{"fid":"genesee-county/pavilion","entity_id":"genesee-county/pavilion","name":"Town of Pavilion","kind":"town","kind_label":"Town","county":"Genesee","region":"rochester","osc_code":"180364400000","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Town of Pavilion","population":{"value":2254,"year":2025,"base2020":2281,"src":"popest-2025","loc":"Pavilion town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":1652180,"op_exp":1508846,"gf_rev":355001,"gf_exp":353942,"gf_rev_all":355001,"gf_exp_all":353942,"prop_tax":320766,"sales_tax":789386,"state_aid":175431,"federal_aid":0,"debt_service":99082,"exp_by":{"General Government":224870,"Public Safety":15759,"Transportation":723600,"Culture and Recreation":88577,"Sanitation":130235,"Utilities":38434,"Community Services":4472,"Employee Benefits":183817,"Debt Service":99082},"rev_by":{"Real Property Taxes and Assessments":317770,"Other Real Property Tax Items":2996,"Sales and Use Tax":789386,"Charges for Services":114220,"Use and Sale of Property":18648,"Other Local Revenues":108644,"State Aid":175431,"Charges to Other Governments":125085},"debt_end":1040684,"debt_by":{"Bond":1040684},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":1803404,"op_exp":1644665,"gf_rev":485066,"gf_exp":310518,"gf_rev_all":486866,"gf_exp_all":316663,"prop_tax":323121,"sales_tax":862523,"state_aid":196490,"federal_aid":0,"debt_service":103156,"exp_by":{"General Government":264113,"Public Safety":15469,"Health":500,"Transportation":853742,"Culture and Recreation":75574,"Sanitation":145751,"Utilities":9856,"Community Services":4847,"Employee Benefits":171657,"Debt Service":103156},"rev_by":{"Real Property Taxes and Assessments":319097,"Other Real Property Tax Items":4024,"Sales and Use Tax":862523,"Charges for Services":115140,"Use and Sale of Property":33156,"Other Local Revenues":125248,"State Aid":196490,"Charges to Other Governments":147726},"debt_end":3714692,"debt_by":{"Bond":939692,"Bond Anticipation Note":2775000},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":1529935,"op_exp":1594137,"gf_rev":421472,"gf_exp":437497,"gf_rev_all":421472,"gf_exp_all":449281,"prop_tax":321953,"sales_tax":543967,"state_aid":246255,"federal_aid":681,"debt_service":62647,"exp_by":{"General Government":242815,"Public Safety":9013,"Health":500,"Transportation":819538,"Culture and Recreation":90667,"Sanitation":155203,"Utilities":38720,"Community Services":4571,"Employee Benefits":170463,"Debt Service":62647},"rev_by":{"Real Property Taxes and Assessments":320322,"Other Real Property Tax Items":1631,"Sales and Use Tax":543967,"Charges for Services":119155,"Use and Sale of Property":31823,"Other Local Revenues":118573,"State Aid":246255,"Charges to Other Governments":147528,"Federal Aid":681},"debt_end":3652045,"debt_by":{"Bond":877045,"Bond Anticipation Note":2775000},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":1531191,"op_exp":2110242,"gf_rev":487933,"gf_exp":884526,"gf_rev_all":487933,"gf_exp_all":1146500,"prop_tax":336440,"sales_tax":536260,"state_aid":278710,"federal_aid":0,"debt_service":507636,"exp_by":{"General Government":289129,"Public Safety":12903,"Health":500,"Transportation":1003189,"Culture and Recreation":5871,"Sanitation":118771,"Utilities":12142,"Community Services":8201,"Employee Benefits":151900,"Debt Service":507636},"rev_by":{"Real Property Taxes and Assessments":333994,"Other Real Property Tax Items":2446,"Sales and Use Tax":536260,"Charges for Services":110845,"Charges to Other Governments":133373,"Use and Sale of Property":21855,"Other Local Revenues":113708,"State Aid":278710},"debt_end":2069398,"debt_by":{"Bond":2069398,"Bond Anticipation Note":0},"debt_src":"debt-2022","src":"afr-2022","file":"2022_Town.csv","snap":"2026-09-30"},{"year":2023,"pe":"2023-12-31","op_rev":1846527,"op_exp":1835799,"gf_rev":437176,"gf_exp":450721,"gf_rev_all":437176,"gf_exp_all":450721,"prop_tax":344405,"sales_tax":638043,"state_aid":306167,"federal_aid":0,"debt_service":135477,"exp_by":{"General Government":274937,"Public Safety":14601,"Health":500,"Transportation":1058431,"Culture and Recreation":3926,"Sanitation":181560,"Utilities":11912,"Community Services":6344,"Employee Benefits":148111,"Debt Service":135477},"rev_by":{"Real Property Taxes and Assessments":342014,"Other Real Property Tax Items":2391,"Sales and Use Tax":638043,"Charges for Services":145733,"Use and Sale of Property":121395,"Other Local Revenues":92702,"State Aid":306167,"Charges to Other Governments":198082},"debt_end":1986752,"debt_by":{"Bond":1986752},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":2224098,"op_exp":2078272,"gf_rev":824387,"gf_exp":696377,"gf_rev_all":824387,"gf_exp_all":744377,"prop_tax":544334,"sales_tax":547488,"state_aid":297771,"federal_aid":241127,"debt_service":139577,"exp_by":{"General Government":481946,"Public Safety":35144,"Health":500,"Transportation":1061372,"Culture and Recreation":3534,"Sanitation":188647,"Utilities":11580,"Community Services":7327,"Employee Benefits":148645,"Debt Service":139577},"rev_by":{"Real Property Taxes and Assessments":541899,"Other Real Property Tax Items":2435,"Charges for Services":262471,"Use and Sale of Property":47015,"Other Local Revenues":76398,"State Aid":297771,"Federal