{"fid":"sullivan-county/sullivan-west-csd","entity_id":"sullivan-county/sullivan-west-csd","name":"Sullivan West Csd","kind":"school_district","kind_label":"School district","county":"Sullivan","region":"mid-hudson","osc_code":"480722600100","beds":"591502","match":"matched","in_asr_manifest":true,"in_batch3":true,"osc_name":"Sullivan West Central School District","series":[{"year":2019,"pe":"2019-06-30","op_rev":36363179,"op_exp":36745291,"gf_rev":34940410,"gf_exp":31943405,"gf_rev_all":35190410,"gf_exp_all":35754035,"prop_tax":18242197,"sales_tax":0,"state_aid":15925123,"federal_aid":1044523,"debt_service":3403350,"exp_by":{"General Government":3631335,"Education":19992377,"Employee Benefits":9718229,"Debt Service":3403350},"rev_by":{"Real Property Taxes and Assessments":16214894,"Other Real Property Tax Items":2027303,"Charges for Services":132983,"Use and Sale of Property":415431,"Other Local Revenues":602922,"State Aid":15925123,"Federal Aid":1044523},"debt_end":14660000,"debt_by":{"Bond":14660000},"debt_src":"debt-2019","src":"afr-2019","file":"2019_SchoolDistrict.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-06-30","op_rev":37506547,"op_exp":36734421,"gf_rev":36356355,"gf_exp":32021651,"gf_rev_all":36356355,"gf_exp_all":35729636,"prop_tax":18650225,"sales_tax":0,"state_aid":16226001,"federal_aid":1065246,"debt_service":3406300,"exp_by":{"General Government":3656734,"Education":19827670,"Employee Benefits":9843717,"Debt Service":3406300},"rev_by":{"Real Property Taxes and Assessments":16741329,"Other Real Property Tax Items":1908896,"Charges for Services":222021,"Use and Sale of Property":294738,"Other Local Revenues":1048316,"State Aid":16226001,"Federal Aid":1065246},"debt_end":11975000,"debt_by":{"Bond":11975000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_SchoolDistrict.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-06-30","op_rev":38266567,"op_exp":40493392,"gf_rev":36857794,"gf_exp":30444926,"gf_rev_all":37219139,"gf_exp_all":35199563,"prop_tax":19050891,"sales_tax":0,"state_aid":16647416,"federal_aid":1337160,"debt_service":8608842,"exp_by":{"General Government":3826097,"Education":18602939,"Employee Benefits":9455514,"Debt Service":8608842},"rev_by":{"Real Property Taxes and Assessments":17156791,"Other Real Property Tax Items":1894100,"Charges for Services":129693,"Use and Sale of Property":205187,"Other Local Revenues":896220,"State Aid":16647416,"Federal Aid":1337160},"debt_end":9240000,"debt_by":{"Bond":9240000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_SchoolDistrict.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-06-30","op_rev":40089695,"op_exp":39136653,"gf_rev":36789971,"gf_exp":32566925,"gf_rev_all":36805620,"gf_exp_all":36256795,"prop_tax":19343009,"sales_tax":0,"state_aid":16645144,"federal_aid":2955743,"debt_service":3305027,"exp_by":{"General Government":4978973,"Education":21086851,"Employee Benefits":9765802,"Debt Service":3305027},"rev_by":{"Real Property Taxes and Assessments":17541574,"Other Real Property Tax Items":1801435,"Charges for Services":146269,"Use and Sale of Property":100963,"Other Local Revenues":898567,"State Aid":16645144,"Federal Aid":2955743},"debt_end":6284967,"debt_by":{"Bond":6250000,"Installment Purchase Contract":34967},"debt_src":"debt-2022","src":"afr-2022","file":"2022_SchoolDistrict.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-06-30","op_rev":41924822,"op_exp":39874358,"gf_rev":38499856,"gf_exp":33165508,"gf_rev_all":38520145,"gf_exp_all":37604710,"prop_tax":19681379,"sales_tax":0,"state_aid":17652567,"federal_aid":2789120,"debt_service":3305086,"exp_by":{"General Government":4324730,"Education":22024302,"Employee Benefits":10220240,"Debt Service":3305086},"rev_by":{"Real Property Taxes and Assessments":18043652,"Other Real Property Tax Items":1637727,"Charges for Services":189864,"Use and Sale of Property":615883,"Other Local Revenues":996009,"State Aid":17652567,"Federal Aid":2789120},"debt_end":3209558,"debt_by":{"Bond":3170000,"Installment Purchase Contract":39558},"debt_src":"debt-2023","src":"afr-2023","file":"2023_SchoolDistrict.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-06-30","op_rev":42566502,"op_exp":41055337,"gf_rev":39715515,"gf_exp":34993692,"gf_rev_all":39716458,"gf_exp_all":38755814,"prop_tax":20147279,"sales_tax":0,"state_aid":18162106,"federal_aid":1824698,"debt_service":3285587,"exp_by":{"General Government":4529187,"Education":22412742,"Employee Benefits":10827821,"Debt Service":3285587},"rev_by":{"Real Property Taxes and Assessments":18590970,"Other Real Property Tax Items":1556309,"Charges for Services":284301,"Charges to Other Governments":14520,"Use and Sale of Property":897401,"Other Local Revenues":1236197,"State Aid":18162106,"Federal Aid":1824698},"debt_end":15026,"debt_by":{"Bond":0,"Installment Purchase Contract":15026},"debt_src":"debt-2024","src":"afr-2024","file":"2024_SchoolDistrict.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-06-30","op_rev":42575902,"op_exp":41402849,"gf_rev":39832417,"gf_exp":38894919,"gf_rev_all":43262865,"gf_exp_all":39376750,"prop_tax":20448974,"sales_tax":0,"state_aid":18550702,"federal_aid":1182536,"debt_service":2093096,"exp_by":{"General Government":4486385,"Education":23544276,"Employee Benefits":11279092,"Debt Service":2093096},"rev_by":{"Real Property Taxes and Assessments":19270472,"Other Real Property Tax Items":1178502,"Charges for Services":78426,"Charges to Other Governments":17126,"Use and Sale of Property":987224,"Other Local Revenues":1310914,"State Aid":18550702,"Federal Aid":1182536},"debt_end":15975482,"debt_by":{"Bond Anticipation Note":15900000,"Installment Purchase Contract":75482},"debt_src":"debt-2025","src":"afr-2025","file":"2025_SchoolDistrict.csv","snap":"2026-09-30"}],"levy":[],"taxcap":[{"fy":2019,"prior_levy":17244762,"proposed":17587933,"limit":17678628,"diff":90695,"override":false,"levy_growth_pct":1.99,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":17587933,"proposed":18027058,"limit":18107687,"diff":80629,"override":false,"levy_growth_pct":2.5,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":18027058,"proposed":18383234,"limit":18509236,"diff":126002,"override":false,"levy_growth_pct":1.98,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":18383234,"proposed":18649791,"limit":18971694,"diff":321903,"override":false,"levy_growth_pct":1.45,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":18649791,"proposed":19116036,"limit":19243462,"diff":127426,"override":false,"levy_growth_pct":2.5,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":19116036,"proposed":19593937,"limit":19604536,"diff":10599,"override":false,"levy_growth_pct":2.5,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":19593937,"proposed":20179796,"limit":20192456,"diff":12660,"override":false,"levy_growth_pct":2.99,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":20179796,"proposed":20783172,"limit":20836574,"diff":53402,"override":false,"levy_growth_pct":2.99,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":20783172,"proposed":21404589,"limit":21513751,"diff":109162,"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":"No Designation","env_score":0,"src":"fsms-school-2019"},{"year":2020,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":10,"src":"fsms-school-2020"},{"year":2022,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":10,"src":"fsms-school-2022"},{"year":2023,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":5,"src":"fsms-school-2023"},{"year":2024,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":15,"src":"fsms-school-2024"},{"year":2025,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":5,"src":"fsms-school-2025"}],"fb":[{"year":2023,"ratio":0.0457,"fb":1671856,"exp":37604710,"xfer":1050000,"src":"fsms-ind1-school-2023"},{"year":2024,"ratio":0.0438,"fb":1680494,"exp":38755814,"xfer":400000,"src":"fsms-ind1-school-2024"},{"year":2025,"ratio":0.0444,"fb":1730648,"exp":39376750,"xfer":400000,"src":"fsms-ind1-school-2025"}],"fsms_not_filed":null,"ptrc":[{"sy":"2021-22","spend":39407116,"spend_pct":-1.07,"levy":18649791,"levy_pct":1.45,"limit":17977383,"levy_wo_excl":17977383,"vs_limit":0,"enr":1029,"fb_unres":1576285,"fb_unres_pct":4,"fb_restricted":6200000,"spend_per_pupil":38297,"src":"ptrc-2021-22"},{"sy":"2022-23","spend":40893029,"spend_pct":3.77,"levy":19116036,"levy_pct":2.5,"limit":18497263,"levy_wo_excl":18497263,"vs_limit":0,"enr":1028,"fb_unres":1635721,"fb_unres_pct":4,"fb_restricted":8230000,"spend_per_pupil":39779,"src":"ptrc-