[{"scope":"municipal","entity":"Point Pleasant Borough","base_period":2025,"base_period_kind":"calendar_year","fund_balance_basis":"NJ_regulatory_basis_audited_current_fund","fund_scope":"current_fund","scenario_id":"baseline","shock_type":"baseline","shock_percent":0.0,"shock_basis":"No shock; source-aligned baseline.","baseline_budget":26499400.37,"baseline_modeled_revenue":26499400.37,"scenario_budget":26499400.37,"scenario_modeled_revenue":26499400.37,"budget_impact":0.0,"baseline_fund_balance":5036818.0,"fund_balance_after_impact":5036818.0,"fund_balance_to_budget_after_impact":0.19007290465720073,"fund_balance_coverage_of_impact":null,"baseline_debt_service":3295409.0,"scenario_debt_service":3295409.0,"baseline_property_net_valuation":3406585400.0,"scenario_property_net_valuation":3406585400.0,"baseline_property_rate":2.423444993335555,"scenario_property_rate":2.423444993335555,"property_rate_change":0.0,"assumption_note":"Illustrative sensitivity only. Same-year audited Current Fund closing balance is preferred when available; the AFS basis is retained explicitly otherwise. Fund balance is a regulatory accounting amount, not cash on hand. Known budget revenue components are modeled explicitly; unavailable components are not imputed. Budget impact is an incremental funding need, not a forecast of reserve authorization or use.","baseline_general_fund_total_balance":null,"baseline_general_fund_restricted_balance":null,"baseline_general_fund_assigned_balance":null,"baseline_general_fund_expenditures":null,"scenario_general_fund_expenditures":null,"unassigned_balance_to_expenditures_after_impact":null,"baseline_state_aid":null,"scenario_state_aid":null},{"scope":"municipal","entity":"Point Pleasant Borough","base_period":2025,"base_period_kind":"calendar_year","fund_balance_basis":"NJ_regulatory_basis_audited_current_fund","fund_scope":"current_fund","scenario_id":"debt_service_increase_10pct","shock_type":"debt_service_increase","shock_percent":0.1,"shock_basis":"Debt-service line only; all other budget lines held constant.","baseline_budget":26499400.37,"baseline_modeled_revenue":26499400.37,"scenario_budget":26828941.27,"scenario_modeled_revenue":26499400.37,"budget_impact":329540.9,"baseline_fund_balance":5036818.0,"fund_balance_after_impact":4707277.1,"fund_balance_to_budget_after_impact":0.17545519417360145,"fund_balance_coverage_of_impact":15.284348619549196,"baseline_debt_service":3295409.0,"scenario_debt_service":3624949.9000000004,"baseline_property_net_valuation":3406585400.0,"scenario_property_net_valuation":3406585400.0,"baseline_property_rate":2.423444993335555,"scenario_property_rate":2.423444993335555,"property_rate_change":0.0,"assumption_note":"Illustrative sensitivity only. Same-year audited Current Fund closing balance is preferred when available; the AFS basis is retained explicitly otherwise. Fund balance is a regulatory accounting amount, not cash on hand. Known budget revenue components are modeled explicitly; unavailable components are not imputed. Budget impact is an incremental funding need, not a forecast of reserve authorization or use.","baseline_general_fund_total_balance":null,"baseline_general_fund_restricted_balance":null,"baseline_general_fund_assigned_balance":null,"baseline_general_fund_expenditures":null,"scenario_general_fund_expenditures":null,"unassigned_balance_to_expenditures_after_impact":null,"baseline_state_aid":null,"scenario_state_aid":null},{"scope":"municipal","entity":"Point Pleasant Borough","base_period":2025,"base_period_kind":"calendar_year","fund_balance_basis":"NJ_regulatory_basis_audited_current_fund","fund_scope":"current_fund","scenario_id":"debt_service_increase_25pct","shock_type":"debt_service_increase","shock_percent":0.25,"shock_basis":"Debt-service line only; all other budget lines held constant.","baseline_budget":26499400.37,"baseline_modeled_revenue":26499400.37,"scenario_budget":27323252.62,"scenario_modeled_revenue":26499400.37,"budget_impact":823852.25,"baseline_fund_balance":5036818.0,"fund_balance_after_impact":4212965.75,"fund_balance_to_budget_after_impact":0.1541897594913793,"fund_balance_coverage_of_impact":6.113739447819679,"baseline_debt_service":3295409.0,"scenario_debt_service":4119261.25,"baseline_property_net_valuation":3406585400.0,"scenario_property_net_valuation":3406585400.0,"baseline_property_rate":2.423444993335555,"scenario_property_rate":2.423444993335555,"property_rate_change":0.0,"assumption_note":"Illustrative sensitivity only. Same-year audited Current Fund closing balance is preferred when available; the AFS basis is retained explicitly otherwise. Fund balance is a regulatory accounting amount, not cash on hand. Known budget revenue components are modeled explicitly; unavailable components are not imputed. Budget impact is an incremental funding need, not a forecast of reserve authorization or use.","baseline_general_fund_total_balance":null,"baseline_general_fund_restricted_balance":null,"baseline_general_fund_assigned_balance":null,"baseline_general_fund_expenditures":null,"scenario_general_fund_expenditures":null,"unassigned_balance_to_expenditures_after_impact":null,"baseline_state_aid":null,"scenario_state_aid":null},{"scope":"municipal","entity":"Point Pleasant