[{"metric_id":"municipal_budget.general_budget_total","model":"historical_growth_bootstrap","horizon_years":1,"forecast_period":2027,"last_historical_period":2026,"last_historical_value":26168743.39,"growth_observation_count":9,"growth_first_period":2017,"growth_last_period":2026,"simulation_count":10000,"random_seed":20261106,"planning_downside_forecast":26083155.089110263,"planning_base_forecast":27056302.202098016,"planning_upside_forecast":28029449.31508577,"simulation_mean":27036029.52087989,"simulation_stdev":917680.7668559449,"simulation_min":25442989.309169684,"simulation_p05":25442989.309169684,"simulation_p25":26506528.43039362,"simulation_p50":27308555.405642867,"simulation_p75":27430402.679250382,"simulation_p95":28292251.977581438,"simulation_max":28292251.977581438,"probability_below_planning_downside":0.221,"probability_within_planning_range":0.5544,"probability_above_planning_upside":0.2246,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"municipal_budget.general_budget_total","model":"historical_growth_bootstrap","horizon_years":2,"forecast_period":2028,"last_historical_period":2026,"last_historical_value":26168743.39,"growth_observation_count":9,"growth_first_period":2017,"growth_last_period":2026,"simulation_count":10000,"random_seed":20261106,"planning_downside_forecast":25997846.71596257,"planning_base_forecast":27973964.127409864,"planning_upside_forecast":30022459.129894122,"simulation_mean":27941621.089062285,"simulation_stdev":1335136.1966523742,"simulation_min":24737363.01888674,"simulation_p05":25771406.34637509,"simulation_p25":26967801.866599955,"simulation_p50":27939223.966921356,"simulation_p75":28752889.656648755,"simulation_p95":30378241.218737233,"simulation_max":30588076.39456014,"probability_below_planning_downside":0.0726,"probability_within_planning_range":0.8762,"probability_above_planning_upside":0.0512,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"municipal_budget.general_budget_total","model":"historical_growth_bootstrap","horizon_years":3,"forecast_period":2029,"last_historical_period":2026,"last_historical_value":26168743.39,"growth_observation_count":9,"growth_first_period":2017,"growth_last_period":2026,"simulation_count":10000,"random_seed":20261106,"planning_downside_forecast":25912817.355016585,"planning_base_forecast":28922750.1657981,"planning_upside_forecast":32157180.18837592,"simulation_mean":28853405.094580296,"simulation_stdev":1704130.7550743548,"simulation_min":24051306.302583024,"simulation_p05":25930011.950446207,"simulation_p25":27766938.446986116,"simulation_p50":28858422.86510509,"simulation_p75":30039092.979216572,"simulation_p95":31825418.707443036,"simulation_max":33070199.511188913,"probability_below_planning_downside":0.0425,"probability_within_planning_range":0.9455,"probability_above_planning_upside":0.012,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"municipal_budget.general_budget_total","model":"historical_growth_bootstrap","horizon_years":4,"forecast_period":2030,"last_historical_period":2026,"last_historical_value":26168743.39,"growth_observation_count":9,"growth_first_period":2017,"growth_last_period":2026,"simulation_count":10000,"random_seed":20261106,"planning_downside_forecast":25828066.093726393,"planning_base_forecast":29903715.94612568,"planning_upside_forecast":34443688.74626972,"simulation_mean":29810136.515894305,"simulation_stdev":2024401.8751090274,"simulation_min":23384276.42505861,"simulation_p05":26513477.90841548,"simulation_p25":28376194.392529055,"simulation_p50":29773349.03232686,"simulation_p75":31277899.877470914,"simulation_p95":33326120.057123058,"simulation_max":35753738.862255976,"probability_below_planning_downside":0.0232,"probability_within_planning_range":0.968,"probability_above_planning_upside":0.0088,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"municipal_budget.general_budget_total","model":"historical_growth_bootstrap","horizon_years":5,"forecast_period":2031,"last_historical_period":2026,"last_historical_value":26168743.39,"growth_observation_count":9,"growth_first_period":2017,"growth_last_period":2026,"simulation_count":10000,"random_seed":20261106,"planning_downside_forecast":25743592.022530656,"planning_base