Civic Finance

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

Mid-Hudson › Towns › Overlapping entities

Town of Delaware

Town · Sullivan County · Mid-Hudson · OSC municipal code 480322600000

Population 2,211 (Census estimate 2025; 2020 base 2,198) popest-2025 ⓘ · Meeting coverage: documents

Flags

High fund balance

OSC FSMS: assigned + unassigned general fund balance was 56.8% of gross expenditures (FY 2025); threshold > 50%.

Source: fsms-ind1-muni-2025 ⓘ

Rapid debt growth our calculation

Debt outstanding rose from $873,280 (2022) to $2,324,935 (2025), +166%.

Source: debt-2022 ⓘ · debt-2025 ⓘ

Compared with Mid-Hudson towns

IndicatorTown of DelawarePeer medianPercentilePeersBasis
Operating spending per capita$1,100$1,10650th114AFR 2025, operating funds (our calc)
Property tax per capita$992$57975th114AFR 2025 real property taxes (our calc)
Debt per capita$1,052$41581st97AFR 2025 debt detail, year-end outstanding
Debt service % of operating spending4.9%3.9%64th114AFR 2025 (our calc)
State aid % of operating revenue3.4%10.6%5th114AFR 2025 (our calc)
Sales tax % of operating revenue0%7.1%16th114AFR 2025 (our calc)
Fund balance ratio (OSC FSMS)56.8%40.1%68th104OSC FSMS FY2025
Operating spending growth over 5 AFR years-12.3%27.3%2nd111AFR 2021–2025 (our calc)
Levy growth10.5%14.4%35th1142021–2026 OSC tax tables
FSMS fiscal stress score (higher = more stress)03.312th97OSC 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$817k$1.6M$2.5M$3.3M2019202020212022202320242025Revenue 2019: $2.8MRevenue 2020: $2.8MRevenue 2021: $3.0MRevenue 2022: $3.1MRevenue 2023: $3.3MRevenue 2024: $3.3MRevenue 2025: $3.2MSpending 2019: $2.7MSpending 2020: $2.5MSpending 2021: $2.8MSpending 2022: $3.0MSpending 2023: $2.8MSpending 2024: $3.0MSpending 2025: $2.4M

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)
$-28k$14k$55k$97k$138k2019202020212022202320242025General fund result (incl. transfers) 2019: $81kGeneral fund result (incl. transfers) 2020: $67kGeneral fund result (incl. transfers) 2021: $101kGeneral fund result (incl. transfers) 2022: $138kGeneral fund result (incl. transfers) 2023: $-28kGeneral fund result (incl. transfers) 2024: $39kGeneral fund result (incl. transfers) 2025: $71k

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$581k$1.2M$1.7M$2.3M2019202020212022202320242025Debt outstanding 2019: $169kDebt outstanding 2020: $1.2MDebt outstanding 2021: $1.7MDebt outstanding 2022: $873kDebt outstanding 2023: $808kDebt outstanding 2024: $734kDebt outstanding 2025: $2.3MDebt service 2019: $22kDebt service 2020: $21kDebt service 2021: $41kDebt service 2022: $32kDebt service 2023: $35kDebt service 2024: $107kDebt service 2025: $120k

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

Property tax levy (OSC tax tables) Total levy
$0k$497k$995k$1.5M$2.0M202120222023202420252026Total levy 2021: $1.8MTotal levy 2022: $1.9MTotal levy 2023: $1.8MTotal levy 2024: $1.9MTotal levy 2025: $2.0MTotal levy 2026: $2.0M

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

OSC FSMS fund balance ratio
FY202337.8%FY202423.9%FY202556.8%

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

OSC FSMS fiscal stress score (higher = more stress)
FY20190 No DesignationFY20200 No DesignationFY20210 No DesignationFY20220 No DesignationFY20230 No DesignationFY20240 No DesignationFY20250 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 2019-12-31)$2,809,846$2,749,187$819,624$738,140$1,980,796$0$227,342$21,761$169,300afr-2019 ⓘ · debt-2019 ⓘ
OSC snapshot 2026-09-30
2020 (FYE 2020-12-31)$2,753,353$2,452,590$780,719$713,288$2,002,093$0$199,495$21,225$1,154,000afr-2020 ⓘ · debt-2020 ⓘ
OSC snapshot 2026-09-30
2021 (FYE 2021-12-31)$2,992,508$2,771,589$863,335$761,958$2,026,088$0$375,650$40,595$1,738,640afr-2021 ⓘ · debt-2021 ⓘ
OSC snapshot 2026-09-30
2022 (FYE 2022-12-31)$3,132,547$2,985,965$873,822$735,618$2,098,641$0$494,640$32,177$873,280afr-2022 ⓘ · debt-2022 ⓘ
OSC snapshot 2026-09-30
2023 (FYE 2023-12-31)$3,267,655$2,775,112$760,041$787,888$2,034,669$0$261,750$34,572$807,920afr-2023 ⓘ · debt-2023 ⓘ
OSC snapshot 2026-09-30
2024 (FYE 2024-12-31)$3,251,549$3,036,350$801,156$762,557$2,083,082$0$420,490$107,055$734,227afr-2024 ⓘ · debt-2024 ⓘ
OSC snapshot 2026-09-30
2025 (FYE 2025-12-31)$3,207,007$2,431,433$1,035,816$965,306$2,192,314$0$109,395$119,962$2,324,935afr-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$1,634,016$1,699,159$1,699,213$544%No
2020$1,699,722$1,778,412$1,821,717$43,3054.6%No
2021$1,778,412$1,800,896$1,805,014$4,1181.3%No
2022$1,800,684$1,732,593$1,844,463$111,870-3.8%No
2023$1,915,360$1,860,545$2,027,719$167,174-2.9%Yes
2024$1,860,545$1,904,106$1,930,104$25,9982.3%Yes
2025$1,904,106$1,973,211$2,008,989$35,7783.6%Yes
2026$1,973,211$1,986,633$2,082,419$95,7860.7%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 Designation0No Designation23.3fsms-muni-2019 ⓘ
2020No Designation0No Designation23.3fsms-muni-2020 ⓘ
2021No Designation0Susceptible Environmental Stress30fsms-muni-2021 ⓘ
2022No Designation0Susceptible Environmental Stress30fsms-muni-2022 ⓘ
2023No Designation0Susceptible Environmental Stress30fsms-muni-2023 ⓘ
2024No Designation0No Designation10fsms-muni-2024 ⓘ
2025No Designation0No Designation10fsms-muni-2025 ⓘ

FSMS fund balance (Indicator 1): FY2023 37.8% ($860,092 of $2,278,661) fsms-ind1-muni-2023 ⓘ · FY2024 23.9% ($605,522 of $2,536,279) fsms-ind1-muni-2024 ⓘ · FY2025 56.8% ($1,114,810 of $1,961,187) fsms-ind1-muni-2025 ⓘ

No OSC audits matched by name for this entity (osc-audits ⓘ).

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