{"fid":"sullivan-county/monticello-csd","entity_id":"sullivan-county/monticello-csd","name":"Monticello Csd","kind":"school_district","kind_label":"School district","county":"Sullivan","region":"mid-hudson","osc_code":"480682300100","beds":"591401","match":"matched","in_asr_manifest":true,"in_batch3":true,"osc_name":"Monticello Central School District","series":[{"year":2019,"pe":"2019-06-30","op_rev":93494670,"op_exp":93407875,"gf_rev":85645566,"gf_exp":85401277,"gf_rev_all":86218045,"gf_exp_all":85854477,"prop_tax":45955835,"sales_tax":0,"state_aid":39999198,"federal_aid":4963852,"debt_service":4467087,"exp_by":{"General Government":7864373,"Education":61151424,"Community Services":29735,"Employee Benefits":19895256,"Debt Service":4467087},"rev_by":{"Real Property Taxes and Assessments":41432788,"Other Real Property Tax Items":4523047,"Charges for Services":201180,"Charges to Other Governments":18575,"Use and Sale of Property":744632,"Other Local Revenues":1611398,"State Aid":39999198,"Federal Aid":4963852},"debt_end":7689135,"debt_by":{"Bond":5440000,"Bond Anticipation Note":111851,"Installment Purchase Contract":2137284},"debt_src":"debt-2019","src":"afr-2019","file":"2019_SchoolDistrict.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-06-30","op_rev":94745365,"op_exp":93489088,"gf_rev":87620212,"gf_exp":86417076,"gf_rev_all":87634280,"gf_exp_all":86611066,"prop_tax":46341013,"sales_tax":0,"state_aid":40760330,"federal_aid":4419439,"debt_service":4447244,"exp_by":{"General Government":8646858,"Education":60977216,"Community Services":30598,"Employee Benefits":19387172,"Debt Service":4447244},"rev_by":{"Real Property Taxes and Assessments":41752579,"Other Real Property Tax Items":4588434,"Charges for Services":109375,"Charges to Other Governments":35964,"Use and Sale of Property":483517,"Other Local Revenues":2595727,"State Aid":40760330,"Federal Aid":4419439},"debt_end":3621249,"debt_by":{"Bond":1635000,"Bond Anticipation Note":1851,"Installment Purchase Contract":1984398},"debt_src":"debt-2020","src":"afr-2020","file":"2020_SchoolDistrict.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-06-30","op_rev":94000372,"op_exp":90237277,"gf_rev":87310450,"gf_exp":83805448,"gf_rev_all":88247548,"gf_exp_all":88230002,"prop_tax":46783208,"sales_tax":0,"state_aid":38888223,"federal_aid":4596418,"debt_service":2935407,"exp_by":{"General Government":7974665,"Education":59901166,"Community Services":32316,"Employee Benefits":19393723,"Debt Service":2935407},"rev_by":{"Real Property Taxes and Assessments":42510433,"Other Real Property Tax Items":4272775,"Charges for Services":245054,"Charges to Other Governments":59753,"Use and Sale of Property":683096,"Other Local Revenues":2744620,"State Aid":38888223,"Federal Aid":4596418},"debt_end":31212799,"debt_by":{"Bond":1275000,"Bond Anticipation Note":28308500,"Installment Purchase Contract":1629299},"debt_src":"debt-2021","src":"afr-2021","file":"2021_SchoolDistrict.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-06-30","op_rev":100631903,"op_exp":100174362,"gf_rev":89349248,"gf_exp":89245505,"gf_rev_all":89349248,"gf_exp_all":89823867,"prop_tax":45605388,"sales_tax":0,"state_aid":42817104,"federal_aid":8868758,"debt_service":2127238,"exp_by":{"General Government":9208353,"Education":67815652,"Community Services":32607,"Employee Benefits":20990512,"Debt Service":2127238},"rev_by":{"Real Property Taxes and Assessments":41596944,"Other Real Property Tax Items":4008444,"Charges for Services":71293,"Charges to Other Governments":46815,"Use and Sale of Property":933122,"Other Local Revenues":2289423,"State Aid":42817104,"Federal Aid":8868758},"debt_end":47942692,"debt_by":{"Bond":905000,"Bond Anticipation Note":42492500,"Installment Purchase Contract":1268316,"Other Debt":3276876},"debt_src":"debt-2022","src":"afr-2022","file":"2022_SchoolDistrict.