit":192725,"diff":6185,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":186540,"proposed":193162,"limit":193162,"diff":0,"override":false,"levy_growth_pct":3.55,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":193162,"proposed":197025,"limit":197025,"diff":0,"override":false,"levy_growth_pct":2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":197025,"proposed":205151,"limit":202151,"diff":-3000,"override":true,"levy_growth_pct":4.12,"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":177025,"op_rev":203506.71,"op_exp_per":null,"prop_tax_per":null,"state_aid_share":0,"sales_tax_share":null,"prop_tax_share":96.8,"debt_service_share":10,"debt_end":45998.89,"debt_per":null,"exp_growth_5y":18.6,"rev_growth_5y":8.9,"gf_result":5003.7699999999895,"fb_ratio":null,"fb_year":null,"fsms_year":null,"fsms_stress":null,"fsms_score":null,"fsms_env":null,"cap_overrides":[2026],"cap_exceeded":[2026],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"debt_service_share":{"median":7.2,"pctile":54,"n":170},"state_aid_share":{"median":0,"pctile":41,"n":170},"exp_growth_5y":{"median":23.1,"pctile":44,"n":161}},"flags":[{"id":"structural_deficit","label":"Recurring deficits","detail":"General fund spending (incl. transfers out) exceeded revenues (incl. transfers in) in 2023, 2024, and operating funds overall spent more than they took in in 2023, 2024 (last 3 AFR years). Planned use of fund balance can cause this; check the adopted budgets.","src":["afr-2023","afr-2024"],"calc":true},{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2026 (by $3,000, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}