2022-23"},{"sy":"2023-24","spend":41796395,"spend_pct":2.21,"levy":19593937,"levy_pct":2.5,"limit":19101292,"levy_wo_excl":19090693,"vs_limit":10599,"enr":1013,"fb_unres":1671856,"fb_unres_pct":4,"fb_restricted":8265866,"spend_per_pupil":41260,"src":"ptrc-2023-24"},{"sy":"2024-25","spend":42006025,"spend_pct":0.5,"levy":20179796,"levy_pct":2.99,"limit":20070421,"levy_wo_excl":20057761,"vs_limit":12660,"enr":1021,"fb_unres":1680241,"fb_unres_pct":4,"fb_restricted":8357131,"spend_per_pupil":41142,"src":"ptrc-2024-25"},{"sy":"2025-26","spend":43266206,"spend_pct":3,"levy":20783172,"levy_pct":2.99,"limit":20836574,"levy_wo_excl":20783172,"vs_limit":53402,"enr":1022,"fb_unres":1730648,"fb_unres_pct":4,"fb_restricted":12220800,"spend_per_pupil":42335,"src":"ptrc-2025-26"},{"sy":"2026-27","spend":44131553,"spend_pct":2,"levy":21404589,"levy_pct":2.99,"limit":21513751,"levy_wo_excl":21404589,"vs_limit":109162,"enr":994,"fb_unres":1765262,"fb_unres_pct":4,"fb_restricted":8055000,"spend_per_pupil":44398,"src":"ptrc-2026-27"}],"votes":[{"sy":"2022-23","round":"vote","result":"P","yes":624,"no":159,"pct_yes":79.7,"sixty":false,"props":[{"result":"P","yes":624,"no":149,"purpose":"Capital reserve Fund"}],"src":"vote-2022-23"},{"sy":"2023-24","round":"vote","result":"P","yes":317,"no":96,"pct_yes":76.8,"sixty":false,"props":[],"src":"vote-2023-24"},{"sy":"2024-25","round":"vote","result":"P","yes":312,"no":81,"pct_yes":79.4,"sixty":false,"props":[],"src":"vote-2024-25"},{"sy":"2025-26","round":"vote","result":"P","yes":342,"no":101,"pct_yes":77.2,"sixty":false,"props":[],"src":"vote-2025-26"},{"sy":"2026-27","round":"vote","result":"P","yes":322,"no":83,"pct_yes":79.5,"sixty":false,"props":[{"result":"P","yes":348,"no":56,"purpose":"Capital Reserve Fund Approval"}],"src":"vote-2026-27"}],"audits":[{"title":"Sullivan West Central School District – Lead Testing and Reporting(S9-25-1)","issued":"June 6, 2025","types":"School District, Statewide Audit","topics":"","url":"https://www.osc.ny.gov/local-government/audits/school-district/2025/06/06/sullivan-west-central-school-district-lead-testing-and-reportings9-25-1"},{"title":"Sullivan West Central School District - Retiree Health Insurance (2019M-196)","issued":"December 13, 2019","types":"School District","topics":"Payroll/Employee Benefits","url":"https://www.osc.ny.gov/local-government/audits/school-district/2019/12/13/sullivan-west-central-school-district-retiree-health-insurance-2019m-196"},{"title":"Sullivan West Central School District – Financial Condition (2014M-40)","issued":"August 15, 2014","types":"School District","topics":"Financial Condition","url":"https://www.osc.ny.gov/local-government/audits/school-district/2014/08/15/sullivan-west-central-school-district-financial-condition-2014m-40"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":1021,"denom_kind":"pupil","afr_year":2025,"op_exp":41402849,"op_rev":42575902,"op_exp_per":40551,"prop_tax_per":20028,"state_aid_share":43.6,"sales_tax_share":null,"prop_tax_share":48,"debt_service_share":5.1,"debt_end":15975482,"debt_per":15647,"exp_growth_5y":2.2,"rev_growth_5y":11.3,"gf_result":3886115,"fb_ratio":4.4,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":0,"fsms_env":"No Designation","ptrc_sy":"2026-27","spend_per_pupil":44398,"levy_latest":21404589,"levy_year":"2026-27","levy_growth":14.8,"levy_growth_span":"2021-22–2026-27","fb_unres_pct":4,"levy_pct":2.99,"cap_overrides":[],"cap_exceeded":[],"votes_defeated":[],"last_vote_pct":79.5,"last_vote_sy":"2026-27","audit_count":3,"audits_5y":1,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":38448,"pctile":56,"n":65},"prop_tax_per":{"median":21300,"pctile":42,"n":65},"debt_per":{"median":13230,"pctile":64,"n":63},"debt_service_share":{"median":4.5,"pctile":61,"n":65},"state_aid_share":{"median":35.2,"pctile":76,"n":65},"fb_ratio":{"median":4.4,"pctile":45,"n":65},"exp_growth_5y":{"median":22.3,"pctile":5,"n":65},"levy_growth":{"median":13.1,"pctile":62,"n":65},"spend_per_pupil":{"median":41521,"pctile":61,"n":65},"fsms_score":{"median":0,"pctile":31,"n":65}},"flags":[{"id":"debt_growth","label":"Rapid debt growth","detail":"Debt outstanding rose from $6,284,967 (2022) to $15,975,482 (2025), +154%.","src":["debt-2022","debt-2025"],"calc":true}]}