Aid":241127,"Sales and Use Tax":547488,"Charges to Other Governments":207494},"debt_end":1899106,"debt_by":{"Bond":1899106},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":1969759,"op_exp":1832519,"gf_rev":569008,"gf_exp":461170,"gf_rev_all":569008,"gf_exp_all":542190,"prop_tax":714099,"sales_tax":540280,"state_aid":181241,"federal_aid":0,"debt_service":138577,"exp_by":{"General Government":248393,"Public Safety":32694,"Health":500,"Transportation":1090529,"Culture and Recreation":2125,"Sanitation":141583,"Utilities":9371,"Community Services":7095,"Employee Benefits":161652,"Debt Service":138577},"rev_by":{"Real Property Taxes and Assessments":711542,"Other Real Property Tax Items":2557,"Charges for Services":145005,"Use and Sale of Property":106370,"Other Local Revenues":127244,"State Aid":181241,"Sales and Use Tax":540280,"Charges to Other Governments":155520},"debt_end":2261766,"debt_by":{"Bond":1811460,"Bond Anticipation Note":450306},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":320321.5,"own_levy":150000.07,"full_value":141897356,"rate":2.25741697399915,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":335758.23,"own_levy":196636.96,"full_value":148904075,"rate":2.2548626019805,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":343660.3,"own_levy":204527.59,"full_value":169919848,"rate":2.02248474233569,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":543493.87,"own_levy":404682.45,"full_value":180950820,"rate":3.00354466478792,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":713125.45,"own_levy":573470.88,"full_value":195642502,"rate":3.64504360100649,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":729714.46,"own_levy":590269.82,"full_value":215874570,"rate":3.38027058953725,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":310930,"proposed":317770,"limit":317804,"diff":34,"override":false,"levy_growth_pct":2.2,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":317770,"proposed":319097,"limit":325261,"diff":6164,"override":false,"levy_growth_pct":0.42,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":319097,"proposed":320322,"limit":329732,"diff":9410,"override":false,"levy_growth_pct":0.38,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":320322,"proposed":333994,"limit":333994,"diff":0,"override":false,"levy_growth_pct":4.27,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":333994,"proposed":341899,"limit":341900,"diff":1,"override":false,"levy_growth_pct":2.37,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":341899,"proposed":541899,"limit":349295,"diff":-192604,"override":true,"levy_growth_pct":58.5,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":541899,"proposed":711542,"limit":555807,"diff":-155735,"override":true,"levy_growth_pct":31.31,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":711542,"proposed":728124,"limit":728401,"diff":277,"override":false,"levy_growth_pct":2.33,"exceeds":false,"snap":"10/09/2026","src":"taxcap"}],"fsms":[{"year":2019,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2019"},{"year":2020,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2020"},{"year":2021,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":6.7,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":8.3,"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":16.7,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":6.7,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":3.3,"env_rating":"No Designation","env_score":16.7,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":0.2843,"fb":433891,"exp":1525946,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":0.5156,"fb":933439,"exp":1810393,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":0.5668,"fb":934146,"exp":1647989,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":null,"metrics":{"denom":2254,"denom_kind":"capita","afr_year":2025,"op_exp":1832519,"op_rev":1969759,"op_exp_per":813,"prop_tax_per":317,"state_aid_share":9.2,"sales_tax_share":27.4,"prop_tax_share":36.3,"debt_service_share":7.6,"debt_end":2261766,"debt_per":1003,"exp_growth_5y":15,"rev_growth_5y":28.7,"gf_result":26818,"fb_ratio":56.7,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":3.3,"fsms_env":"No Designation","levy_latest":729714.46,"levy_year":2026,"levy_growth":127.8,"levy_growth_span":"2021–2026","fv_rate":3.38,"cap_overrides":[2024,2025],"cap_exceeded":[2024,2025],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":0},"peers":{"op_exp_per":{"median":840.5,"pctile":47,"n":100},"prop_tax_per":{"median":402,"pctile":36,"n":100},"debt_per":{"median":505,"pctile":70,"n":87},"debt_service_share":{"median":5.1,"pctile":71,"n":100},"state_aid_share":{"median":11.5,"pctile":34,"n":100},"sales_tax_share":{"median":13.4,"pctile":83,"n":100},"fb_ratio":{"median":52.1,"pctile":56,"n":98},"exp_growth_5y":{"median":29.3,"pctile":17,"n":99},"levy_growth":{"median":16.8,"pctile":98,"n":99},"fsms_score":{"median":3.3,"pctile":49,"n":97}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 56.7% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]},{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2024 (by $192,604, override planned), 2025 (by $155,735, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}