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-06-30","op_rev":111171303,"op_exp":106599145,"gf_rev":96315053,"gf_exp":92069937,"gf_rev_all":96319771,"gf_exp_all":92188859,"prop_tax":45578412,"sales_tax":0,"state_aid":47341470,"federal_aid":9314021,"debt_service":6338341,"exp_by":{"General Government":9572193,"Education":68122062,"Community Services":34022,"Employee Benefits":22532527,"Debt Service":6338341},"rev_by":{"Real Property Taxes and Assessments":41793915,"Other Real Property Tax Items":3784497,"Charges for Services":116662,"Charges to Other Governments":88006,"Use and Sale of Property":4527796,"Other Local Revenues":4204936,"State Aid":47341470,"Federal Aid":9314021},"debt_end":48274208,"debt_by":{"Bond":21870000,"Bond Anticipation Note":22400000,"Installment Purchase Contract":41606,"Other Debt":3962602},"debt_src":"debt-2023","src":"afr-2023","file":"2023_SchoolDistrict.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-06-30","op_rev":118229392,"op_exp":113095456,"gf_rev":100567598,"gf_exp":95069546,"gf_rev_all":100568904,"gf_exp_all":109242393,"prop_tax":45152090,"sales_tax":0,"state_aid":52522215,"federal_aid":10512401,"debt_service":6581112,"exp_by":{"General Government":11048876,"Education":71942080,"Community Services":30716,"Employee Benefits":23492672,"Debt Service":6581112},"rev_by":{"Real Property Taxes and Assessments":41924079,"Other Real Property Tax Items":3228011,"Charges for Services":87843,"Charges to Other Governments":68237,"Use and Sale of Property":4406406,"Other Local Revenues":5480200,"State Aid":52522215,"Federal Aid":10512401},"debt_end":44335849,"debt_by":{"Bond":40910000,"Bond Anticipation Note":0,"Installment Purchase Contract":0,"Other Debt":3425849},"debt_src":"debt-2024","src":"afr-2024","file":"2024_SchoolDistrict.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-06-30","op_rev":121664883,"op_exp":121863932,"gf_rev":102803214,"gf_exp":102171191,"gf_rev_all":102882064,"gf_exp_all":102478698,"prop_tax":46278778,"sales_tax":0,"state_aid":55309433,"federal_aid":13358487,"debt_service":4975564,"exp_by":{"General Government":10855042,"Education":81878962,"Community Services":27097,"Employee Benefits":24127267,"Debt Service":4975564},"rev_by":{"Real Property Taxes and Assessments":43461675,"Other Real Property Tax Items":2817103,"Charges for Services":132302,"Charges to Other Governments":65131,"Use and Sale of Property":1517690,"Other Local Revenues":5003062,"State Aid":55309433,"Federal Aid":13358487},"debt_end":41848674,"debt_by":{"Bond":38970000,"Other Debt":2878674},"debt_src":"debt-2025","src":"afr-2025","file":"2025_SchoolDistrict.csv","snap":"2026-09-30"}],"levy":[],"taxcap":[{"fy":2019,"prior_levy":43330000,"proposed":43681455,"limit":43681455,"diff":0,"override":false,"levy_growth_pct":0.81,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":43650000,"proposed":44000000,"limit":44165544,"diff":165544,"override":false,"levy_growth_pct":0.8,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":44000000,"proposed":44830813,"limit":44830813,"diff":0,"override":false,"levy_growth_pct":1.89,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":44493025,"proposed":45486402,"limit":45486402,"diff":0,"override":false,"levy_growth_pct":2.23,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":43576655,"proposed":45293306,"limit":45293306,"diff":0,"override":false,"levy_growth_pct":3.94,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":43576655,"proposed":44844906,"limit":44844907,"diff":1,"override":false,"levy_growth_pct":2.91,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":43576655,"proposed":45199612,"limit":45199612,"diff":0,"override":false,"levy_growth_pct":3.72,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":44709648,"proposed":46127400,"limit":47199719,"diff":1072319,"override":false,"levy_growth_pct":3.17,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":45872100,"proposed":47245000,"limit":47701030,"diff":456030,"override":false,"levy_growth_pct":2.99,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":0,"env_rating":"Susceptible Environmental Stress","env_score":41.7,"src":"fsms-school-2019"},{"year":2020,"stress":"No Designation","fiscal_score":0,"env_rating":"Moderate Environmental Stress","env_score":46.7,"src":"fsms-school-2020"},{"year":2022,"stress":"No Designation","fiscal_score":0,"env_rating":"Susceptible Environmental Stress","env_score":36.7,"src":"fsms-school-2022"},{"year":2023,"stress":"No Designation","fiscal_score":0,"env_rating":"Susceptible Environmental Stress","env_score":31.7,"src":"fsms-school-2023"},{"year":2024,"stress":"No Designation","fiscal_score":0,"env_rating":"Susceptible Environmental Stress","env_score":41.7,"src":"fsms-school-2024"},{"year":2025,"stress":"No Designation","fiscal_score":0,"env_rating":"Susceptible Environmental Stress","env_score":41.7,"src":"fsms-school-2025"}],"fb":[{"year":2023,"ratio":0.0712,"fb":6565920,"exp":92188859,"xfer":null,"src":"fsms-ind1-school-2023"},{"year":2024,"ratio":0.1015,"fb":9663070,"exp":109242393,"xfer":14025205,"src":"fsms-ind1-school-2024"},{"year":2025,"ratio":0.0975,"fb":9988063,"exp":102478698,"xfer":null,"src":"fsms-ind1-school-2025"}],"fsms_not_filed":null,"ptrc":[{"sy":"2021-22","spend":91266606,"spend_pct":0.81,"levy":43576655,"levy_pct":-2.06,"limit":41340238,"levy_wo_excl":41340238,"vs_limit":0,"enr":2791,"fb_unres":7021000,"fb_unres_pct":7.69,"fb_restricted":12200000,"spend_per_pupil":32700,"src":"ptrc-2021-22"},{"sy":"2022-23","spend":94460575,"spend_pct":3.5,"levy":43576655,"levy_pct":0,"limit":40744775,"levy_wo_excl":40744775,"vs_limit":0,"enr":2714,"fb_unres":6750000,"fb_unres_pct":7.15,"fb_restricted":11656900,"spend_per_pupil":34805,"src":"ptrc-2022-23"},{"sy":"2023-24","spend":97886695,"spend_pct":3.63,"levy":43576655,"levy_pct":0,"limit":40821197,"levy_wo_excl":40821197,"vs_limit":0,"enr":2662,"fb_unres":6893675,"fb_unres_pct":7.04,"fb_restricted":14189684,"spend_per_pupil":36772,"src":"ptrc-2023-24"},{"sy":"2024-25","spend":100277426,"spend_pct":2.44,"levy":44709648,"levy_pct":2.6,"limit":41868692,"levy_wo_excl":41868692,"vs_limit":0,"enr":2621,"fb_unres":7305852,"fb_unres_pct":7.29,"fb_restricted":15300155,"spend_per_pupil":38259,"src":"ptrc-2024-25"},{"sy":"2025-26","spend":103522576,"spend_pct":3.24,"levy":45872100,"levy_pct":2.6,"limit":41834071,"levy_wo_excl":41834071,"vs_limit":0,"enr":2568,"fb_unres":7000000,"fb_unres_pct":6.76,"fb_restricted":1300155,"spend_per_pupil":40313,"src":"ptrc-2025-26"},{"sy":"2026-27","spend":106931092,"spend_pct":3.29,"levy":47100000,"levy_pct":2.68,"limit":42646612,"levy_wo_excl":42646612,"vs_limit":0,"enr":2552,"fb_unres":8000000,"fb_unres_pct":7.48,"fb_restricted":16800000,"spend_per_pupil":41901,"src":"ptrc-2026-27"}],"votes":[{"sy":"2022-23","round":"vote","result":null,"yes":null,"no":null,"pct_yes":null,"sixty":false,"props":[],"src":"vote-2022-23"},{"sy":"2023-24","round":"vote","result":"P","yes":851,"no":242,"pct_yes":77.9,"sixty":false,"props":[],"src":"vote-2023-24"},{"sy":"2024-25","round":"vote","result":"P","yes":598,"no":243,"pct_yes":71.1,"sixty":false,"props":[{"result":"P","yes":615,"no":23,"purpose":"Capital