Civic Finance

Budgets, levies, debt, fund balance and fiscal-stress data for local governments and school districts, straight from state filings.

Mid-Hudson › School districts › Overlapping entities

Roscoe Csd

School district · Sullivan County · Mid-Hudson · OSC municipal code 480771800100 · NYSED BEDS 591301 · OSC name “Roscoe Central School District”

Enrollment 235 (NYSED PTRC) · Meeting coverage: documents

Flags

Unrestricted fund balance above 4% limit

NYSED Property Tax Report Card 2024-25: adjusted unrestricted fund balance reported as 4.46% of the budget; Real Property Tax Law §1318 limits it to 4%.

Source: ptrc-2024-25 ⓘ

Levy above tax cap

OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2025 (by $136,677, override planned). Exceeding the limit requires a local law override (60% of the governing body).

Source: taxcap ⓘ

Proposed levy above tax cap

NYSED Property Tax Report Card: proposed levy (excluding exemptions) exceeded the levy limit in 2023-24 (by $458,088), 2024-25 (by $136,677); passing requires 60% voter approval.

Source: ptrc-2023-24 ⓘ · ptrc-2024-25 ⓘ

School budget defeated

NYSED vote results: budget defeated in 2023-24.

Source: vote-2023-24 ⓘ

Compared with Mid-Hudson school districts

IndicatorRoscoe CsdPeer medianPercentilePeersBasis
Operating spending per pupil$48,480$38,44892nd65AFR 2025, operating funds (our calc)
Property tax per pupil$25,767$21,30068th65AFR 2025 real property taxes (our calc)
Debt per pupil$3,383$13,2307th63AFR 2025 debt detail, year-end outstanding
Debt service % of operating spending2.8%4.5%16th65AFR 2025 (our calc)
State aid % of operating revenue33.6%35.2%41st65AFR 2025 (our calc)
Fund balance ratio (OSC FSMS)3.7%4.4%12th65OSC FSMS FY2025
Operating spending growth over 5 AFR years11.6%22.3%13th65AFR 2021–2025 (our calc)
Levy growth8.1%13.1%17th652021-22–2024-25 NYSED PTRC
Budget per pupil (NYSED PTRC)$46,721$41,52173rd65NYSED PTRC 2024-25
FSMS fiscal stress score (higher = more stress)20094th65OSC FSMS FY2025

Percentile = share of same-class peers in the region with a lower value. A high or low percentile is context, not a judgment. Sales tax for towns and villages is county distribution revenue.

Five-year picture

Operating funds: revenue vs. spending RevenueSpending
$0k$3.0M$6.1M$9.1M$12.1M2019202020212022202320242025Revenue 2019: $9.3MRevenue 2020: $9.6MRevenue 2021: $10.2MRevenue 2022: $11.1MRevenue 2023: $11.9MRevenue 2024: $11.8MRevenue 2025: $11.3MSpending 2019: $9.0MSpending 2020: $9.3MSpending 2021: $10.2MSpending 2022: $11.8MSpending 2023: $12.1MSpending 2024: $10.8MSpending 2025: $11.4M

Our calculation from OSC AFR account data: all funds except custodial (T*), capital projects (H), fixed-asset (K) and long-term debt (W) groups, excluding interfund transfers and debt proceeds.

General fund surplus / deficit General fund result (incl. transfers)
$-761k$-390k$-19k$352k$722k2019202020212022202320242025General fund result (incl. transfers) 2019: $361kGeneral fund result (incl. transfers) 2020: $418kGeneral fund result (incl. transfers) 2021: $14kGeneral fund result (incl. transfers) 2022: $-761kGeneral fund result (incl. transfers) 2023: $-194kGeneral fund result (incl. transfers) 2024: $722kGeneral fund result (incl. transfers) 2025: $25k

OSC AFR, fund A, revenues and other sources minus expenditures and other uses (our calculation). Planned use of fund balance appears as a deficit.