Borough","base_period":2025,"base_period_kind":"calendar_year","fund_balance_basis":"NJ_regulatory_basis_audited_current_fund","fund_scope":"current_fund","scenario_id":"debt_service_increase_50pct","shock_type":"debt_service_increase","shock_percent":0.5,"shock_basis":"Debt-service line only; all other budget lines held constant.","baseline_budget":26499400.37,"baseline_modeled_revenue":26499400.37,"scenario_budget":28147104.87,"scenario_modeled_revenue":26499400.37,"budget_impact":1647704.5,"baseline_fund_balance":5036818.0,"fund_balance_after_impact":3389113.5,"fund_balance_to_budget_after_impact":0.12040717919846226,"fund_balance_coverage_of_impact":3.0568697239098395,"baseline_debt_service":3295409.0,"scenario_debt_service":4943113.5,"baseline_property_net_valuation":3406585400.0,"scenario_property_net_valuation":3406585400.0,"baseline_property_rate":2.423444993335555,"scenario_property_rate":2.423444993335555,"property_rate_change":0.0,"assumption_note":"Illustrative sensitivity only. Same-year audited Current Fund closing balance is preferred when available; the AFS basis is retained explicitly otherwise. Fund balance is a regulatory accounting amount, not cash on hand. Known budget revenue components are modeled explicitly; unavailable components are not imputed. Budget impact is an incremental funding need, not a forecast of reserve authorization or use.","baseline_general_fund_total_balance":null,"baseline_general_fund_restricted_balance":null,"baseline_general_fund_assigned_balance":null,"baseline_general_fund_expenditures":null,"scenario_general_fund_expenditures":null,"unassigned_balance_to_expenditures_after_impact":null,"baseline_state_aid":null,"scenario_state_aid":null},{"scope":"municipal","entity":"Point Pleasant Borough","base_period":2025,"base_period_kind":"calendar_year","fund_balance_basis":"NJ_regulatory_basis_audited_current_fund","fund_scope":"current_fund","scenario_id":"expenditure_inflation_10pct","shock_type":"expenditure_inflation","shock_percent":0.1,"shock_basis":"Total adopted budget; revenue held constant.","baseline_budget":26499400.37,"baseline_modeled_revenue":26499400.37,"scenario_budget":29149340.407000005,"scenario_modeled_revenue":26499400.37,"budget_impact":2649940.037000004,"baseline_fund_balance":5036818.0,"fund_balance_after_impact":2386877.962999996,"fund_balance_to_budget_after_impact":0.08188445877927324,"fund_balance_coverage_of_impact":1.9007290465720044,"baseline_debt_service":3295409.0,"scenario_debt_service":3295409.0,"baseline_property_net_valuation":3406585400.0,"scenario_property_net_valuation":3406585400.0,"baseline_property_rate":2.423444993335555,"scenario_property_rate":2.423444993335555,"property_rate_change":0.0,"assumption_note":"Illustrative sensitivity only. Same-year audited Current Fund closing balance is preferred when available; the AFS basis is retained explicitly otherwise. Fund balance is a regulatory accounting amount, not cash on hand. Known budget revenue components are modeled explicitly; unavailable components are not imputed. Budget impact is an incremental funding need, not a forecast of reserve authorization or use.","baseline_general_fund_total_balance":null,"baseline_general_fund_restricted_balance":null,"baseline_general_fund_assigned_balance":null,"baseline_general_fund_expenditures":null,"scenario_general_fund_expenditures":null,"unassigned_balance_to_expenditures_after_impact":null,"baseline_state_aid":null,"scenario_state_aid":null},{"scope":"municipal","entity":"Point Pleasant Borough","base_period":2025,"base_period_kind":"calendar_year","fund_balance_basis":"NJ_regulatory_basis_audited_current_fund","fund_scope":"current_fund","scenario_id":"expenditure_inflation_2pct","shock_type":"expenditure_inflation","shock_percent":0.02,"shock_basis":"Total adopted budget; revenue held constant.","baseline_budget":26499400.37,"baseline_modeled_revenue":26499400.37,"scenario_budget":27029388.377400003,"scenario_modeled_revenue":26499400.37,"budget_impact":529988.0074000023,"baseline_fund_balance":5036818.0,"fund_balance_after_impact":4506829.992599998,"fund_balance_to_budget_after_impact":0.16673814182078492,"fund_balance_coverage_of_impact":9.503645232859995,"baseline_debt_service":3295409.0,"scenario_debt_service":3295409.0,"baseline_property_net_valuation":3406585400.0,"scenario_property_net_valuation":3406585400.0,"baseline_property_rate":2.423444993335555,"scenario_property_rate":2.423444993335555,"property_rate_change":0.0,"assumption_note":"Illustrative sensitivity only. Same-year audited Current Fund closing balance is preferred when available; the AFS basis is retained explicitly otherwise. Fund balance is a regulatory accounting amount, not cash on hand. Known budget revenue components are modeled explicitly; unavailable components are not imputed. Budget impact is an incremental funding need, not a forecast of reserve authorization or use.","baseline_general_fund_total_balance":null,"baseline_general_fund_restricted_balance":null,"baseline_general_fund_assigned_balance":null,"baseline_general_fund_expenditures":null,"scenario_general_fund_expenditures":null,"unassigned_balance_to_expenditures_after_impact":null,"baseline_state_aid":null,"scenario_state_aid":null},{"scope":"municipal","entity":"Point Pleasant