_forecast":30917952.900759205,"planning_upside_forecast":36892777.522786394,"simulation_mean":30796909.261932623,"simulation_stdev":2363180.9307256313,"simulation_min":23092489.663311776,"simulation_p05":26973114.132111106,"simulation_p25":29154691.767851666,"simulation_p50":30791642.175404996,"simulation_p75":32447282.52136357,"simulation_p95":34835968.306560874,"simulation_max":38522223.152851604,"probability_below_planning_downside":0.0139,"probability_within_planning_range":0.9808,"probability_above_planning_upside":0.0053,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"municipal_budget.local_municipal_tax","model":"historical_growth_bootstrap","horizon_years":1,"forecast_period":2027,"last_historical_period":2026,"last_historical_value":18060458.51,"growth_observation_count":9,"growth_first_period":2017,"growth_last_period":2026,"simulation_count":10000,"random_seed":20262115,"planning_downside_forecast":18425242.22230462,"planning_base_forecast":18626277.39302936,"planning_upside_forecast":18827312.563754097,"simulation_mean":18539574.761552617,"simulation_stdev":188901.35272815172,"simulation_min":18297495.43829513,"simulation_p05":18297495.43829513,"simulation_p25":18384151.581858955,"simulation_p50":18510075.72746014,"simulation_p75":18690986.714808844,"simulation_p95":18851521.33313787,"simulation_max":18851521.33313787,"probability_below_planning_downside":0.3329,"probability_within_planning_range":0.5581,"probability_above_planning_upside":0.109,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"municipal_budget.local_municipal_tax","model":"historical_growth_bootstrap","horizon_years":2,"forecast_period":2028,"last_historical_period":2026,"last_historical_value":18060458.51,"growth_observation_count":9,"growth_first_period":2017,"growth_last_period":2026,"simulation_count":10000,"random_seed":20262115,"planning_downside_forecast":18797393.807173997,"planning_base_forecast":19209822.90288911,"planning_upside_forecast":19626727.537234202,"simulation_mean":19030088.70190932,"simulation_stdev":274373.6892560086,"simulation_min":18537643.3897874,"simulation_p05":18625436.86361761,"simulation_p25":18791109.340391826,"simulation_p50":19025980.585669953,"simulation_p75":19235690.1635315,"simulation_p95":19509667.187935386,"simulation_max":19677233.353570722,"probability_below_planning_downside":0.2597,"probability_within_planning_range":0.7288,"probability_above_planning_upside":0.0115,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"municipal_budget.local_municipal_tax","model":"historical_growth_bootstrap","horizon_years":3,"forecast_period":2029,"last_historical_period":2026,"last_historical_value":18060458.51,"growth_observation_count":9,"growth_first_period":2017,"growth_last_period":2026,"simulation_count":10000,"random_seed":20262115,"planning_downside_forecast":19177062.080315348,"planning_base_forecast":19811650.399798237,"planning_upside_forecast":20460085.979685795,"simulation_mean":19535499.40523621,"simulation_stdev":345940.3752382318,"simulation_min":18780943.19552116,"simulation_p05":18993326.131989248,"simulation_p25":19275689.638922,"simulation_p50":19523339.732447952,"simulation_p75":19771165.6062333,"simulation_p95":20125175.444201577,"simulation_max":20539112.234419703,"probability_below_planning_downside":0.145,"probability_within_planning_range":0.8501,"probability_above_planning_upside":0.0049,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"municipal_budget.local_municipal_tax","model":"historical_growth_bootstrap","horizon_years":4,"forecast_period":2030,"last_historical_period":2026,"last_historical_value":18060458.51,"growth_observation_count":9,"growth_first_period":2017,"growth_last_period":2026,"simulation_count":10000,"random_seed":20262115,"planning_downside_forecast":19564398.86320379,"planning_base_forecast":20432332.64294146,"planning_upside_forecast":21328829.14393004,"simulation_mean":20055033.369042296,"simulation_stdev":409912.5869813705,"simulation_min":19055959.279504225,"simulation_p05":19401997.54642657,"simulation_p25":19755560.176831022,"simulation_p50":20036205.23051766,"simulation_p75":20327178.292811666,"simulation_p95":20779201.86870947,"simulation_max":21438742.11368934