Debt Debt outstandingDebt service
$0k$743k$1.5M$2.2M$3.0M2019202020212022202320242025Debt outstanding 2019: $3.0MDebt outstanding 2020: $2.5MDebt outstanding 2021: $2.0MDebt outstanding 2022: $1.5MDebt outstanding 2023: $1.3MDebt outstanding 2024: $1.1MDebt outstanding 2025: $795kDebt service 2019: $576kDebt service 2020: $588kDebt service 2021: $584kDebt service 2022: $596kDebt service 2023: $329kDebt service 2024: $322kDebt service 2025: $324k

Year-end debt outstanding (OSC AFR debt detail) and debt service expenditures (OSC AFR).

School tax levy vs. levy limit (NYSED PTRC) Proposed levyLevy limit
$0k$1.5M$3.1M$4.6M$6.1M2021-222022-232023-242024-25Proposed levy 2021-22: $5.6MProposed levy 2022-23: $5.5MProposed levy 2023-24: $6.1MProposed levy 2024-25: $6.0MLevy limit 2021-22: $5.4MLevy limit 2022-23: $5.5MLevy limit 2023-24: $5.7MLevy limit 2024-25: $5.8M
Proposed budget per pupil (PTRC budget ÷ enrollment) Budget per pupil
$0k$12k$23k$35k$47k2021-222022-232023-242024-25Budget per pupil 2021-22: $39kBudget per pupil 2022-23: $40kBudget per pupil 2023-24: $45kBudget per pupil 2024-25: $47k
OSC FSMS fund balance ratio
FY20237.6%FY20244.5%FY20253.7%

Unassigned fund balance ÷ adjusted expenditures, as computed by OSC.

OSC FSMS fiscal stress score (higher = more stress)
FY20190 No DesignationFY20200 Not FiledFY202251.7 Moderate Fiscal StressFY202326.7 Susceptible Fiscal StressFY202426.7 Susceptible Fiscal StressFY202520 No Designation

OSC's own scores and designations. 'Not filed' rows mean the AFR was not filed in time to be scored.

Annual Financial Report series

YearOperating revenueOperating spendingGF revenue (incl. transfers)GF spending (incl. transfers)Property taxSales taxState aidDebt serviceDebt outstandingSource
2019 (FYE 2019-06-30)$9,347,128$9,008,522$8,983,479$8,622,921$5,165,250$0$3,190,206$575,747$2,970,000afr-2019 ⓘ · debt-2019 ⓘ
OSC snapshot 2026-09-30
2020 (FYE 2020-06-30)$9,625,788$9,283,737$9,151,331$8,733,775$5,305,062$0$3,514,960$588,395$2,510,000afr-2020 ⓘ · debt-2020 ⓘ
OSC snapshot 2026-09-30
2021 (FYE 2021-06-30)$10,174,976$10,207,461$9,343,367$9,329,784$5,495,156$0$3,776,093$583,699$2,035,000afr-2021 ⓘ · debt-2021 ⓘ
OSC snapshot 2026-09-30
2022 (FYE 2022-06-30)$11,109,201$11,752,793$9,706,208$10,467,517$5,613,799$0$4,240,437$596,282$1,540,000afr-2022 ⓘ · debt-2022 ⓘ
OSC snapshot 2026-09-30
2023 (FYE 2023-06-30)$11,929,611$12,138,949$10,289,518$10,483,155$5,538,937$0$4,672,227$328,858$1,300,000afr-2023 ⓘ · debt-2023 ⓘ
OSC snapshot 2026-09-30
2024 (FYE 2024-06-30)$11,768,705$10,752,790$10,378,896$9,656,454$5,718,062$0$4,619,259$321,812$1,055,000afr-2024 ⓘ · debt-2024 ⓘ
OSC snapshot 2026-09-30
2025 (FYE 2025-06-30)$11,337,193$11,392,722$10,524,706$10,500,030$6,055,148$0$3,804,343$323,711$795,000afr-2025 ⓘ · debt-2025 ⓘ
OSC snapshot 2026-09-30

Operating and property-tax figures are our sums of OSC account-level data (independent calculation, not OSC's own totals); GF = general fund (A).