Borough","base_period":2025,"base_period_kind":"calendar_year","fund_balance_basis":"NJ_regulatory_basis_audited_current_fund","fund_scope":"current_fund","scenario_id":"expenditure_inflation_5pct","shock_type":"expenditure_inflation","shock_percent":0.05,"shock_basis":"Total adopted budget; revenue held constant.","baseline_budget":26499400.37,"baseline_modeled_revenue":26499400.37,"scenario_budget":27824370.3885,"scenario_modeled_revenue":26499400.37,"budget_impact":1324970.0185000002,"baseline_fund_balance":5036818.0,"fund_balance_after_impact":3711847.9814999998,"fund_balance_to_budget_after_impact":0.13340276634019116,"fund_balance_coverage_of_impact":3.801458093144014,"baseline_debt_service":3295409.0,"scenario_debt_service":3295409.0,"baseline_property_net_valuation":3406585400.0,"scenario_property_net_valuation":3406585400.0,"baseline_property_rate":2.423444993335555,"scenario_property_rate":2.423444993335555,"property_rate_change":0.0,"assumption_note":"Illustrative sensitivity only. Same-year audited Current Fund closing balance is preferred when available; the AFS basis is retained explicitly otherwise. Fund balance is a regulatory accounting amount, not cash on hand. Known budget revenue components are modeled explicitly; unavailable components are not imputed. Budget impact is an incremental funding need, not a forecast of reserve authorization or use.","baseline_general_fund_total_balance":null,"baseline_general_fund_restricted_balance":null,"baseline_general_fund_assigned_balance":null,"baseline_general_fund_expenditures":null,"scenario_general_fund_expenditures":null,"unassigned_balance_to_expenditures_after_impact":null,"baseline_state_aid":null,"scenario_state_aid":null},{"scope":"municipal","entity":"Point Pleasant Borough","base_period":2025,"base_period_kind":"calendar_year","fund_balance_basis":"NJ_regulatory_basis_audited_current_fund","fund_scope":"current_fund","scenario_id":"known_revenue_decline_10pct","shock_type":"known_revenue_decline","shock_percent":-0.1,"shock_basis":"Local municipal tax, anticipated surplus, miscellaneous revenue, and delinquent-tax receipts; other revenue held constant.","baseline_budget":26499400.37,"baseline_modeled_revenue":26499400.37,"scenario_budget":26499400.37,"scenario_modeled_revenue":23849460.333,"budget_impact":2649940.0370000005,"baseline_fund_balance":5036818.0,"fund_balance_after_impact":2386877.9629999995,"fund_balance_to_budget_after_impact":0.09007290465720072,"fund_balance_coverage_of_impact":1.900729046572007,"baseline_debt_service":3295409.0,"scenario_debt_service":3295409.0,"baseline_property_net_valuation":3406585400.0,"scenario_property_net_valuation":3406585400.0,"baseline_property_rate":2.423444993335555,"scenario_property_rate":2.423444993335555,"property_rate_change":0.0,"assumption_note":"Illustrative sensitivity only. Same-year audited Current Fund closing balance is preferred when available; the AFS basis is retained explicitly otherwise. Fund balance is a regulatory accounting amount, not cash on hand. Known budget revenue components are modeled explicitly; unavailable components are not imputed. Budget impact is an incremental funding need, not a forecast of reserve authorization or use.","baseline_general_fund_total_balance":null,"baseline_general_fund_restricted_balance":null,"baseline_general_fund_assigned_balance":null,"baseline_general_fund_expenditures":null,"scenario_general_fund_expenditures":null,"unassigned_balance_to_expenditures_after_impact":null,"baseline_state_aid":null,"scenario_state_aid":null},{"scope":"municipal","entity":"Point Pleasant Borough","base_period":2025,"base_period_kind":"calendar_year","fund_balance_basis":"NJ_regulatory_basis_audited_current_fund","fund_scope":"current_fund","scenario_id":"known_revenue_decline_20pct","shock_type":"known_revenue_decline","shock_percent":-0.2,"shock_basis":"Local municipal tax, anticipated surplus, miscellaneous revenue, and delinquent-tax receipts; other revenue held constant.","baseline_budget":26499400.37,"baseline_modeled_revenue":26499400.37,"scenario_budget":26499400.37,"scenario_modeled_revenue":21199520.296000004,"budget_impact":5299880.073999997,"baseline_fund_balance":5036818.0,"fund_balance_after_impact":-263062.0739999972,"fund_balance_to_budget_after_impact":-0.009927095342799156,"fund_balance_coverage_of_impact":0.9503645232860042,"baseline_debt_service":3295409.0,"scenario_debt_service":3295409.0,"baseline_property_net_valuation":3406585400.0,"scenario_property_net_valuation":3406585400.0,"baseline_property_rate":2.423444993335555,"scenario_property_rate":2.423444993335555,"property_rate_change":0.0,"assumption_note":"Illustrative sensitivity only. Same-year audited Current Fund closing balance is preferred when available; the AFS basis is retained explicitly otherwise. Fund balance is a regulatory accounting amount, not cash on hand. Known budget revenue components are modeled explicitly; unavailable components are not imputed. Budget impact is an incremental funding need, not a forecast of reserve authorization or use.","baseline_general_fund_total_balance":null,"baseline_general_fund_restricted_balance":null,"baseline_general_fund_assigned_balance":null,"baseline_general_fund_expenditures":null,"scenario_general_fund_expenditures":null,"unassigned_balance_to_expenditures_after_impact":null,"baseline_state_aid":null,"scenario_state_aid":null},{"scope":"municipal","entity":"Point