,"probability_below_planning_downside":0.1207,"probability_within_planning_range":0.8784,"probability_above_planning_upside":0.0009,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"municipal_budget.local_municipal_tax","model":"historical_growth_bootstrap","horizon_years":5,"forecast_period":2031,"last_historical_period":2026,"last_historical_value":18060458.51,"growth_observation_count":9,"growth_first_period":2017,"growth_last_period":2026,"simulation_count":10000,"random_seed":20262115,"planning_downside_forecast":19959559.04379257,"planning_base_forecast":21072460.33556411,"planning_upside_forecast":22234459.478940357,"simulation_mean":20585036.672329023,"simulation_stdev":467313.5318714886,"simulation_min":19335002.522595435,"simulation_p05":19838729.525943864,"simulation_p25":20251941.2138945,"simulation_p50":20561157.077831477,"simulation_p75":20903348.67384652,"simulation_p95":21383774.55080279,"simulation_max":22319391.00685412,"probability_below_planning_downside":0.0869,"probability_within_planning_range":0.913,"probability_above_planning_upside":0.0001,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"property_tax.total_levy","model":"historical_growth_bootstrap","horizon_years":1,"forecast_period":2026,"last_historical_period":2025,"last_historical_value":82556723.32,"growth_observation_count":9,"growth_first_period":2016,"growth_last_period":2025,"simulation_count":10000,"random_seed":20263124,"planning_downside_forecast":84130864.20234977,"planning_base_forecast":85599221.17433216,"planning_upside_forecast":87067578.14631455,"simulation_mean":85150127.56000957,"simulation_stdev":1394331.6206661304,"simulation_min":83412505.12980297,"simulation_p05":83412505.12980297,"simulation_p25":84007780.43579103,"simulation_p50":84931477.50939456,"simulation_p75":85802519.22561626,"simulation_p95":87899088.18306436,"simulation_max":87899088.18306436,"probability_below_planning_downside":0.3356,"probability_within_planning_range":0.5484,"probability_above_planning_upside":0.116,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"property_tax.total_levy","model":"historical_growth_bootstrap","horizon_years":2,"forecast_period":2027,"last_historical_period":2025,"last_historical_value":82556723.32,"growth_observation_count":9,"growth_first_period":2016,"growth_last_period":2025,"simulation_count":10000,"random_seed":20263124,"planning_downside_forecast":85735019.83598614,"planning_base_forecast":88753845.48937348,"planning_upside_forecast":91824903.64692192,"simulation_mean":87831704.1628943,"simulation_stdev":2039440.788719373,"simulation_min":84277157.96157166,"simulation_p05":84878603.8828434,"simulation_p25":86370479.69463958,"simulation_p50":87389660.03736216,"simulation_p75":89388370.88113685,"simulation_p95":91354924.23200887,"simulation_max":93587165.19630064,"probability_below_planning_downside":0.1408,"probability_within_planning_range":0.8213,"probability_above_planning_upside":0.0379,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"property_tax.total_levy","model":"historical_growth_bootstrap","horizon_years":3,"forecast_period":2028,"last_historical_period":2025,"last_historical_value":82556723.32,"growth_observation_count":9,"growth_first_period":2016,"growth_last_period":2025,"simulation_count":10000,"random_seed":20263124,"planning_downside_forecast":87369762.52374732,"planning_base_forecast":92024728.50902125,"planning_upside_forecast":96842166.84650485,"simulation_mean":90586372.572273,"simulation_stdev":2569921.530433486,"simulation_min":85150773.77219254,"simulation_p05":86830528.21109606,"simulation_p25":88549543.31982043,"simulation_p50":90371220.99231884,"simulation_p75":92102967.29322584,"simulation_p95":95172821.52982512,"simulation_max":99643325.89251125,"probability_below_planning_downside":0.1042,"probability_within_planning_range":0.8817,"probability_above_planning_upside":0.0141,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"property_tax.total_levy","model":"historical_growth_bootstrap","horizon_years":4,"forecast_period":2029,"last_historical_period":2025,"last_historical_value":82556723.32,"growth_observation_count":9,"growth_first_period":2016,"growth_last_period":2025,"simulation_count":10