{"fid":"genesee-county/pembroke","entity_id":"genesee-county/pembroke","name":"Town of Pembroke","kind":"town","kind_label":"Town","county":"Genesee","region":"rochester","osc_code":"180364700000","beds":null,"match":"matched","in_asr_manifest":false,"in_batch3":false,"osc_name":"Town of Pembroke","population":{"value":4292,"year":2025,"base2020":4266,"src":"popest-2025","loc":"Pembroke town, SUMLEV 061"},"series":[{"year":2019,"pe":"2019-12-31","op_rev":2592750,"op_exp":2332648,"gf_rev":1194821,"gf_exp":788189,"gf_rev_all":1194821,"gf_exp_all":788189,"prop_tax":190188,"sales_tax":1429032,"state_aid":186447,"federal_aid":0,"debt_service":169897,"exp_by":{"General Government":495663,"Public Safety":47223,"Transportation":1281545,"Economic Development":319,"Community Services":21078,"Culture and Recreation":76165,"Sanitation":2306,"Utilities":5039,"Employee Benefits":233413,"Debt Service":169897},"rev_by":{"Other Real Property Tax Items":4655,"Sales and Use Tax":1429032,"Charges for Services":19395,"Charges to Other Governments":297898,"Use and Sale of Property":123447,"Other Local Revenues":322529,"State Aid":186447,"Other Non-Property Taxes":23814,"Real Property Taxes and Assessments":185533},"debt_end":2344300,"debt_by":{"Bond":2344300},"debt_src":"debt-2019","src":"afr-2019","file":"2019_Town.csv","snap":"2026-09-30"},{"year":2020,"pe":"2020-12-31","op_rev":2400068,"op_exp":4669283,"gf_rev":641439,"gf_exp":762986,"gf_rev_all":641439,"gf_exp_all":762986,"prop_tax":191829,"sales_tax":0,"state_aid":146633,"federal_aid":0,"debt_service":2488549,"exp_by":{"General Government":612386,"Public Safety":33172,"Transportation":1249533,"Community Services":20459,"Culture and Recreation":10934,"Sanitation":14146,"Employee Benefits":239234,"Debt Service":2488549,"Utilities":870},"rev_by":{"Other Real Property Tax Items":3769,"Charges for Services":30206,"Charges to Other Governments":325968,"Use and Sale of Property":197872,"Other Local Revenues":1483622,"State Aid":146633,"Other Non-Property Taxes":23938,"Real Property Taxes and Assessments":188060},"debt_end":6463753,"debt_by":{"Bond":2335000,"Bond Anticipation Note":4128753},"debt_src":"debt-2020","src":"afr-2020","file":"2020_Town.csv","snap":"2026-09-30"},{"year":2021,"pe":"2021-12-31","op_rev":2205581,"op_exp":2013556,"gf_rev":1535706,"gf_exp":838226,"gf_rev_all":1543037,"gf_exp_all":1419023,"prop_tax":329447,"sales_tax":509695,"state_aid":148718,"federal_aid":0,"debt_service":135854,"exp_by":{"General Government":534505,"Public Safety":50560,"Transportation":948173,"Community Services":25940,"Culture and Recreation":47294,"Sanitation":4111,"Employee Benefits":266622,"Debt Service":135854,"Utilities":497},"rev_by":{"Other Real Property Tax Items":143023,"Sales and Use Tax":509695,"Charges for Services":32541,"Charges to Other Governments":339489,"Use and Sale of Property":35269,"Other Local Revenues":784054,"State Aid":148718,"Other Non-Property Taxes":26368,"Real Property Taxes and Assessments":186424},"debt_end":6363753,"debt_by":{"Bond":2235000,"Bond Anticipation Note":4128753},"debt_src":"debt-2021","src":"afr-2021","file":"2021_Town.csv","snap":"2026-09-30"},{"year":2022,"pe":"2022-12-31","op_rev":3028408,"op_exp":2571522,"gf_rev":1276979,"gf_exp":987877,"gf_rev_all":1276979,"gf_exp_all":987877,"prop_tax":316966,"sales_tax":1075718,"state_aid":241583,"federal_aid":352204,"debt_service":136946,"exp_by":{"General Government":664891,"Public Safety":53598,"Transportation":1416778,"Economic Development":243,"Community Services":21599,"Culture and Recreation":36346,"Sanitation":3401,"Employee Benefits":237400,"Debt Service":136946,"Utilities":320},"rev_by":{"Real Property Taxes and Assessments":312876,"Other Real Property Tax Items":4090,"Sales and Use Tax":1075718,"Charges for Services":35781,"Charges to Other Governments":432891,"Use and Sale of Property":114599,"Other Local Revenues":419906,"State Aid":241583,"Federal Aid":352204,"Other Non-Property