Pleasant Borough","base_period":2025,"base_period_kind":"calendar_year","fund_balance_basis":"NJ_regulatory_basis_audited_current_fund","fund_scope":"current_fund","scenario_id":"known_revenue_decline_5pct","shock_type":"known_revenue_decline","shock_percent":-0.05,"shock_basis":"Local municipal tax, anticipated surplus, miscellaneous revenue, and delinquent-tax receipts; other revenue held constant.","baseline_budget":26499400.37,"baseline_modeled_revenue":26499400.37,"scenario_budget":26499400.37,"scenario_modeled_revenue":25174430.3515,"budget_impact":1324970.0185000002,"baseline_fund_balance":5036818.0,"fund_balance_after_impact":3711847.9814999998,"fund_balance_to_budget_after_impact":0.14007290465720074,"fund_balance_coverage_of_impact":3.801458093144014,"baseline_debt_service":3295409.0,"scenario_debt_service":3295409.0,"baseline_property_net_valuation":3406585400.0,"scenario_property_net_valuation":3406585400.0,"baseline_property_rate":2.423444993335555,"scenario_property_rate":2.423444993335555,"property_rate_change":0.0,"assumption_note":"Illustrative sensitivity only. Same-year audited Current Fund closing balance is preferred when available; the AFS basis is retained explicitly otherwise. Fund balance is a regulatory accounting amount, not cash on hand. Known budget revenue components are modeled explicitly; unavailable components are not imputed. Budget impact is an incremental funding need, not a forecast of reserve authorization or use.","baseline_general_fund_total_balance":null,"baseline_general_fund_restricted_balance":null,"baseline_general_fund_assigned_balance":null,"baseline_general_fund_expenditures":null,"scenario_general_fund_expenditures":null,"unassigned_balance_to_expenditures_after_impact":null,"baseline_state_aid":null,"scenario_state_aid":null},{"scope":"municipal","entity":"Point Pleasant Borough","base_period":2025,"base_period_kind":"calendar_year","fund_balance_basis":"NJ_regulatory_basis_audited_current_fund","fund_scope":"current_fund","scenario_id":"property_base_decline_10pct","shock_type":"property_base_decline","shock_percent":-0.1,"shock_basis":"Property total levy held constant while net taxable valuation changes.","baseline_budget":26499400.37,"baseline_modeled_revenue":26499400.37,"scenario_budget":26499400.37,"scenario_modeled_revenue":26499400.37,"budget_impact":0.0,"baseline_fund_balance":5036818.0,"fund_balance_after_impact":5036818.0,"fund_balance_to_budget_after_impact":0.19007290465720073,"fund_balance_coverage_of_impact":null,"baseline_debt_service":3295409.0,"scenario_debt_service":3295409.0,"baseline_property_net_valuation":3406585400.0,"scenario_property_net_valuation":3065926860.0,"baseline_property_rate":2.423444993335555,"scenario_property_rate":2.692716659261728,"property_rate_change":0.11111111111111116,"assumption_note":"Illustrative sensitivity only. Same-year audited Current Fund closing balance is preferred when available; the AFS basis is retained explicitly otherwise. Fund balance is a regulatory accounting amount, not cash on hand. Known budget revenue components are modeled explicitly; unavailable components are not imputed. Budget impact is an incremental funding need, not a forecast of reserve authorization or use.","baseline_general_fund_total_balance":null,"baseline_general_fund_restricted_balance":null,"baseline_general_fund_assigned_balance":null,"baseline_general_fund_expenditures":null,"scenario_general_fund_expenditures":null,"unassigned_balance_to_expenditures_after_impact":null,"baseline_state_aid":null,"scenario_state_aid":null},{"scope":"municipal","entity":"Point Pleasant Borough","base_period":2025,"base_period_kind":"calendar_year","fund_balance_basis":"NJ_regulatory_basis_audited_current_fund","fund_scope":"current_fund","scenario_id":"property_base_decline_20pct","shock_type":"property_base_decline","shock_percent":-0.2,"shock_basis":"Property total levy held constant while net taxable valuation changes.","baseline_budget":26499400.37,"baseline_modeled_revenue":26499400.37,"scenario_budget":26499400.37,"scenario_modeled_revenue":26499400.37,"budget_impact":0.0,"baseline_fund_balance":5036818.0,"fund_balance_after_impact":5036818.0,"fund_balance_to_budget_after_impact":0.19007290465720073,"fund_balance_coverage_of_impact":null,"baseline_debt_service":3295409.0,"scenario_debt_service":3295409.0,"baseline_property_net_valuation":3406585400.0,"scenario_property_net_valuation":2725268320.0,"baseline_property_rate":2.423444993335555,"scenario_property_rate":3.0293062416694436,"property_rate_change":0.25,"assumption_note":"Illustrative sensitivity only. Same-year audited Current Fund closing balance is preferred when available; the AFS basis is retained explicitly otherwise. Fund balance is a regulatory accounting amount, not cash on hand. Known budget revenue components are modeled explicitly; unavailable components are not imputed. Budget impact is an incremental funding need, not a forecast of reserve authorization or use.","baseline_general_fund_total_balance":null,"baseline_general_fund_restricted_balance":null,"baseline_general_fund_assigned_balance":null,"baseline_general_fund_expenditures":null,"scenario_general_fund_expenditures":null,"unassigned_balance_to_expenditures_after_impact":null,"baseline_state_aid":null,"scenario_state_aid":null},{"scope":"municipal","entity":"Point