Project"}],"src":"vote-2024-25"},{"sy":"2025-26","round":"vote","result":"P","yes":371,"no":186,"pct_yes":66.6,"sixty":false,"props":[{"result":"P","yes":392,"no":159,"purpose":"Capital Reserve"}],"src":"vote-2025-26"},{"sy":"2026-27","round":"vote","result":"P","yes":583,"no":427,"pct_yes":57.7,"sixty":false,"props":[],"src":"vote-2026-27"}],"audits":[{"title":"Monticello Central School District - Fund Balance Management (2020M-2)","issued":"April 10, 2020","types":"School District","topics":"Financial Condition","url":"https://www.osc.ny.gov/local-government/audits/school-district/2020/04/10/monticello-central-school-district-fund-balance-management-2020m-2"},{"title":"Monticello Central School District – Budgeting (2014M-97)","issued":"September 5, 2014","types":"School District","topics":"Financial Condition","url":"https://www.osc.ny.gov/local-government/audits/school-district/2014/09/05/monticello-central-school-district-budgeting-2014m-97"}],"transcript_mentions":null,"budget_docs":{"count":1,"docs":[{"date":"2026-09-17","type":"minutes","title":"September 17, 2026 - Regular Board of Education Meeting (minutes)","body":"Main Governing Board","url":"https://go.boarddocs.com/ny/Monticello/Board.nsf/goto?open&id=DWUR296BD798&view=minutes","tags":["levy","budget"],"why":"text","pages":[1],"terms":["budget transfer","tax levy"]}],"page":"https://meeting-docs.canalandcountry.workers.dev/oml/entity/sullivan-county/monticello-csd"},"metrics":{"denom":2621,"denom_kind":"pupil","afr_year":2025,"op_exp":121863932,"op_rev":121664883,"op_exp_per":46495,"prop_tax_per":17657,"state_aid_share":45.5,"sales_tax_share":null,"prop_tax_share":38,"debt_service_share":4.1,"debt_end":41848674,"debt_per":15967,"exp_growth_5y":35,"rev_growth_5y":29.4,"gf_result":403366,"fb_ratio":9.8,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":0,"fsms_env":"Susceptible Environmental Stress","ptrc_sy":"2026-27","spend_per_pupil":41901,"levy_latest":47100000,"levy_year":"2026-27","levy_growth":8.1,"levy_growth_span":"2021-22–2026-27","fb_unres_pct":7.48,"levy_pct":2.68,"cap_overrides":[],"cap_exceeded":[],"votes_defeated":[],"last_vote_pct":57.7,"last_vote_sy":"2026-27","audit_count":2,"audits_5y":0,"transcript_hits":0,"budget_docs":1},"peers":{"op_exp_per":{"median":38448,"pctile":85,"n":65},"prop_tax_per":{"median":21300,"pctile":30,"n":65},"debt_per":{"median":13230,"pctile":66,"n":63},"debt_service_share":{"median":4.5,"pctile":38,"n":65},"state_aid_share":{"median":35.2,"pctile":79,"n":65},"fb_ratio":{"median":4.4,"pctile":79,"n":65},"exp_growth_5y":{"median":22.3,"pctile":92,"n":65},"levy_growth":{"median":13.1,"pctile":17,"n":65},"spend_per_pupil":{"median":41521,"pctile":52,"n":65},"fsms_score":{"median":0,"pctile":31,"n":65}},"flags":[{"id":"fb_high","label":"Unrestricted fund balance above 4% limit","detail":"NYSED Property Tax Report Card 2026-27: adjusted unrestricted fund balance reported as 7.48% of the budget; Real Property Tax Law §1318 limits it to 4%.","src":["ptrc-2026-27"]}]}