Taxes":38760},"debt_end":5213515,"debt_by":{"Bond":5213515,"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":3139827,"op_exp":2891322,"gf_rev":1125234,"gf_exp":1180620,"gf_rev_all":1125234,"gf_exp_all":1180620,"prop_tax":679921,"sales_tax":1059468,"state_aid":274387,"federal_aid":0,"debt_service":435633,"exp_by":{"General Government":798851,"Public Safety":59266,"Transportation":1174203,"Community Services":26818,"Culture and Recreation":125842,"Sanitation":3127,"Employee Benefits":267251,"Debt Service":435633,"Utilities":331},"rev_by":{"Real Property Taxes and Assessments":543167,"Other Real Property Tax Items":136754,"Sales and Use Tax":1059468,"Charges for Services":124955,"Charges to Other Governments":322796,"Use and Sale of Property":272358,"Other Local Revenues":367010,"State Aid":274387,"Other Non-Property Taxes":38932},"debt_end":4945000,"debt_by":{"Bond":4945000},"debt_src":"debt-2023","src":"afr-2023","file":"2023_Town.csv","snap":"2026-09-30"},{"year":2024,"pe":"2024-12-31","op_rev":3809700,"op_exp":3112421,"gf_rev":1253480,"gf_exp":1094709,"gf_rev_all":1253480,"gf_exp_all":1132805,"prop_tax":1216734,"sales_tax":1048060,"state_aid":384996,"federal_aid":0,"debt_service":434812,"exp_by":{"General Government":612051,"Public Safety":102654,"Transportation":1104050,"Community Services":21444,"Culture and Recreation":142757,"Sanitation":339586,"Employee Benefits":354762,"Debt Service":434812,"Utilities":305},"rev_by":{"Real Property Taxes and Assessments":573849,"Other Real Property Tax Items":642885,"Sales and Use Tax":1048060,"Charges for Services":136413,"Charges to Other Governments":353083,"Use and Sale of Property":257700,"Other Local Revenues":376132,"State Aid":384996,"Other Non-Property Taxes":36582},"debt_end":4675000,"debt_by":{"Bond":4675000},"debt_src":"debt-2024","src":"afr-2024","file":"2024_Town.csv","snap":"2026-09-30"},{"year":2025,"pe":"2025-12-31","op_rev":3810327,"op_exp":3111128,"gf_rev":1455965,"gf_exp":1104211,"gf_rev_all":1455965,"gf_exp_all":1329211,"prop_tax":1230149,"sales_tax":1086262,"state_aid":382200,"federal_aid":0,"debt_service":446299,"exp_by":{"General Government":635694,"Public Safety":101186,"Transportation":1436649,"Community Services":19478,"Culture and Recreation":89473,"Sanitation":4301,"Employee Benefits":377726,"Debt Service":446299,"Utilities":322},"rev_by":{"Real Property Taxes and Assessments":811999,"Other Real Property Tax Items":418150,"Sales and Use Tax":1086262,"Charges for Services":97968,"Charges to Other Governments":432700,"Use and Sale of Property":248468,"Other Local Revenues":298282,"State Aid":382200,"Other Non-Property Taxes":34298},"debt_end":8385000,"debt_by":{"Bond":4385000,"Bond Anticipation Note":4000000},"debt_src":"debt-2025","src":"afr-2025","file":"2025_Town.csv","snap":"2026-09-30"}],"levy":[{"year":2021,"levy":326422.6,"own_levy":140000.17,"full_value":300932614,"rate":1.08470330171658,"sheet":"Town","src":"taxtable-2021"},{"year":2022,"levy":312875.95,"own_levy":157547.77,"full_value":337570045,"rate":0.926847493236552,"sheet":"Town","src":"taxtable-2022"},{"year":2023,"levy":543156.15,"own_levy":383986.63,"full_value":368391055,"rate":1.47440102746252,"sheet":"Town","src":"taxtable-2023"},{"year":2024,"levy":573848.72,"own_levy":409824.19,"full_value":390709964,"rate":1.4687332622006,"sheet":"Town","src":"taxtable-2024"},{"year":2025,"levy":811996.57,"own_levy":636833.34,"full_value":445746556,"rate":1.82165528610388,"sheet":"Town","src":"taxtable-2025"},{"year":2026,"levy":820383.87,"own_levy":633999.73,"full_value":496151439,"rate":1.6534948919094,"sheet":"Town","src":"taxtable-2026"}],"taxcap":[{"fy":2019,"prior_levy":186035,"proposed":185687,"limit":193447,"diff":7760,"override":false,"levy_growth_pct":-0.19,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2020,"prior_levy":186580,"proposed":188954,"limit":194184,"diff":5230,"override":false,"levy_growth_pct":1.27,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2021,"prior_levy":188954,"proposed":326424,"limit":195525,"diff":-130899,"override":true,"levy_growth_pct":72.75,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2022,"prior_levy":326424,"proposed":157612,"limit":336848,"diff":179236,"override":true,"levy_growth_pct":-51.72,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2023,"prior_levy":312878,"proposed":522436,"limit":327412,"diff":-195024,"override":true,"levy_growth_pct":66.98,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2024,"prior_levy":543156,"proposed":672939,"limit":554990,"diff":-117949,"override":true,"levy_growth_pct":23.89,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2025,"prior_levy":573849,"proposed":576122,"limit":586361,"diff":10239,"override":true,"levy_growth_pct":0.4,"exceeds":false,"snap":"10/09/2026","src":"taxcap"},{"fy":2026,"prior_levy":637273,"proposed":664272,"limit":640854,"diff":-23418,"override":true,"levy_growth_pct":4.24,"exceeds":true,"snap":"10/09/2026","src":"taxcap"},{"fy":2027,"prior_levy":634273,"proposed":725996,"limit":667256,"diff":-58740,"override":true,"levy_growth_pct":14.46,"exceeds":true,"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":0,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2021"},{"year":2022,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2022"},{"year":2023,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":20,"src":"fsms-muni-2023"},{"year":2024,"stress":"No Designation","fiscal_score":0,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2024"},{"year":2025,"stress":"No Designation","fiscal_score":1.7,"env_rating":"No Designation","env_score":0,"src":"fsms-muni-2025"}],"fb":[{"year":2023,"ratio":2.1438,"fb":3843069,"exp":1792660,"xfer":null,"src":"fsms-ind1-muni-2023"},{"year":2024,"ratio":2.3836,"fb":4147238,"exp":1739903,"xfer":null,"src":"fsms-ind1-muni-2024"},{"year":2025,"ratio":1.468,"fb":3026724,"exp":2061857,"xfer":null,"src":"fsms-ind1-muni-2025"}],"fsms_not_filed":null,"audits":[],"transcript_mentions":null,"budget_docs":{"count":1,"docs":[{"date":"2026-10-08","type":"minutes","title":"Minutes","body":"Town Board Meeting Minutes & Agendas","url":"https://www.townofpembroke.org/10-08-26%20PH%20&%20REG.pdf?t=202610131351540","tags":["levy","budget"],"why":"text","pages":[2],"terms":["tax cap","proposed budget"]}],"page":"https://meeting-docs.canalandcountry.workers.dev/oml/entity/genesee-county/pembroke"},"metrics":{"denom":4292,"denom_kind":"capita","afr_year":2025,"op_exp":3111128,"op_rev":3810327,"op_exp_per":725,"prop_tax_per":287,"state_aid_share":10,"sales_tax_share":28.5,"prop_tax_share":32.3,"debt_service_share":14.3,"debt_end":8385000,"debt_per":1954,"exp_growth_5y":54.5,"rev_growth_5y":72.8,"gf_result":126754,"fb_ratio":146.8,"fb_year":2025,"fsms_year":2025,"fsms_stress":"No Designation","fsms_score":1.7,"fsms_env":"No Designation","levy_latest":820383.87,"levy_year":2026,"levy_growth":151.3,"levy_growth_span":"2021–2026","fv_rate":1.65,"cap_overrides":[2022,2023,2024,2025,2026,2027],"cap_exceeded":[2023,2024,2026,2027],"audit_count":0,"audits_5y":0,"transcript_hits":0,"budget_docs":1},"peers":{"op_exp_per":{"median":840.5,"pctile":34,"n":100},"prop_tax_per":{"median":402,"pctile":31,"n":100},"debt_per":{"median":505,"pctile":86,"n":87},"debt_service_share":{"median":5.1,"pctile":89,"n":100},"state_aid_share":{"median":11.5,"pctile":39,"n":100},"sales_tax_share":{"median":13.4,"pctile":86,"n":100},"fb_ratio":{"median":52.1,"pctile":96,"n":98},"exp_growth_5y":{"median":29.3,"pctile":89,"n":99},"levy_growth":{"median":16.8,"pctile":99,"n":99},"fsms_score":{"median":3.3,"pctile":34,"n":97}},"flags":[{"id":"fb_high","label":"High fund balance","detail":"OSC FSMS: assigned + unassigned general fund balance was 146.8% of gross expenditures (FY 2025); threshold > 50%.","src":["fsms-ind1-muni-2025"]},{"id":"debt_growth","label":"Rapid debt growth","detail":"Debt outstanding rose from $5,213,515 (2022) to $8,385,000 (2025), +61%.","src":["debt-2022","debt-2025"],"calc":true},{"id":"cap_override","label":"Levy above tax cap","detail":"OSC tax cap filings: proposed levy exceeded the computed levy limit for FY 2024 (by $117,949, override planned), 2026 (by $23,418, override planned), 2027 (by $58,740, override planned). Exceeding the limit requires a local law override (60% of the governing body).","src":["taxcap"]}]}