Pleasant Borough","base_period":2025,"base_period_kind":"calendar_year","fund_balance_basis":"NJ_regulatory_basis_audited_current_fund","fund_scope":"current_fund","scenario_id":"property_base_decline_5pct","shock_type":"property_base_decline","shock_percent":-0.05,"shock_basis":"Property total levy held constant while net taxable valuation changes.","baseline_budget":26499400.37,"baseline_modeled_revenue":26499400.37,"scenario_budget":26499400.37,"scenario_modeled_revenue":26499400.37,"budget_impact":0.0,"baseline_fund_balance":5036818.0,"fund_balance_after_impact":5036818.0,"fund_balance_to_budget_after_impact":0.19007290465720073,"fund_balance_coverage_of_impact":null,"baseline_debt_service":3295409.0,"scenario_debt_service":3295409.0,"baseline_property_net_valuation":3406585400.0,"scenario_property_net_valuation":3236256130.0,"baseline_property_rate":2.423444993335555,"scenario_property_rate":2.5509947298269,"property_rate_change":0.05263157894736836,"assumption_note":"Illustrative sensitivity only. Same-year audited Current Fund closing balance is preferred when available; the AFS basis is retained explicitly otherwise. Fund balance is a regulatory accounting amount, not cash on hand. Known budget revenue components are modeled explicitly; unavailable components are not imputed. Budget impact is an incremental funding need, not a forecast of reserve authorization or use.","baseline_general_fund_total_balance":null,"baseline_general_fund_restricted_balance":null,"baseline_general_fund_assigned_balance":null,"baseline_general_fund_expenditures":null,"scenario_general_fund_expenditures":null,"unassigned_balance_to_expenditures_after_impact":null,"baseline_state_aid":null,"scenario_state_aid":null},{"scope":"school_district","entity":"Point Pleasant Borough School District","base_period":2025,"base_period_kind":"fiscal_year_ended","fund_balance_basis":"GAAP_modified_accrual_general_fund_unassigned","fund_scope":"general_fund","scenario_id":"baseline","shock_type":"baseline","shock_percent":0.0,"shock_basis":"No shock; source-aligned baseline.","baseline_budget":52218979.0,"baseline_modeled_revenue":52436417.0,"scenario_budget":52218979.0,"scenario_modeled_revenue":52436417.0,"budget_impact":0.0,"baseline_fund_balance":797306.0,"fund_balance_after_impact":797306.0,"fund_balance_to_budget_after_impact":0.015268509941567414,"fund_balance_coverage_of_impact":null,"baseline_debt_service":null,"scenario_debt_service":null,"baseline_property_net_valuation":null,"scenario_property_net_valuation":null,"baseline_property_rate":null,"scenario_property_rate":null,"property_rate_change":null,"assumption_note":"Illustrative marginal sensitivity around reported year-end General Fund accounts. Revenue and expenditure inputs use the same General Fund GAAP basis. Only unassigned fund balance is shown as the accounting cushion; restricted and assigned amounts are separate. Unassigned is not cash on hand or unconditional spending authorization. Recorded annual net change is not added again. State-aid shocks apply a separately published budget-aid allocation, not ACFR state receipts. This is not an official budget projection.","baseline_general_fund_total_balance":9874226.0,"baseline_general_fund_restricted_balance":7121449.0,"baseline_general_fund_assigned_balance":1955471.0,"baseline_general_fund_expenditures":52218979.0,"scenario_general_fund_expenditures":52218979.0,"unassigned_balance_to_expenditures_after_impact":0.015268509941567414,"baseline_state_aid":3680096.0,"scenario_state_aid":3680096.0},{"scope":"school_district","entity":"Point Pleasant Borough School District","base_period":2025,"base_period_kind":"fiscal_year_ended","fund_balance_basis":"GAAP_modified_accrual_general_fund_unassigned","fund_scope":"general_fund","scenario_id":"general_fund_expenditure_increase_10pct","shock_type":"general_fund_expenditure_increase","shock_percent":0.1,"shock_basis":"General-fund expenditures; revenues held constant.","baseline_budget":52218979.0,"baseline_modeled_revenue":52436417.0,"scenario_budget":57440876.900000006,"scenario_modeled_revenue":52436417.0,"budget_impact":-5221897.900000006,"baseline_fund_balance":797306.0,"fund_balance_after_impact":-4424591.900000006,"fund_balance_to_budget_after_impact":-0.0770286273258479,"fund_balance_coverage_of_impact":0.15268509941567396,"baseline_debt_service":null,"scenario_debt_service":null,"baseline_property_net_valuation":null,"scenario_property_net_valuation":null,"baseline_property_rate":null,"scenario_property_rate":null,"property_rate_change":null,"assumption_note":"Illustrative marginal sensitivity around reported year-end General Fund accounts. Revenue and expenditure inputs use the same General Fund GAAP basis. Only unassigned fund balance is shown as the accounting cushion; restricted and assigned amounts are separate. Unassigned is not cash on hand or unconditional spending authorization. Recorded annual net change is not added again. State-aid shocks apply a separately published budget-aid allocation, not ACFR state receipts. This is not an official budget