[{"metric_id":"municipal_budget.general_budget_total","period":"2027","scenario":"downside","value":26083155.089110263,"growth_rate_used":-0.0032706309055116206,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.general_budget_total","period":"2028","scenario":"downside","value":25997846.71596257,"growth_rate_used":-0.0032706309055116206,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.general_budget_total","period":"2029","scenario":"downside","value":25912817.355016585,"growth_rate_used":-0.0032706309055116206,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.general_budget_total","period":"2030","scenario":"downside","value":25828066.093726393,"growth_rate_used":-0.0032706309055116206,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.general_budget_total","period":"2031","scenario":"downside","value":25743592.022530656,"growth_rate_used":-0.0032706309055116206,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.general_budget_total","period":"2027","scenario":"base","value":27056302.202098016,"growth_rate_used":0.033916753237650074,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.general_budget_total","period":"2028","scenario":"base","value":27973964.127409864,"growth_rate_used":0.033916753237650074,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.general_budget_total","period":"2029","scenario":"base","value":28922750.1657981,"growth_rate_used":0.033916753237650074,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.general_budget_total","period":"2030","scenario":"base","value":29903715.94612568,"growth_rate_used":0.033916753237650074,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.general_budget_total","period":"2031","scenario":"base","value":30917952.900759205,"growth_rate_used":0.033916753237650074,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.general_budget_total","period":"2027","scenario":"upside","value":28029449.31508577,"growth_rate_used":0.07110413738081177,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.general_budget_total","period":"2028","scenario":"upside","value":30022459.129894122,"growth_rate_used":0.07110413738081177,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.general_budget_total","period":"2029","scenario":"upside","value":32157180.18837592,"growth_rate_used":0.07110413738081177,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.general_budget_total","period":"2030","scenario":"upside","value":34443688.74626972,"growth_rate_used":0.07110413738081177,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.general_budget_total","period":"2031","scenario":"upside","value":36892777.522786394,"growth_rate_used":0.07110413738081177,"last_historical_period":2026,"last_historical_value":26168743.39,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2027","scenario":"downside","value":18425242.22230462,"growth_rate_used":0.020197920894568688,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2028","scenario":"downside","value":18797393.807173997,"growth_rate_used":0.020197920894568688,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2029","scenario":"downside","value":19177062.080315348,"growth_rate_used":0.020197920894568688,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2030","scenario":"downside","value":19564398.86320379,"growth_rate_used":0.020197920894568688,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2031","scenario":"downside","value":19959559.04379257,"growth_rate_used":0.020197920894568688,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2027","scenario":"base","value":18626277.39302936,"growth_rate_used":0.03132915383715559,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2028","scenario":"base","value":19209822.90288911,"growth_rate_used":0.03132915383715559,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2029","scenario":"base","value":19811650.399798237,"growth_rate_used":0.03132915383715559,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2030","scenario":"base","value":20432332.64294146,"growth_rate_used":0.03132915383715559,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2031","scenario":"base","value":21072460.33556411,"growth_rate_used":0.03132915383715559,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2027","scenario":"upside","value":18827312.563754093,"growth_rate_used":0.042460386779742496,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2028","scenario":"upside","value":19626727.537234195,"growth_rate_used":0.042460386779742496,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2029","scenario":"upside","value":20460085.979685776,"growth_rate_used":0.042460386779742496,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2030","scenario":"upside","value":21328829.14393002,"growth_rate_used":0.042460386779742496,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"municipal_budget.local_municipal_tax","period":"2031","scenario":"upside","value":22234459.47894033,"growth_rate_used":0.042460386779742496,"last_historical_period":2026,"last_historical_value":18060458.51,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2026","scenario":"downside","value":84130864.20234975,"growth_rate_used":0.019067385659774772,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2027","scenario":"downside","value":85735019.8359861,"growth_rate_used":0.019067385659774772,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2028","scenario":"downside","value":87369762.52374727,"growth_rate_used":0.019067385659774772,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2029","scenario":"downside","value":89035675.4807905,"growth_rate_used":0.019067385659774772,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2030","scenario":"downside","value":90733353.04266128,"growth_rate_used":0.019067385659774772,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2026","scenario":"base","value":85599221.17433216,"growth_rate_used":0.03685342310085474,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2027","scenario":"base","value":88753845.48937348,"growth_rate_used":0.03685342310085474,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2028","scenario":"base","value":92024728.50902125,"growth_rate_used":0.03685342310085474,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2029","scenario":"base","value":95416154.7645055,"growth_rate_used":0.03685342310085474,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2030","scenario":"base","value":98932566.68669847,"growth_rate_used":0.03685342310085474,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2026","scenario":"upside","value":87067578.14631455,"growth_rate_used":0.054639460541934706,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2027","scenario":"upside","value":91824903.64692192,"growth_rate_used":0.054639460541934706,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2028","scenario":"upside","value":96842166.84650485,"growth_rate_used":0.054639460541934706,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2029","scenario":"upside","value":102133570.60070993,"growth_rate_used":0.054639460541934706,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_levy","period":"2030","scenario":"upside","value":107714093.80155432,"growth_rate_used":0.054639460541934706,"last_historical_period":2025,"last_historical_value":82556723.32,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2026","scenario":"downside","value":2.4546672478701628,"growth_rate_used":0.012883417870208753,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2027","scenario":"downside","value":2.4862917517567897,"growth_rate_used":0.012883417870208753,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2028","scenario":"downside","value":2.5183236873419257,"growth_rate_used":0.012883417870208753,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2029","scenario":"downside","value":2.5507683037383972,"growth_rate_used":0.012883417870208753,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2030","scenario":"downside","value":2.5836309176855425,"growth_rate_used":0.012883417870208753,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2026","scenario":"base","value":2.4971434440581306,"growth_rate_used":0.030410614198071506,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2027","scenario":"base","value":2.573083109932626,"growth_rate_used":0.030410614198071506,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2028","scenario":"base","value":2.6513321476883616,"growth_rate_used":0.030410614198071506,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2029","scenario":"base","value":2.7319607867426567,"growth_rate_used":0.030410614198071506,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2030","scenario":"base","value":2.8150413922325477,"growth_rate_used":0.030410614198071506,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2026","scenario":"upside","value":2.539619640246099,"growth_rate_used":0.04793781052593426,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2027","scenario":"upside","value":2.6613634453681576,"growth_rate_used":0.04793781052593426,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2028","scenario":"upside","value":2.7889433819528637,"growth_rate_used":0.04793781052593426,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2029","scenario":"upside","value":2.9226392213644785,"growth_rate_used":0.04793781052593426,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"property_tax.total_rate","period":"2030","scenario":"upside","value":3.0627441465939134,"growth_rate_used":0.04793781052593426,"last_historical_period":2025,"last_historical_value":2.423444993335555,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2026","scenario":"downside","value":55694497.40857222,"growth_rate_used":-0.023920338131763752,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2027","scenario":"downside","value":54362266.19848053,"growth_rate_used":-0.023920338131763752,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2028","scenario":"downside","value":53061902.40940392,"growth_rate_used":-0.023920338131763752,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2029","scenario":"downside","value":51792643.76185633,"growth_rate_used":-0.023920338131763752,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2030","scenario":"downside","value":50553746.21033475,"growth_rate_used":-0.023920338131763752,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2026","scenario":"base","value":58508878.76122727,"growth_rate_used":0.025403392701383268,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2027","scenario":"base","value":59995202.784916356,"growth_rate_used":0.025403392701383268,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2028","scenario":"base","value":61519284.48146071,"growth_rate_used":0.025403392701383268,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2029","scenario":"base","value":63082083.02385137,"growth_rate_used":0.025403392701383268,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2030","scenario":"base","value":64684581.95132752,"growth_rate_used":0.025403392701383268,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2026","scenario":"upside","value":61323260.11388234,"growth_rate_used":0.07472712353453029,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2027","scenario":"upside","value":65905770.94795256,"growth_rate_used":0.07472712353453029,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2028","scenario":"upside","value":70830719.63521868,"growth_rate_used":0.07472712353453029,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2029","scenario":"upside","value":76123695.57143936,"growth_rate_used":0.07472712353453029,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_acfr.total_revenues","period":"2030","scenario":"upside","value":81812200.37431128,"growth_rate_used":0.07472712353453029,"last_historical_period":2025,"last_historical_value":57059377.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2028","scenario":"downside","value":3791892.4052462764,"growth_rate_used":-0.08296668568026447,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2029","scenario":"downside","value":3477291.6599268266,"growth_rate_used":-0.08296668568026447,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2030","scenario":"downside","value":3188792.2957590725,"growth_rate_used":-0.08296668568026447,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2031","scenario":"downside","value":2924228.767657181,"growth_rate_used":-0.08296668568026447,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2032","scenario":"downside","value":2681615.1986337807,"growth_rate_used":-0.08296668568026447,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2028","scenario":"base","value":4096268.1092202165,"growth_rate_used":-0.009356300473278012,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2029","scenario":"base","value":4057942.193971246,"growth_rate_used":-0.009356300473278012,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2030","scenario":"base","value":4019974.867501258,"growth_rate_used":-0.009356300473278012,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2031","scenario":"base","value":3982362.7747458904,"growth_rate_used":-0.009356300473278012,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2032","scenario":"base","value":3945102.5920317713,"growth_rate_used":-0.009356300473278012,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2028","scenario":"upside","value":4400643.813194157,"growth_rate_used":0.06425408473370844,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2029","scenario":"upside","value":4683403.1536500035,"growth_rate_used":0.06425408473370844,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2030","scenario":"upside","value":4984330.936726749,"growth_rate_used":0.06425408473370844,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2031","scenario":"upside","value":5304594.559076034,"growth_rate_used":0.06425408473370844,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."},{"metric_id":"school_state_aid.k12_total_aid","period":"2032","scenario":"upside","value":5645436.4273528755,"growth_rate_used":0.06425408473370844,"last_historical_period":2027,"last_historical_value":4134956.0,"model":"ensemble_recent_growth_and_10_year_cagr","planning_range_note":"Downside and upside are one historical growth-volatility step around the base. They are not calibrated probabilities."}]