Tax cap filings (OSC)

Fiscal yearPrior levyProposed levyLevy limitLimit minus proposedLevy growthOverride planned
2019$5,020,328$5,144,724$5,144,724$02.5%No
2020$5,144,724$5,278,569$5,301,343$22,7742.6%No
2021$5,278,569$5,475,630$5,475,630$03.7%No
2022$5,475,630$5,575,273$5,575,273$01.8%No
2023$5,575,273$5,511,505$5,511,505$0-1.1%No
2024$5,511,505$5,689,531$5,689,531$03.2%No
2025$5,689,531$6,028,058$5,891,381$-136,6776%Yes

Source: taxcap ⓘ, snapshot 10/09/2026. Highlighted rows: proposed levy above the computed limit. Filings are as submitted to OSC before budget adoption; a later fiscal year that has not been filed yet does not appear.

OSC Fiscal Stress Monitoring System

FYStress designationFiscal scoreEnvironmental ratingEnv. scoreSource
2019No Designation0No Designation8.3fsms-school-2019 ⓘ
2020Not Filed–––fsms-school-2020 ⓘ
2022Moderate Fiscal Stress51.7No Designation10fsms-school-2022 ⓘ
2023Susceptible Fiscal Stress26.7No Designation20fsms-school-2023 ⓘ
2024Susceptible Fiscal Stress26.7No Designation0fsms-school-2024 ⓘ
2025No Designation20No Designation15fsms-school-2025 ⓘ

FSMS fund balance (Indicator 1): FY2023 7.6% ($789,440 of $10,483,155) fsms-ind1-school-2023 ⓘ · FY2024 4.6% ($439,174 of $9,656,454) fsms-ind1-school-2024 ⓘ · FY2025 3.7% ($386,176 of $10,500,030) fsms-ind1-school-2025 ⓘ

OSC has no school FSMS summary file for FY2021 online; that year is blank.

NYSED Property Tax Report Cards

School yearProposed budgetBudget changeProposed levyLevy changeLevy limit (excl. exemptions)Limit minus levyEnrollmentPer pupilUnrestricted FB % of budgetSource
2021-22$9,913,3652.9%$5,575,2731.8%$5,384,951$0255$38,8765.8%ptrc-2021-22 ⓘ
2022-23$10,251,8693.4%$5,511,505-1.1%$5,511,505$0255$40,2034.3%ptrc-2022-23 ⓘ
2023-24$10,746,1354.8%$6,147,61911.5%$5,689,531$-458,088241$44,5902.8%ptrc-2023-24 ⓘ
2024-25$10,979,3506.7%$6,028,0586%$5,796,452$-136,677235$46,7214.5%ptrc-2024-25 ⓘ

Figures are the district's proposed budget as reported on its Property Tax Report Card before the May vote. Per pupil = proposed budget ÷ PTRC enrollment (our calculation; NYSED Fiscal Profiles were not reachable from our servers, so audited per-pupil spending is not shown).

Budget votes (NYSED)

Share voting yes
2022-2383.0%2023-2451.4% defeated2023-24 re73.9%2024-2573.1%

Majority approval is needed unless the levy exceeds the limit (60%).

School yearRoundYesNo% yesResultSource
2022-23Vote831783%Passedvote-2022-23 ⓘ
2023-24Vote14413651.4%Defeatedvote-2023-24 ⓘ
2023-24Re-vote1906773.9%Passedrevote-2023-24 ⓘ
2024-25Vote2017473.1%Passedvote-2024-25 ⓘ

OSC audits (1)

Source: osc-audits ⓘ. Matched by entity name in the report title.

Profile data as JSON: /api/entity/sullivan-county/roscoe-csd.json