000,"random_seed":20263124,"planning_downside_forecast":89035675.48079057,"planning_base_forecast":95416154.7645055,"planning_upside_forecast":102133570.60070993,"simulation_mean":93442696.46429412,"simulation_stdev":3060871.2970969444,"simulation_min":86033445.47177581,"simulation_p05":88854928.62027308,"simulation_p25":91293448.91959481,"simulation_p50":93121985.19908407,"simulation_p75":95537467.90376286,"simulation_p95":98928187.22577846,"simulation_max":106091389.49871379,"probability_below_planning_downside":0.0618,"probability_within_planning_range":0.9317,"probability_above_planning_upside":0.0065,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"property_tax.total_levy","model":"historical_growth_bootstrap","horizon_years":5,"forecast_period":2030,"last_historical_period":2025,"last_historical_value":82556723.32,"growth_observation_count":9,"growth_first_period":2016,"growth_last_period":2025,"simulation_count":10000,"random_seed":20263124,"planning_downside_forecast":90733353.04266137,"planning_base_forecast":98932566.68669847,"planning_upside_forecast":107714093.80155432,"simulation_mean":96374092.49422489,"simulation_stdev":3503067.1017340682,"simulation_min":87545611.1468105,"simulation_p05":91021011.8427276,"simulation_p25":93934493.7241913,"simulation_p50":96128710.16993876,"simulation_p75":98521186.26163292,"simulation_p95":102530786.70396747,"simulation_max":112956716.61852571,"probability_below_planning_downside":0.0362,"probability_within_planning_range":0.9614,"probability_above_planning_upside":0.0024,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"property_tax.total_rate","model":"historical_growth_bootstrap","horizon_years":1,"forecast_period":2026,"last_historical_period":2025,"last_historical_value":2.423444993335555,"growth_observation_count":9,"growth_first_period":2016,"growth_last_period":2025,"simulation_count":10000,"random_seed":20264133,"planning_downside_forecast":2.4546672478701628,"planning_base_forecast":2.4971434440581306,"planning_upside_forecast":2.539619640246099,"simulation_mean":2.485214231073215,"simulation_stdev":0.04054700678331557,"simulation_min":2.4415468239061604,"simulation_p05":2.4415468239061604,"simulation_p25":2.456304933647408,"simulation_p50":2.4746080338758993,"simulation_p75":2.4985879414913508,"simulation_p95":2.569121908438954,"simulation_max":2.569121908438954,"probability_below_planning_downside":0.2205,"probability_within_planning_range":0.6625,"probability_above_planning_upside":0.117,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"property_tax.total_rate","model":"historical_growth_bootstrap","horizon_years":2,"forecast_period":2027,"last_historical_period":2025,"last_historical_value":2.423444993335555,"growth_observation_count":9,"growth_first_period":2016,"growth_last_period":2025,"simulation_count":10000,"random_seed":20264133,"planning_downside_forecast":2.4862917517567897,"planning_base_forecast":2.573083109932626,"planning_upside_forecast":2.6613634453681576,"simulation_mean":2.5478938451898228,"simulation_stdev":0.057920892727718346,"simulation_min":2.4597838654144635,"simulation_p05":2.4746522102973434,"simulation_p25":2.5006596713027855,"simulation_p50":2.532466758979309,"simulation_p75":2.5914586979425915,"simulation_p95":2.6487818119658075,"simulation_max":2.7235556815079356,"probability_below_planning_downside":0.125,"probability_within_planning_range":0.8392,"probability_above_planning_upside":0.0358,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"property_tax.total_rate","model":"historical_growth_bootstrap","horizon_years":3,"forecast_period":2028,"last_historical_period":2025,"last_historical_value":2.423444993335555,"growth_observation_count":9,"growth_first_period":2016,"growth_last_period":2025,"simulation_count":10000,"random_seed":20264133,"planning_downside_forecast":2.5183236873419257,"planning_base_forecast":2.6513321476883616,"planning_upside_forecast":2.7889433819528637,"simulation_mean":2.61265815246918,"simulation_stdev":0.07292302758454167,"simulation_min":2.4781571278134407,"simulation_p05":2.5132664194640233,"simulation_p25":2.5524375948063955,"simulation_p50":2.6076451646476233,"simulation_p75":2.6589310670129906,"simulation_p95