projection.","baseline_general_fund_total_balance":9874226.0,"baseline_general_fund_restricted_balance":7121449.0,"baseline_general_fund_assigned_balance":1955471.0,"baseline_general_fund_expenditures":52218979.0,"scenario_general_fund_expenditures":57440876.900000006,"unassigned_balance_to_expenditures_after_impact":-0.0770286273258479,"baseline_state_aid":3680096.0,"scenario_state_aid":3680096.0},{"scope":"school_district","entity":"Point Pleasant Borough School District","base_period":2025,"base_period_kind":"fiscal_year_ended","fund_balance_basis":"GAAP_modified_accrual_general_fund_unassigned","fund_scope":"general_fund","scenario_id":"general_fund_expenditure_increase_2pct","shock_type":"general_fund_expenditure_increase","shock_percent":0.02,"shock_basis":"General-fund expenditures; revenues held constant.","baseline_budget":52218979.0,"baseline_modeled_revenue":52436417.0,"scenario_budget":53263358.58,"scenario_modeled_revenue":52436417.0,"budget_impact":-1044379.5799999982,"baseline_fund_balance":797306.0,"fund_balance_after_impact":-247073.5799999982,"fund_balance_to_budget_after_impact":-0.004638715743561326,"fund_balance_coverage_of_impact":0.763425497078372,"baseline_debt_service":null,"scenario_debt_service":null,"baseline_property_net_valuation":null,"scenario_property_net_valuation":null,"baseline_property_rate":null,"scenario_property_rate":null,"property_rate_change":null,"assumption_note":"Illustrative marginal sensitivity around reported year-end General Fund accounts. Revenue and expenditure inputs use the same General Fund GAAP basis. Only unassigned fund balance is shown as the accounting cushion; restricted and assigned amounts are separate. Unassigned is not cash on hand or unconditional spending authorization. Recorded annual net change is not added again. State-aid shocks apply a separately published budget-aid allocation, not ACFR state receipts. This is not an official budget projection.","baseline_general_fund_total_balance":9874226.0,"baseline_general_fund_restricted_balance":7121449.0,"baseline_general_fund_assigned_balance":1955471.0,"baseline_general_fund_expenditures":52218979.0,"scenario_general_fund_expenditures":53263358.58,"unassigned_balance_to_expenditures_after_impact":-0.004638715743561326,"baseline_state_aid":3680096.0,"scenario_state_aid":3680096.0},{"scope":"school_district","entity":"Point Pleasant Borough School District","base_period":2025,"base_period_kind":"fiscal_year_ended","fund_balance_basis":"GAAP_modified_accrual_general_fund_unassigned","fund_scope":"general_fund","scenario_id":"general_fund_expenditure_increase_5pct","shock_type":"general_fund_expenditure_increase","shock_percent":0.05,"shock_basis":"General-fund expenditures; revenues held constant.","baseline_budget":52218979.0,"baseline_modeled_revenue":52436417.0,"scenario_budget":54829927.95,"scenario_modeled_revenue":52436417.0,"budget_impact":-2610948.950000003,"baseline_fund_balance":797306.0,"fund_balance_after_impact":-1813642.950000003,"fund_balance_to_budget_after_impact":-0.03307760957945966,"fund_balance_coverage_of_impact":0.3053701988313479,"baseline_debt_service":null,"scenario_debt_service":null,"baseline_property_net_valuation":null,"scenario_property_net_valuation":null,"baseline_property_rate":null,"scenario_property_rate":null,"property_rate_change":null,"assumption_note":"Illustrative marginal sensitivity around reported year-end General Fund accounts. Revenue and expenditure inputs use the same General Fund GAAP basis. Only unassigned fund balance is shown as the accounting cushion; restricted and assigned amounts are separate. Unassigned is not cash on hand or unconditional spending authorization. Recorded annual net change is not added again. State-aid shocks apply a separately published budget-aid allocation, not ACFR state receipts. This is not an official budget projection.","baseline_general_fund_total_balance":9874226.0,"baseline_general_fund_restricted_balance":7121449.0,"baseline_general_fund_assigned_balance":1955471.0,"baseline_general_fund_expenditures":52218979.0,"scenario_general_fund_expenditures":54829927.95,"unassigned_balance_to_expenditures_after_impact":-0.03307760957945966,"baseline_state_aid":3680096.0,"scenario_state_aid":3680096.0},{"scope":"school_district","entity":"Point Pleasant Borough School District","base_period":2025,"base_period_kind":"fiscal_year_ended","fund_balance_basis":"GAAP_modified_accrual_general_fund_unassigned","fund_scope":"general_fund","scenario_id":"state_aid_decline_10pct","shock_type":"state_aid_decline","shock_percent":-0.1,"shock_basis":"Published K-12 budget-aid allocation only; General Fund revenues change by the allocation shock, with other flows held constant. Allocation and ACFR receipt bases differ.","baseline_budget":52218979.0,"baseline_modeled_revenue":52436417.0,"scenario_budget":52218979.0,"scenario_modeled_revenue":52068407.4,"budget_impact":-368009.6000000001,"baseline_fund_balance":797306.0,"fund_balance_after_impact":429296.3999999999,"fund_balance_to_budget_after_impact":0.008221079925748834,"fund_balance_coverage_of_impact":2.166535872977226,"baseline_debt_service":null,"scenario_debt_service":null,"baseline_property_net_valuation":null,"scenario_property_net_valuation":null,"baseline_property_rate":null,"scenario_property_rate":null,"property_rate_change":null,"assumption_note":"Illustrative marginal sensitivity around reported year-end General Fund accounts. Revenue