{"fid":"sullivan-county/monticello","entity_id":"sullivan-county/monticello","name":"Village of Monticello","kind":"village","kind_label":"Village","county":"Sullivan","region":"mid-hudson","osc_code":"480482303200","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Monticello","population":{"value":7195,"year":2025,"base2020":7236,"src":"popest-2025","loc":"Monticello village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-07-31","op_rev":13092663,"op_exp":12789994,"gf_rev":7122417,"gf_exp":8024887,"gf_rev_all":7347417,"gf_exp_all":8024887,"prop_tax":6658616,"sales_tax":54241,"state_aid":30272,"federal_aid":117561,"debt_service":544217,"exp_by":{"General Government":1386816,"Public Safety":2813146,"Transportation":1026339,"Economic Development":103945,"Culture and Recreation":96792,"Community Services":13766,"Employee Benefits":3900153,"Debt Service":544217,"Sanitation":1920467,"Utilities":984353},"rev_by":{"Real Property Taxes and Assessments":5903903,"Other Real Property Tax Items":754713,"Sales and Use Tax":54241,"Other Non-Property Taxes":122821,"Charges for Services":5118760,"Charges to Other Governments":284688,"Use and Sale of Property":64857,"Other Local Revenues":640847,"State Aid":30272,"Federal Aid":117561},"debt_end":11567494,"debt_by":{"Bond":7536000,"Bond Anticipation Note":3907710,"Installment Purchase Contract":123784},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-07-31","op_rev":11938293,"op_exp":12661601,"gf_rev":6729934,"gf_exp":7466482,"gf_rev_all":6729934,"gf_exp_all":7466482,"prop_tax":5444079,"sales_tax":47039,"state_aid":395093,"federal_aid":0,"debt_service":494151,"exp_by":{"General Government":1236370,"Public Safety":2529481,"Transportation":1065074,"Economic Development":1918,"Culture and Recreation":38011,"Community Services":1739,"Employee Benefits":3864522,"Debt Service":494151,"Sanitation":2269304,"Utilities":1161031},"rev_by":{"Real Property Taxes and Assessments":4977626,"Other Real Property Tax Items":466453,"Sales and Use Tax":47039,"Other Non-Property Taxes":126035,"Charges for Services":4901495,"Charges to Other Governments":298715,"Use and Sale of Property":56059,"Other Local Revenues":669778,"State Aid":395093},"debt_end":11199148,"debt_by":{"Bond":7292000,"Bond Anticipation Note":3834637,"Installment Purchase Contract":72511},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-07-31","op_rev":12236743,"op_exp":12639375,"gf_rev":6990068,"gf_exp":7542149,"gf_rev_all":6990068,"gf_exp_all":7542149,"prop_tax":6047544,"sales_tax":6929,"state_aid":95504,"federal_aid":0,"debt_service":542230,"exp_by":{"General Government":1196878,"Public Safety":2500894,"Transportation":1247295,"Culture and Recreation":16699,"Employee Benefits":3879274,"Debt Service":542230,"Economic Development":2741,"Sanitation":2269465,"Utilities":983899},"rev_by":{"Real Property Taxes and Assessments":5665523,"Other Real Property Tax Items":382021,"Sales and Use Tax":6929,"Other Non-Property Taxes":120418,"Charges for Services":5146594,"Charges to Other Governments":136900,"Use and Sale of Property":126552,"Other Local Revenues":556302,"State Aid":95504},"debt_end":11205883,"debt_by":{"Bond":7414000,"Bond Anticipation Note":3760637,"Installment Purchase Contract":31246},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-07-31","op_rev":15700717,"op_exp":13613176,"gf_rev":8450946,"gf_exp":7948132,"gf_rev_all":8450946,"gf_exp_all":7948132,"prop_tax":6828905,"sales_tax":65447,"state_aid":280400,"federal_aid":653538,"debt_service":502562,"exp_by":{"General Government":1350268,"Public Safety":2587113,"Transportation":1255947,"Economic Development":72,"Culture and Recreation":24257,"Employee Benefits":4180013,"Debt Service":502562,"Sanitation":2594804,"Utilities":1118140},"rev_by":{"Real Property Taxes and Assessments":6213267,"Other Real Property Tax Items":615638,"Sales and Use Tax":65447,"Other Non-Property Taxes":107808,"Charges for Services":7044005,"Charges to Other Governments":218596,"Use and Sale of Property":58140,"Other Local Revenues":443878,"State Aid":280400,"Federal Aid":653538},"debt_end":10855062,"debt_by":{"Bond":7143122,"Bond Anticipation Note":3680662,"Installment Purchase