{"fid":"dutchess-county/tivoli","entity_id":"dutchess-county/tivoli","name":"Village of Tivoli","kind":"village","kind_label":"Village","county":"Dutchess","region":"mid-hudson","osc_code":"130470304890","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Village of Tivoli","population":{"value":1019,"year":2025,"base2020":1026,"src":"popest-2025","loc":"Tivoli village, SUMLEV 162"},"series":[{"year":2019,"pe":"2019-05-31","op_rev":1017034.65,"op_exp":1133554.95,"gf_rev":700940.39,"gf_exp":789707.02,"gf_rev_all":708477.42,"gf_exp_all":789707.02,"prop_tax":466241.77,"sales_tax":74230.42,"state_aid":18413.68,"federal_aid":0,"debt_service":39123.49,"exp_by":{"General Government":288079.76,"Public Safety":182851.13,"Health":216.32,"Transportation":145848.59,"Culture and Recreation":36852.17,"Sanitation":120597.05,"Employee Benefits":125580.72,"Debt Service":39123.49,"Utilities":194405.72},"rev_by":{"Real Property Taxes and Assessments":459817.94,"Other Real Property Tax Items":6423.83,"Sales and Use Tax":74230.42,"Other Non-Property Taxes":16601.42,"Charges for Services":353459.88,"Charges to Other Governments":21893,"Use and Sale of Property":4951.42,"Other Local Revenues":61243.06,"State Aid":18413.68},"debt_end":55640.61,"debt_by":{"Bond":55640.61},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Village.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-05-31","op_rev":2625455.8,"op_exp":2864063.62,"gf_rev":2620895.29,"gf_exp":2567982.6,"gf_rev_all":2620895.29,"gf_exp_all":2567982.6,"prop_tax":502844.91,"sales_tax":81156.31,"state_aid":14890.76,"federal_aid":0,"debt_service":39123.49,"exp_by":{"General Government":404979.25,"Public Safety":1706503.7,"Health":215.49,"Transportation":196563.7,"Culture and Recreation":47412.2,"Sanitation":70703.49,"Employee Benefits":172171.79,"Debt Service":39123.49,"Utilities":165888.21,"Community Services":60502.3},"rev_by":{"Real Property Taxes and Assessments":497404.66,"Other Real Property Tax Items":5440.25,"Sales and Use Tax":81156.31,"Other Non-Property Taxes":15819.99,"Charges for Services":39663.41,"Charges to Other Governments":184464.21,"Use and Sale of Property":8843.36,"Other Local Revenues":1777772.85,"State Aid":14890.76},"debt_end":129483.76,"debt_by":{"Bond":19483.76,"Installment Purchase Contract":110000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Village.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-05-31","op_rev":907423.07,"op_exp":810832.36,"gf_rev":907357.57,"gf_exp":808785.9,"gf_rev_all":907357.57,"gf_exp_all":808785.9,"prop_tax":490783.27,"sales_tax":74612.57,"state_aid":26350.81,"federal_aid":0,"debt_service":56244.23,"exp_by":{"General Government":300255.06,"Public Safety":138140.43,"Health":227.42,"Transportation":79889.57,"Culture and Recreation":70701.39,"Sanitation":42513.91,"Employee Benefits":122860.35,"Debt Service":56244.23},"rev_by":{"Real Property Taxes and Assessments":487693,"Other Real Property Tax Items":3090.27,"Sales and Use Tax":74612.57,"Other Non-Property Taxes":15792.61,"Charges for Services":36480.8,"Charges to Other Governments":101583.62,"Use and Sale of Property":3381.78,"Other Local Revenues":158437.61,"State Aid":26350.81},"debt_end":1988600.33,"debt_by":{"Bond":0,"Bond Anticipation Note":1893312,"Installment Purchase Contract":95288.33},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Village.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-05-31","op_rev":1102724.07,"op_exp":1381523.11,"gf_rev":1089274.61,"gf_exp":1378078.29,"gf_rev_all":1089274.61,"gf_exp_all":1378078.29,"prop_tax":498352.84,"sales_tax":99117.91,"state_aid":27824.21,"federal_aid":0,"debt_service":32395.93,"exp_by":{"General Government":570994.16,"Public Safety":435036.59,"Health":227.36,"Transportation":87865.2,"Culture and Recreation":62661,"Sanitation":39650.76,"Employee Benefits":152692.11,"Debt Service":32395.93},"rev_by":{"Real Property Taxes and Assessments":493493.06,"Other Real Property Tax Items":4859.78,"Sales and Use Tax":99117.91,"Other Non-Property Taxes":15991.43,"Charges for Services":66205.39,"Charges to Other Governments":111348.06,"Use and Sale of Property":4494.68,"Other Local Revenues":279389.55,"State Aid":27824.21},"debt_end":3383700.72,"debt_by":{"Bond":137505.19,"Bond Anticipation Note":3165941.06,"Installment Purchase Contract":80254.47},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Village.