and expenditure inputs use the same General Fund GAAP basis. Only unassigned fund balance is shown as the accounting cushion; restricted and assigned amounts are separate. Unassigned is not cash on hand or unconditional spending authorization. Recorded annual net change is not added again. State-aid shocks apply a separately published budget-aid allocation, not ACFR state receipts. This is not an official budget projection.","baseline_general_fund_total_balance":9874226.0,"baseline_general_fund_restricted_balance":7121449.0,"baseline_general_fund_assigned_balance":1955471.0,"baseline_general_fund_expenditures":52218979.0,"scenario_general_fund_expenditures":52218979.0,"unassigned_balance_to_expenditures_after_impact":0.008221079925748834,"baseline_state_aid":3680096.0,"scenario_state_aid":3312086.4},{"scope":"school_district","entity":"Point Pleasant Borough School District","base_period":2025,"base_period_kind":"fiscal_year_ended","fund_balance_basis":"GAAP_modified_accrual_general_fund_unassigned","fund_scope":"general_fund","scenario_id":"state_aid_decline_20pct","shock_type":"state_aid_decline","shock_percent":-0.2,"shock_basis":"Published K-12 budget-aid allocation only; General Fund revenues change by the allocation shock, with other flows held constant. Allocation and ACFR receipt bases differ.","baseline_budget":52218979.0,"baseline_modeled_revenue":52436417.0,"scenario_budget":52218979.0,"scenario_modeled_revenue":51700397.8,"budget_impact":-736019.1999999997,"baseline_fund_balance":797306.0,"fund_balance_after_impact":61286.80000000028,"fund_balance_to_budget_after_impact":0.0011736499099302628,"fund_balance_coverage_of_impact":1.0832679364886137,"baseline_debt_service":null,"scenario_debt_service":null,"baseline_property_net_valuation":null,"scenario_property_net_valuation":null,"baseline_property_rate":null,"scenario_property_rate":null,"property_rate_change":null,"assumption_note":"Illustrative marginal sensitivity around reported year-end General Fund accounts. Revenue and expenditure inputs use the same General Fund GAAP basis. Only unassigned fund balance is shown as the accounting cushion; restricted and assigned amounts are separate. Unassigned is not cash on hand or unconditional spending authorization. Recorded annual net change is not added again. State-aid shocks apply a separately published budget-aid allocation, not ACFR state receipts. This is not an official budget projection.","baseline_general_fund_total_balance":9874226.0,"baseline_general_fund_restricted_balance":7121449.0,"baseline_general_fund_assigned_balance":1955471.0,"baseline_general_fund_expenditures":52218979.0,"scenario_general_fund_expenditures":52218979.0,"unassigned_balance_to_expenditures_after_impact":0.0011736499099302628,"baseline_state_aid":3680096.0,"scenario_state_aid":2944076.8000000003},{"scope":"school_district","entity":"Point Pleasant Borough School District","base_period":2025,"base_period_kind":"fiscal_year_ended","fund_balance_basis":"GAAP_modified_accrual_general_fund_unassigned","fund_scope":"general_fund","scenario_id":"state_aid_decline_5pct","shock_type":"state_aid_decline","shock_percent":-0.05,"shock_basis":"Published K-12 budget-aid allocation only; General Fund revenues change by the allocation shock, with other flows held constant. Allocation and ACFR receipt bases differ.","baseline_budget":52218979.0,"baseline_modeled_revenue":52436417.0,"scenario_budget":52218979.0,"scenario_modeled_revenue":52252412.2,"budget_impact":-184004.80000000028,"baseline_fund_balance":797306.0,"fund_balance_after_impact":613301.1999999997,"fund_balance_to_budget_after_impact":0.011744794933658119,"fund_balance_coverage_of_impact":4.333071745954447,"baseline_debt_service":null,"scenario_debt_service":null,"baseline_property_net_valuation":null,"scenario_property_net_valuation":null,"baseline_property_rate":null,"scenario_property_rate":null,"property_rate_change":null,"assumption_note":"Illustrative marginal sensitivity around reported year-end General Fund accounts. Revenue and expenditure inputs use the same General Fund GAAP basis. Only unassigned fund balance is shown as the accounting cushion; restricted and assigned amounts are separate. Unassigned is not cash on hand or unconditional spending authorization. Recorded annual net change is not added again. State-aid shocks apply a separately published budget-aid allocation, not ACFR state receipts. This is not an official budget projection.","baseline_general_fund_total_balance":9874226.0,"baseline_general_fund_restricted_balance":7121449.0,"baseline_general_fund_assigned_balance":1955471.0,"baseline_general_fund_expenditures":52218979.0,"scenario_general_fund_expenditures":52218979.0,"unassigned_balance_to_expenditures_after_impact":0.011744794933658119,"baseline_state_aid":3680096.0,"scenario_state_aid":3496091.1999999997},{"scope":"school_district","entity":"Point Pleasant Borough School District","base_period":2025,"base_period_kind":"fiscal_year_ended","fund_balance_basis":"GAAP_modified_accrual_general_fund_unassigned","fund_scope":"general_fund","scenario_id":"total_revenue_decline_10pct","shock_type":"total_revenue_decline","shock_percent":-0.1,"shock_basis":"General Fund revenues; General Fund expenditures held