Contract":31278},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-07-31","op_rev":15590537,"op_exp":14493364,"gf_rev":7690201,"gf_exp":7638111,"gf_rev_all":7690201,"gf_exp_all":7638111,"prop_tax":6285890,"sales_tax":43091,"state_aid":364976,"federal_aid":0,"debt_service":617169,"exp_by":{"General Government":1538562,"Public Safety":2198802,"Transportation":1258117,"Culture and Recreation":159388,"Employee Benefits":4060991,"Debt Service":617169,"Sanitation":2802591,"Utilities":1857744},"rev_by":{"Real Property Taxes and Assessments":5625567,"Other Real Property Tax Items":660323,"Sales and Use Tax":43091,"Other Non-Property Taxes":99779,"Charges for Services":7716670,"Use and Sale of Property":192833,"Other Local Revenues":729625,"State Aid":364976,"Charges to Other Governments":157673},"debt_end":10466118,"debt_by":{"Bond":6866101,"Bond Anticipation Note":3584000,"Installment Purchase Contract":16017},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-07-31","op_rev":15337046,"op_exp":16303993,"gf_rev":7986953,"gf_exp":9244715,"gf_rev_all":7986953,"gf_exp_all":9244715,"prop_tax":6067748,"sales_tax":45397,"state_aid":759849,"federal_aid":0,"debt_service":714020,"exp_by":{"General Government":1807286,"Public Safety":2853212,"Transportation":1662428,"Culture and Recreation":64262,"Employee Benefits":4639271,"Debt Service":714020,"Sanitation":3089548,"Utilities":1473966},"rev_by":{"Real Property Taxes and Assessments":5555403,"Other Real Property Tax Items":512345,"Sales and Use Tax":45397,"Other Non-Property Taxes":113834,"Charges for Services":7222954,"Use and Sale of Property":257874,"Other Local Revenues":801294,"State Aid":759849,"Charges to Other Governments":68096},"debt_end":10029919,"debt_by":{"Bond":6587919,"Bond Anticipation Note":3442000,"Installment Purchase Contract":0},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-07-31","op_rev":17635877,"op_exp":17299961,"gf_rev":9390272,"gf_exp":8876795,"gf_rev_all":9390272,"gf_exp_all":8876795,"prop_tax":7335107,"sales_tax":90427,"state_aid":485564,"federal_aid":0,"debt_service":725442,"exp_by":{"General Government":2383427,"Public Safety":2410605,"Transportation":1235932,"Culture and Recreation":71184,"Economic Development":16500,"Employee Benefits":5097218,"Sanitation":3774636,"Debt Service":725442,"Utilities":1585017},"rev_by":{"Real Property Taxes and Assessments":6458545,"Other Real Property Tax Items":876562,"Other Non-Property Taxes":85201,"Sales and Use Tax":90427,"Charges for Services":8381763,"Use and Sale of Property":245958,"Other Local Revenues":1011857,"State Aid":485564},"debt_end":9603558,"debt_by":{"Bond":6303558,"Bond Anticipation Note":3300000},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":5700000,"own_levy":5700000,"full_value":286579289,"rate":19.889783451867,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":5829470,"own_levy":5829470,"full_value":301585896,"rate":19.3293853503016,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":5871000,"own_levy":5871000,"full_value":355060106,"rate":16.5352285452199,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":5979470,"own_levy":5979470,"full_value":436728558,"rate":13.6915021710121,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":6438866,"own_levy":6438866,"full_value":489962298,"rate":13.1415540058554,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":7284904,"own_levy":7284904,"full_value":551350547,"rate":13.2128353542742,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":5013672,"proposed":5141411,"limit":5142239,"diff":828,"override":false,"levy_growth_pct":2.55,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":5141411,"proposed":5140000,"limit":5369063,"diff":229063,"override":true,"levy_growth_pct":-0.03,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":5140000,"proposed":5340000,"limit":5396767,"diff":56767,"override":false,"levy_growth_pct":3.89,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":5340000,"proposed":5450000,"limit":5468368,"diff":18368,"override":false,"levy_growth_pct":2.06,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":5450000,"proposed":5500000,"limit":5563466,"diff":63466,"override":false,"levy_growth_pct":0.92,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":5500000,"proposed":5600000,"limit":