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-05-31","op_rev":1170497.09,"op_exp":1212912.86,"gf_rev":1162661.74,"gf_exp":1191049.46,"gf_rev_all":1162661.74,"gf_exp_all":1191049.46,"prop_tax":509516.99,"sales_tax":107296.4,"state_aid":7410.12,"federal_aid":0,"debt_service":359957.13,"exp_by":{"General Government":307959.24,"Public Safety":144877,"Health":234.72,"Transportation":153490.99,"Culture and Recreation":92803.74,"Sanitation":35002.02,"Employee Benefits":118588.02,"Debt Service":359957.13},"rev_by":{"Real Property Taxes and Assessments":504855.35,"Other Real Property Tax Items":4661.64,"Sales and Use Tax":107296.4,"Other Non-Property Taxes":16783.57,"Charges for Services":61148.3,"Charges to Other Governments":96950,"Use and Sale of Property":9770.15,"Other Local Revenues":361621.56,"State Aid":7410.12},"debt_end":3077639.47,"debt_by":{"Bond":128223.3,"Bond Anticipation Note":2884525.17,"Installment Purchase Contract":64891},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Village.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-05-31","op_rev":1040164.16,"op_exp":1109457.46,"gf_rev":1030295.95,"gf_exp":1098475.26,"gf_rev_all":1030295.95,"gf_exp_all":1098475.26,"prop_tax":519460.46,"sales_tax":97743.46,"state_aid":19359.64,"federal_aid":77189.18,"debt_service":29117.93,"exp_by":{"General Government":468621.24,"Public Safety":200006.7,"Health":237.62,"Transportation":128146.75,"Culture and Recreation":71565.87,"Sanitation":38910.52,"Employee Benefits":172850.83,"Debt Service":29117.93},"rev_by":{"Real Property Taxes and Assessments":514583.93,"Other Real Property Tax Items":4876.53,"Sales and Use Tax":97743.46,"Other Non-Property Taxes":16843.66,"Charges for Services":57407.7,"Charges to Other Governments":110473.6,"Use and Sale of Property":8465.85,"Other Local Revenues":133220.61,"State Aid":19359.64,"Federal Aid":77189.18},"debt_end":3376540.1,"debt_by":{"Bond":118423.48,"Bond Anticipation Note":3208925.17,"Installment Purchase Contract":49191.45},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Village.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-05-31","op_rev":1108513.32,"op_exp":1240085.76,"gf_rev":1103515.29,"gf_exp":1232694.77,"gf_rev_all":1103515.29,"gf_exp_all":1232694.77,"prop_tax":535937.36,"sales_tax":102108.5,"state_aid":22131.07,"federal_aid":42369.92,"debt_service":29117.93,"exp_by":{"General Government":525221.02,"Public Safety":170411.49,"Health":350.13,"Transportation":93325.15,"Culture and Recreation":61190.11,"Sanitation":181838.09,"Employee Benefits":178631.84,"Debt Service":29117.93},"rev_by":{"Real Property Taxes and Assessments":530493,"Other Real Property Tax Items":5444.36,"Sales and Use Tax":102108.5,"Other Non-Property Taxes":16510.2,"Charges for Services":80345.75,"Charges to Other Governments":64450,"Use and Sale of Property":12840.68,"Other Local Revenues":231819.84,"State Aid":22131.07,"Federal Aid":42369.92},"debt_end":298507.49,"debt_by":{"Bond":118423.48,"Bond Anticipation Note":140520.86,"Installment Purchase Contract":39563.15},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Village.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":487293,"own_levy":487293,"full_value":119798981,"rate":4.06758885536764,"sheet":"Village","src":"taxtable-2021"},{"year":2022,"levy":493493,"own_levy":493493,"full_value":119869979,"rate":4.11690236468632,"sheet":"Village","src":"taxtable-2022"},{"year":2023,"levy":504493,"own_levy":504493,"full_value":126579007,"rate":3.98559770657705,"sheet":"Village","src":"taxtable-2023"},{"year":2024,"levy":514493,"own_levy":514493,"full_value":150788890,"rate":3.41200866986951,"sheet":"Village","src":"taxtable-2024"},{"year":2025,"levy":530493,"own_levy":530493,"full_value":166817127,"rate":3.18008713817497,"sheet":"Village","src":"taxtable-2025"},{"year":2026,"levy":530493,"own_levy":530493,"full_value":179826965,"rate":2.95001920318235,"sheet":"Village","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":450818,"proposed":459818,"limit":465767,"diff":5949