constant.","baseline_budget":52218979.0,"baseline_modeled_revenue":52436417.0,"scenario_budget":52218979.0,"scenario_modeled_revenue":47192775.300000004,"budget_impact":-5243641.6999999955,"baseline_fund_balance":797306.0,"fund_balance_after_impact":-4446335.6999999955,"fund_balance_to_budget_after_impact":-0.08514788655672481,"fund_balance_coverage_of_impact":0.1520519603770793,"baseline_debt_service":null,"scenario_debt_service":null,"baseline_property_net_valuation":null,"scenario_property_net_valuation":null,"baseline_property_rate":null,"scenario_property_rate":null,"property_rate_change":null,"assumption_note":"Illustrative marginal sensitivity around reported year-end General Fund accounts. Revenue and expenditure inputs use the same General Fund GAAP basis. Only unassigned fund balance is shown as the accounting cushion; restricted and assigned amounts are separate. Unassigned is not cash on hand or unconditional spending authorization. Recorded annual net change is not added again. State-aid shocks apply a separately published budget-aid allocation, not ACFR state receipts. This is not an official budget projection.","baseline_general_fund_total_balance":9874226.0,"baseline_general_fund_restricted_balance":7121449.0,"baseline_general_fund_assigned_balance":1955471.0,"baseline_general_fund_expenditures":52218979.0,"scenario_general_fund_expenditures":52218979.0,"unassigned_balance_to_expenditures_after_impact":-0.08514788655672481,"baseline_state_aid":3680096.0,"scenario_state_aid":3680096.0},{"scope":"school_district","entity":"Point Pleasant Borough School District","base_period":2025,"base_period_kind":"fiscal_year_ended","fund_balance_basis":"GAAP_modified_accrual_general_fund_unassigned","fund_scope":"general_fund","scenario_id":"total_revenue_decline_2pct","shock_type":"total_revenue_decline","shock_percent":-0.02,"shock_basis":"General Fund revenues; General Fund expenditures held constant.","baseline_budget":52218979.0,"baseline_modeled_revenue":52436417.0,"scenario_budget":52218979.0,"scenario_modeled_revenue":51387688.66,"budget_impact":-1048728.3400000036,"baseline_fund_balance":797306.0,"fund_balance_after_impact":-251422.34000000358,"fund_balance_to_budget_after_impact":-0.004814769358091118,"fund_balance_coverage_of_impact":0.7602598018853932,"baseline_debt_service":null,"scenario_debt_service":null,"baseline_property_net_valuation":null,"scenario_property_net_valuation":null,"baseline_property_rate":null,"scenario_property_rate":null,"property_rate_change":null,"assumption_note":"Illustrative marginal sensitivity around reported year-end General Fund accounts. Revenue and expenditure inputs use the same General Fund GAAP basis. Only unassigned fund balance is shown as the accounting cushion; restricted and assigned amounts are separate. Unassigned is not cash on hand or unconditional spending authorization. Recorded annual net change is not added again. State-aid shocks apply a separately published budget-aid allocation, not ACFR state receipts. This is not an official budget projection.","baseline_general_fund_total_balance":9874226.0,"baseline_general_fund_restricted_balance":7121449.0,"baseline_general_fund_assigned_balance":1955471.0,"baseline_general_fund_expenditures":52218979.0,"scenario_general_fund_expenditures":52218979.0,"unassigned_balance_to_expenditures_after_impact":-0.004814769358091118,"baseline_state_aid":3680096.0,"scenario_state_aid":3680096.0},{"scope":"school_district","entity":"Point Pleasant Borough School District","base_period":2025,"base_period_kind":"fiscal_year_ended","fund_balance_basis":"GAAP_modified_accrual_general_fund_unassigned","fund_scope":"general_fund","scenario_id":"total_revenue_decline_5pct","shock_type":"total_revenue_decline","shock_percent":-0.05,"shock_basis":"General Fund revenues; General Fund expenditures held constant.","baseline_budget":52218979.0,"baseline_modeled_revenue":52436417.0,"scenario_budget":52218979.0,"scenario_modeled_revenue":49814596.15,"budget_impact":-2621820.8500000015,"baseline_fund_balance":797306.0,"fund_balance_after_impact":-1824514.8500000015,"fund_balance_to_budget_after_impact":-0.03493968830757877,"fund_balance_coverage_of_impact":0.30410392075415815,"baseline_debt_service":null,"scenario_debt_service":null,"baseline_property_net_valuation":null,"scenario_property_net_valuation":null,"baseline_property_rate":null,"scenario_property_rate":null,"property_rate_change":null,"assumption_note":"Illustrative marginal sensitivity around reported year-end General Fund accounts. Revenue and expenditure inputs use the same General Fund GAAP basis. Only unassigned fund balance is shown as the accounting cushion; restricted and assigned amounts are separate. Unassigned is not cash on hand or unconditional spending authorization. Recorded annual net change is not added again. State-aid shocks apply a separately published budget-aid allocation, not ACFR state receipts. This is not an official budget projection.","baseline_general_fund_total_balance":9874226.0,"baseline_general_fund_restricted_balance":7121449.0,"baseline_general_fund_assigned_balance":1955471.0,"baseline_general_fund_expenditures":52218979.0,"scenario_general_fund_expenditures":52218979.0,"unassigned_balance_to_expenditures_after_impact":-0.03493968830757877,"baseline_state_aid":3680096.0,"scenario_state_aid":3680096.0}]