{"fid":"sullivan-county/fd-smallwood-mongaup-valley-fire-district","entity_id":null,"name":"Smallwood-Mongaup Valley Fire District","kind":"fire_district","kind_label":"Fire district","county":"Sullivan","region":"mid-hudson","osc_code":"481107008500","beds":null,"match":"osc_only","in_asr_manifest":false,"in_batch3":false,"osc_name":"Smallwood-Mongaup Valley Fire District","series":[{"year":2019,"pe":"2019-12-31","op_rev":222191,"op_exp":181126,"gf_rev":222191,"gf_exp":181126,"gf_rev_all":222191,"gf_exp_all":181126,"prop_tax":216522,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":35162,"exp_by":{"Public Safety":80674,"Employee Benefits":65290,"Debt Service":35162},"rev_by":{"Real Property Taxes and Assessments":216522,"Use and Sale of Property":284,"Other Local Revenues":5385},"debt_end":218398,"debt_by":{"Bond":218398},"debt_src":"debt-2019","src":"afr-2019","file":"2019_FireDistrict.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":249743,"op_exp":183843,"gf_rev":249743,"gf_exp":183843,"gf_rev_all":249743,"gf_exp_all":183843,"prop_tax":216522,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":34073,"exp_by":{"Public Safety":76714,"Employee Benefits":73056,"Debt Service":34073},"rev_by":{"Real Property Taxes and Assessments":216522,"Use and Sale of Property":33121,"Other Local Revenues":100},"debt_end":194131,"debt_by":{"Bond":194131},"debt_src":"debt-2020","src":"afr-2020","file":"2020_FireDistrict.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":251777,"op_exp":185774,"gf_rev":251777,"gf_exp":185774,"gf_rev_all":251777,"gf_exp_all":185774,"prop_tax":216522,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":32983,"exp_by":{"Public Safety":84014,"Employee Benefits":68777,"Debt Service":32983},"rev_by":{"Real Property Taxes and Assessments":216522,"Use and Sale of Property":35255,"Other Local Revenues":0},"debt_end":169864,"debt_by":{"Bond":169864},"debt_src":"debt-2021","src":"afr-2021","file":"2021_FireDistrict.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":251574,"op_exp":290316,"gf_rev":251574,"gf_exp":290316,"gf_rev_all":251574,"gf_exp_all":290316,"prop_tax":216522,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":31894,"exp_by":{"Public Safety":103028,"Employee Benefits":155394,"Debt Service":31894},"rev_by":{"Real Property Taxes and Assessments":216522,"Use and Sale of Property":34515,"Other Local Revenues":537},"debt_end":145597,"debt_by":{"Bond":145597},"debt_src":"debt-2022","src":"afr-2022","file":"2022_FireDistrict.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":278062,"op_exp":265494,"gf_rev":278062,"gf_exp":265494,"gf_rev_all":278062,"gf_exp_all":265494,"prop_tax":220853,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":30804,"exp_by":{"Public Safety":157180,"Employee Benefits":77510,"Debt Service":30804},"rev_by":{"Real Property Taxes and Assessments":220853,"Use and Sale of Property":34286,"Other Local Revenues":22923},"debt_end":121330,"debt_by":{"Bond":121330},"debt_src":"debt-2023","src":"afr-2023","file":"2023_FireDistrict.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":267606,"op_exp":233190,"gf_rev":267606,"gf_exp":233190,"gf_rev_all":267606,"gf_exp_all":233190,"prop_tax":225271,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":29715,"exp_by":{"Public Safety":114983,"Employee Benefits":88492,"Debt Service":29715},"rev_by":{"Real Property Taxes and Assessments":225271,"Use and Sale of Property":36865,"Other Local Revenues":5470},"debt_end":97063,"debt_by":{"Bond":97063},"debt_src":"debt-2024","src":"afr-2024","file":"2024_FireDistrict.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":280875,"op_exp":244893,"gf_rev":280875,"gf_exp":244893,"gf_rev_all":280875,"gf_exp_all":244893,"prop_tax":229777,"sales_tax":0,"state_aid":0,"federal_aid":0,"debt_service":28725,"exp_by":{"Public Safety":113953,"Employee Benefits":102215,"Debt Service":28725},"rev_by":{"Real Property Taxes and Assessments":229777,"Use and Sale of Property":38242,"Other Local Revenues":12856},"debt_end":72796,"debt_by":{"Bond":72796},"debt_src":"debt-2025","src":"afr-2025","file":"2025_FireDistrict.csv","snap":"2026-09-30"}],"levy":[],"taxcap":[{"fy":2019,"prior_levy":211115,"proposed":216522,"limit":216522,"diff":0,"override":false,"levy_growth_pct":2.56,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":216522,"proposed":216522,"limit":220963,"diff":4441,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":216522,"proposed":216522,"limit":220493,"diff":3971,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":216522,"proposed":216522,"limit":221073,"diff":4551,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":216522,"proposed":220853,"limit":222597,"diff":1744,"override":false,"levy_growth_pct":2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":220853,"proposed":225271,"limit":226396,"diff":1125,"override":false,"levy_growth_pct":2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":225271,"proposed":229777,"limit":232809,"diff":3032,"override":false,"levy_growth_pct":2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":229777,"proposed":234374,"limit":237701,"diff":3327,"override":false,"levy_growth_pct":2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":234374,"proposed":281249,"limit":243656,"diff":-37593,"override":true,"levy_growth_pct":20,"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":244893,"op_rev":280875,"op_exp_per":null,"prop_tax_per":null,"state_aid_share":0,"sales_tax_share":null,"prop_tax_share":81.8,"debt_service_share":11.7,"debt_end":72796,"debt_per":null,"exp_growth_5y":31.8,"rev_growth_5y":11.6,"gf_result":35982,"fb_ratio":null,"fb_year":null,"fsms_year":null,"fsms_stress":null,"fsms_score":null,"fsms_env":null,"cap_overrides":[2027],"cap_exceeded":[2027],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"debt_service_share":{"median":7.2,"pctile":60,"n":170},"state_aid_share":{"median":0,"pctile":41,"n":170},"exp_growth_5y":{"median":23.1,"pctile":54,"n":161}},"flags":[{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2027 (by $37,593, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}