5606784,"diff":6784,"override":false,"levy_growth_pct":1.82,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":1842917,"proposed":1842917,"limit":1991205,"diff":148288,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":6136021,"proposed":6821496,"limit":6275606,"diff":-545890,"override":true,"levy_growth_pct":11.17,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":6821496,"proposed":7354300,"limit":6999796,"diff":-354504,"override":true,"levy_growth_pct":7.81,"exceeds":true,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2019"},{"year":2020,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2020"},{"year":2021,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2021"},{"year":2022,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2022"},{"year":2023,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2023"},{"year":2024,"stress":"Not filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2024"},{"year":2025,"stress":"Not Filed","fiscal_score":null,"env_rating":"","env_score":null,"src":"fsms-muni-2025"}],"fb":[],"fsms_not_filed":{"list":"FSMS 2025 not-filed (municipalities)","last_filed_in_time":"2017","src":"fsms-notfiled-muni-2025"},"audits":[{"title":"Village of Monticello – Payroll (2022M-59)","issued":"November 18, 2022","types":"Village","topics":"Payroll/Employee Benefits","url":"https://www.osc.ny.gov/local-government/audits/village/2022/11/18/village-monticello-payroll-2022m-59"},{"title":"Village of Monticello – Records and Reports (2020M-104)","issued":"December 23, 2020","types":"Village","topics":"Records and Reports","url":"https://www.osc.ny.gov/local-government/audits/village/2020/12/23/village-monticello-records-and-reports-2020m-104"},{"title":"Village of Monticello – Financial Condition (2020M-107)","issued":"December 23, 2020","types":"Village","topics":"Financial Condition","url":"https://www.osc.ny.gov/local-government/audits/village/2020/12/23/village-monticello-financial-condition-2020m-107"},{"title":"Village of Monticello – Board Oversight (2016M-337)","issued":"February 3, 2017","types":"Village","topics":"General Oversight","url":"https://www.osc.ny.gov/local-government/audits/village/2017/02/03/village-monticello-board-oversight-2016m-337"},{"title":"Village of Monticello – Budget Review (B4-14-15)","issued":"June 27, 2014","types":"Village","topics":"General Oversight","url":"https://www.osc.ny.gov/local-government/audits/village/2014/06/27/village-monticello-budget-review-b4-14-15"},{"title":"Village of Monticello – Board Oversight (2013M-226)","issued":"February 14, 2014","types":"Village","topics":"","url":"https://www.osc.ny.gov/local-government/audits/village/2014/02/14/village-monticello-board-oversight-2013m-226"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":7195,"denom_kind":"capita","afr_year":2025,"op_exp":17299961,"op_rev":17635877,"op_exp_per":2404,"prop_tax_per":1019,"state_aid_share":2.8,"sales_tax_share":0.5,"prop_tax_share":41.6,"debt_service_share":4.2,"debt_end":9603558,"debt_per":1335,"exp_growth_5y":36.9,"rev_growth_5y":44.1,"gf_result":513477,"fb_ratio":null,"fb_year":null,"fsms_year":2025,"fsms_stress":"Not Filed","fsms_score":null,"fsms_env":"","levy_latest":7284904,"levy_year":2026,"levy_growth":27.8,"levy_growth_span":"2021–2026","fv_rate":13.21,"cap_overrides":[2026,2027],"cap_exceeded":[2026,2027],"audit_count":6,"audits_5y":1,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1899.5,"pctile":76,"n":48},"prop_tax_per":{"median":717.5,"pctile":82,"n":48},"debt_per":{"median":1602,"pctile":41,"n":45},"debt_service_share":{"median":8.2,"pctile":28,"n":48},"state_aid_share":{"median":4.8,"pctile":32,"n":48},"sales_tax_share":{"median":5.9,"pctile":15,"n":48},"exp_growth_5y":{"median":30.7,"pctile":62,"n":46},"levy_growth":{"median":15.1,"pctile":80,"n":47}},"flags":[{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2026 (by $545,890, override planned), 2027 (by $354,504, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]},{"id":"filing","label":"AFR not filed in time for FSMS score","detail":"Listed on OSC's FSMS 2025 not-filed (municipalities); last filed in time for a score: 2017. This is filing status, not a stress designation.","src":["fsms-notfiled-muni-2025"]}]}