":2.747235168946601,"simulation_max":2.8872727004151084,"probability_below_planning_downside":0.07,"probability_within_planning_range":0.9171,"probability_above_planning_upside":0.0129,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"property_tax.total_rate","model":"historical_growth_bootstrap","horizon_years":4,"forecast_period":2029,"last_historical_period":2025,"last_historical_value":2.423444993335555,"growth_observation_count":9,"growth_first_period":2016,"growth_last_period":2025,"simulation_count":10000,"random_seed":20264133,"planning_downside_forecast":2.5507683037383972,"planning_base_forecast":2.7319607867426567,"planning_upside_forecast":2.9226392213644785,"simulation_mean":2.678053271103872,"simulation_stdev":0.08557570671865333,"simulation_min":2.496667628599875,"simulation_p05":2.5535886156569663,"simulation_p25":2.6109243071422052,"simulation_p50":2.6703766850279163,"simulation_p75":2.7319465860788896,"simulation_p95":2.832417770755029,"simulation_max":3.019482313145144,"probability_below_planning_downside":0.0411,"probability_within_planning_range":0.9523,"probability_above_planning_upside":0.0066,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"property_tax.total_rate","model":"historical_growth_bootstrap","horizon_years":5,"forecast_period":2030,"last_historical_period":2025,"last_historical_value":2.423444993335555,"growth_observation_count":9,"growth_first_period":2016,"growth_last_period":2025,"simulation_count":10000,"random_seed":20264133,"planning_downside_forecast":2.5836309176855425,"planning_base_forecast":2.8150413922325477,"planning_upside_forecast":3.0627441465939134,"simulation_mean":2.746503814856681,"simulation_stdev":0.0981481723934966,"simulation_min":2.52295150020513,"simulation_p05":2.6021263636165965,"simulation_p25":2.673706132398023,"simulation_p50":2.7383257211398337,"simulation_p75":2.8109433001998685,"simulation_p95":2.9186365563286283,"simulation_max":3.2009879259392835,"probability_below_planning_downside":0.0227,"probability_within_planning_range":0.9737,"probability_above_planning_upside":0.0036,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"school_acfr.total_revenues","model":"historical_growth_bootstrap","horizon_years":1,"forecast_period":2026,"last_historical_period":2025,"last_historical_value":57059377.0,"growth_observation_count":7,"growth_first_period":2018,"growth_last_period":2025,"simulation_count":10000,"random_seed":20265142,"planning_downside_forecast":55694497.40857222,"planning_base_forecast":58508878.76122727,"planning_upside_forecast":61323260.11388234,"simulation_mean":58511530.136283115,"simulation_stdev":2591720.227487901,"simulation_min":53356056.400293194,"simulation_p05":53356056.400293194,"simulation_p25":57328388.94854505,"simulation_p50":58996238.33056433,"simulation_p75":59379641.18325202,"simulation_p95":62772593.06661761,"simulation_max":62772593.06661761,"probability_below_planning_downside":0.1417,"probability_within_planning_range":0.7176,"probability_above_planning_upside":0.1407,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"school_acfr.total_revenues","model":"historical_growth_bootstrap","horizon_years":2,"forecast_period":2027,"last_historical_period":2025,"last_historical_value":57059377.0,"growth_observation_count":7,"growth_first_period":2018,"growth_last_period":2025,"simulation_count":10000,"random_seed":20265142,"planning_downside_forecast":54362266.19848053,"planning_base_forecast":59995202.784916356,"planning_upside_forecast":65905770.94795256,"simulation_mean":60043083.68825654,"simulation_stdev":3761041.113291356,"simulation_min":49893092.14839952,"simulation_p05":53607608.68588725,"simulation_p25":58698468.01964036,"simulation_p50":60599646.108708516,"simulation_p75":61541389.685347274,"simulation_p95":65325179.63590887,"simulation_max":69057859.50497092,"probability_below_planning_downside":0.0593,"probability_within_planning_range":0.9195,"probability_above_planning_upside":0.0212,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"school_acfr.total_revenues","model":"historical_growth_bootstrap","horizon_years":3,"forecast_period":2028,"last_historical_period":2025,"last_historical_value":57059377.0,"growth_observation_count