Civic Finance

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

Mid-Hudson › Villages › Overlapping entities

Village of Tivoli

Village · Dutchess County · Mid-Hudson · OSC municipal code 130470304890

Population 1,019 (Census estimate 2025; 2020 base 1,026) popest-2025 ⓘ · Meeting coverage: documents

Flags

Recurring deficits our calculation

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.

Source: afr-2023 ⓘ · afr-2024 ⓘ · afr-2025 ⓘ

Low fund balance

OSC FSMS: assigned + unassigned general fund balance was 0.4% of gross expenditures (FY 2025); threshold < 5%.

Source: fsms-ind1-muni-2025 ⓘ

OSC: Moderate Fiscal Stress

OSC Fiscal Stress Monitoring System designation for FY 2025 (fiscal score 56.7).

Source: fsms-muni-2025 ⓘ

Compared with Mid-Hudson villages

IndicatorVillage of TivoliPeer medianPercentilePeersBasis
Operating spending per capita$1,217$1,90020th48AFR 2025, operating funds (our calc)
Property tax per capita$526$71828th48AFR 2025 real property taxes (our calc)
Debt per capita$293$1,60214th45AFR 2025 debt detail, year-end outstanding
Debt service % of operating spending2.3%8.2%17th48AFR 2025 (our calc)
State aid % of operating revenue2%4.8%20th48AFR 2025 (our calc)
Sales tax % of operating revenue9.2%5.9%58th48AFR 2025 (our calc)
Fund balance ratio (OSC FSMS)0.4%31.1%13th41OSC FSMS FY2025
Operating spending growth over 5 AFR years52.9%30.7%77th46AFR 2021–2025 (our calc)
Levy growth8.9%15.1%24th472021–2026 OSC tax tables
FSMS fiscal stress score (higher = more stress)56.73.396th34OSC 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$716k$1.4M$2.1M$2.9M2019202020212022202320242025Revenue 2019: $1.0MRevenue 2020: $2.6MRevenue 2021: $907kRevenue 2022: $1.1MRevenue 2023: $1.2MRevenue 2024: $1.0MRevenue 2025: $1.1MSpending 2019: $1.1MSpending 2020: $2.9MSpending 2021: $811kSpending 2022: $1.4MSpending 2023: $1.2MSpending 2024: $1.1MSpending 2025: $1.2M

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)
$-289k$-192k$-95k$2k$99k2019202020212022202320242025General fund result (incl. transfers) 2019: $-81kGeneral fund result (incl. transfers) 2020: $53kGeneral fund result (incl. transfers) 2021: $99kGeneral fund result (incl. transfers) 2022: $-289kGeneral fund result (incl. transfers) 2023: $-28kGeneral fund result (incl. transfers) 2024: $-68kGeneral fund result (incl. transfers) 2025: $-129k

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$846k$1.7M$2.5M$3.4M2019202020212022202320242025Debt outstanding 2019: $56kDebt outstanding 2020: $129kDebt outstanding 2021: $2.0MDebt outstanding 2022: $3.4MDebt outstanding 2023: $3.1MDebt outstanding 2024: $3.4MDebt outstanding 2025: $299kDebt service 2019: $39kDebt service 2020: $39kDebt service 2021: $56kDebt service 2022: $32kDebt service 2023: $360kDebt service 2024: $29kDebt service 2025: $29k

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

Property tax levy (OSC tax tables) Total levy
$0k$133k$265k$398k$530k202120222023202420252026Total levy 2021: $487kTotal levy 2022: $493kTotal levy 2023: $504kTotal levy 2024: $514kTotal levy 2025: $530kTotal levy 2026: $530k

Levy as reported in OSC's annual tax tables for the year shown.

OSC FSMS fund balance ratio
FY202310.8%FY202410.3%FY20250.4%

Assigned + unassigned general fund balance ÷ gross expenditures, as computed by OSC.

OSC FSMS fiscal stress score (higher = more stress)
FY20196.7 No DesignationFY202022.5 No DesignationFY20216.7 No DesignationFY20223.3 No DesignationFY20238.3 No DesignationFY202418.3 No DesignationFY202556.7 Moderate Fiscal Stress

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 2019-05-31)$1,017,035$1,133,555$708,477$789,707$466,242$74,230$18,414$39,123$55,641afr-2019 ⓘ · debt-2019 ⓘ
OSC snapshot 2026-09-30
2020 (FYE 2020-05-31)$2,625,456$2,864,064$2,620,895$2,567,983$502,845$81,156$14,891$39,123$129,484afr-2020 ⓘ · debt-2020 ⓘ
OSC snapshot 2026-09-30
2021 (FYE 2021-05-31)$907,423$810,832$907,358$808,786$490,783$74,613$26,351$56,244$1,988,600afr-2021 ⓘ · debt-2021 ⓘ
OSC snapshot 2026-09-30
2022 (FYE 2022-05-31)$1,102,724$1,381,523$1,089,275$1,378,078$498,353$99,118$27,824$32,396$3,383,701afr-2022 ⓘ · debt-2022 ⓘ
OSC snapshot 2026-09-30
2023 (FYE 2023-05-31)$1,170,497$1,212,913$1,162,662$1,191,049$509,517$107,296$7,410$359,957$3,077,639afr-2023 ⓘ · debt-2023 ⓘ
OSC snapshot 2026-09-30
2024 (FYE 2024-05-31)$1,040,164$1,109,457$1,030,296$1,098,475$519,460$97,743$19,360$29,118$3,376,540afr-2024 ⓘ · debt-2024 ⓘ
OSC snapshot 2026-09-30
2025 (FYE 2025-05-31)$1,108,513$1,240,086$1,103,515$1,232,695$535,937$102,109$22,131$29,118$298,507afr-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$450,818$459,818$465,767$5,9492%No
2020$459,818$477,114$477,114$03.8%No
2021$477,114$487,293$487,293$02.1%No
2022$487,293$493,493$493,703$2101.3%No
2023$493,493$504,493$504,569$762.2%No
2024$504,493$514,493$520,977$6,4842%No
2025$514,493$530,493$533,764$3,2713.1%No
2026$530,493$530,493$544,213$13,7200%No
2027$530,493$549,306$549,306$03.6%No

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 Designation6.7No Designation23.3fsms-muni-2019 ⓘ
2020No Designation22.5No Designation23.3fsms-muni-2020 ⓘ
2021No Designation6.7No Designation3.3fsms-muni-2021 ⓘ
2022No Designation3.3No Designation13.3fsms-muni-2022 ⓘ
2023No Designation8.3No Designation20fsms-muni-2023 ⓘ
2024No Designation18.3No Designation16.7fsms-muni-2024 ⓘ
2025Moderate Fiscal Stress56.7No Designation10fsms-muni-2025 ⓘ

FSMS fund balance (Indicator 1): FY2023 10.9% ($129,190 of $1,191,049) fsms-ind1-muni-2023 ⓘ · FY2024 10.3% ($112,864 of $1,098,475) fsms-ind1-muni-2024 ⓘ · FY2025 0.4% ($5,474 of $1,232,695) fsms-ind1-muni-2025 ⓘ

OSC audits (1)

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

Profile data as JSON: /api/entity/dutchess-county/tivoli.json