,"override":false,"levy_growth_pct":2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":459818,"proposed":477114,"limit":477114,"diff":0,"override":false,"levy_growth_pct":3.76,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":477114,"proposed":487293,"limit":487293,"diff":0,"override":false,"levy_growth_pct":2.13,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":487293,"proposed":493493,"limit":493703,"diff":210,"override":false,"levy_growth_pct":1.27,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":493493,"proposed":504493,"limit":504569,"diff":76,"override":false,"levy_growth_pct":2.23,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":504493,"proposed":514493,"limit":520977,"diff":6484,"override":false,"levy_growth_pct":1.98,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":514493,"proposed":530493,"limit":533764,"diff":3271,"override":false,"levy_growth_pct":3.11,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":530493,"proposed":530493,"limit":544213,"diff":13720,"override":false,"levy_growth_pct":0,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":530493,"proposed":549306,"limit":549306,"diff":0,"override":false,"levy_growth_pct":3.55,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":22.5,"env_rating":"No Designation","env_score":23.3,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":3.3,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":13.3,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":8.3,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":18.3,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2024"},{"year":2025,"stress":"Moderate Fiscal Stress","fiscal_score":56.7,"env_rating":"No Designation","env_score":10,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.1085,"fb":129189.73,"exp":1191049.46,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.1027,"fb":112864.38,"exp":1098475.26,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.0044,"fb":5474.04,"exp":1232694.77,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[{"title":"Village of Tivoli – Procurement (2015M-79)","issued":"July 10, 2015","types":"Village","topics":"Purchasing","url":"https://www.osc.ny.gov/local-government/audits/village/2015/07/10/village-tivoli-procurement-2015m-79"}],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":1019,"denom_kind":"capita","afr_year":2025,"op_exp":1240085.76,"op_rev":1108513.32,"op_exp_per":1217,"prop_tax_per":526,"state_aid_share":2,"sales_tax_share":9.2,"prop_tax_share":48.3,"debt_service_share":2.3,"debt_end":298507.49,"debt_per":293,"exp_growth_5y":52.9,"rev_growth_5y":22.2,"gf_result":-129179.47999999998,"fb_ratio":0.4,"fb_year":2025,"fsms_year":2025,"fsms_stress":"Moderate Fiscal Stress","fsms_score":56.7,"fsms_env":"No Designation","levy_latest":530493,"levy_year":2026,"levy_growth":8.9,"levy_growth_span":"2021–2026","fv_rate":2.95,"cap_overrides":[],"cap_exceeded":[],"audit_count":1,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":1899.5,"pctile":20,"n":48},"prop_tax_per":{"median":717.5,"pctile":28,"n":48},"debt_per":{"median":1602,"pctile":14,"n":45},"debt_service_share":{"median":8.2,"pctile":17,"n":48},"state_aid_share":{"median":4.8,"pctile":20,"n":48},"sales_tax_share":{"median":5.9,"pctile":58,"n":48},"fb_ratio":{"median":31.1,"pctile":13,"n":41},"exp_growth_5y":{"median":30.7,"pctile":77,"n":46},"levy_growth":{"median":15.1,"pctile":24,"n":47},"fsms_score":{"median":3.3,"pctile":96,"n":34}},"flags":[{"id":"structural_deficit","label":"Recurring deficits","detail":"General fund spending (incl. transfers out) exceeded revenues (incl. transfers in) in 2023, 2024, 2025, and operating funds overall spent more than they took in in 2023, 2024, 2025 (last 3 AFR years). Planned use of fund balance can cause this; check the adopted budgets.","src":["afr-2023","afr-2024","afr-2025"],"calc":true},{"id":"fb_low","label":"Low fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 0.4% of gross expenditures (FY 2025); threshold < 5%.","src":["fsms-ind1-muni-2025"]},{"id":"fsms_stress","label":"OSC: Moderate Fiscal Stress","detail":"OSC Fiscal Stress Monitoring System designation for FY 2025 (fiscal score 56.7).","src":["fsms-muni-2025"]}]}