":7,"growth_first_period":2018,"growth_last_period":2025,"simulation_count":10000,"random_seed":20265142,"planning_downside_forecast":53061902.40940392,"planning_base_forecast":61519284.48146071,"planning_upside_forecast":70830719.63521868,"simulation_mean":61567098.57327052,"simulation_stdev":4702126.966876382,"simulation_min":46654884.41374027,"simulation_p05":53860346.93904818,"simulation_p25":57547173.3419699,"simulation_p50":61684717.002579,"simulation_p75":64782625.88484834,"simulation_p95":67981564.66047204,"simulation_max":75972454.32170054,"probability_below_planning_downside":0.0447,"probability_within_planning_range":0.9192,"probability_above_planning_upside":0.0361,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"school_acfr.total_revenues","model":"historical_growth_bootstrap","horizon_years":4,"forecast_period":2029,"last_historical_period":2025,"last_historical_value":57059377.0,"growth_observation_count":7,"growth_first_period":2018,"growth_last_period":2025,"simulation_count":10000,"random_seed":20265142,"planning_downside_forecast":51792643.76185633,"planning_base_forecast":63082083.02385137,"planning_upside_forecast":76123695.57143936,"simulation_mean":63186592.49318762,"simulation_stdev":5588411.104205672,"simulation_min":43626845.840407364,"simulation_p05":53464738.41246593,"simulation_p25":59111198.23504385,"simulation_p50":63309231.26499578,"simulation_p75":67141073.01719423,"simulation_p95":72204849.68040918,"simulation_max":83579390.63036567,"probability_below_planning_downside":0.016,"probability_within_planning_range":0.976,"probability_above_planning_upside":0.008,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"school_acfr.total_revenues","model":"historical_growth_bootstrap","horizon_years":5,"forecast_period":2030,"last_historical_period":2025,"last_historical_value":57059377.0,"growth_observation_count":7,"growth_first_period":2018,"growth_last_period":2025,"simulation_count":10000,"random_seed":20265142,"planning_downside_forecast":50553746.21033475,"planning_base_forecast":64684581.95132752,"planning_upside_forecast":81812200.37431128,"simulation_mean":64772499.41659496,"simulation_stdev":6397148.7510059485,"simulation_min":43832528.82233692,"simulation_p05":54065896.11897173,"simulation_p25":60177143.13345169,"simulation_p50":65029858.15089731,"simulation_p75":69363223.92518288,"simulation_p95":75335893.2441569,"simulation_max":86978065.42728233,"probability_below_planning_downside":0.0169,"probability_within_planning_range":0.9804,"probability_above_planning_upside":0.0027,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"school_state_aid.k12_total_aid","model":"historical_growth_bootstrap","horizon_years":1,"forecast_period":2028,"last_historical_period":2027,"last_historical_value":4134956.0,"growth_observation_count":9,"growth_first_period":2018,"growth_last_period":2027,"simulation_count":10000,"random_seed":20266151,"planning_downside_forecast":3791892.4052462764,"planning_base_forecast":4096268.1092202165,"planning_upside_forecast":4400643.813194157,"simulation_mean":3982213.3898798707,"simulation_stdev":286234.39090786147,"simulation_min":3605391.840903909,"simulation_p05":3605391.840903909,"simulation_p25":3771834.2477435693,"simulation_p50":3902104.509990618,"simulation_p75":4265625.6276067225,"simulation_p95":4383053.6296640085,"simulation_max":4383053.6296640085,"probability_below_planning_downside":0.3254,"probability_within_planning_range":0.6746,"probability_above_planning_upside":0.0,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"school_state_aid.k12_total_aid","model":"historical_growth_bootstrap","horizon_years":2,"forecast_period":2029,"last_historical_period":2027,"last_historical_value":4134956.0,"growth_observation_count":9,"growth_first_period":2018,"growth_last_period":2027,"simulation_count":10000,"random_seed":20266151,"planning_downside_forecast":3477291.6599268266,"planning_base_forecast":4057942.193971246,"planning_upside_forecast":4683403.1536500035,"simulation_mean":3835306.2879902725,"simulation_stdev":392108.0343403556,"simulation_min":3143649.0077419146,"simulation_p05":3172961.264507833,"simulation_p25":3520342.382067891,"simulation_p50":3821715.240448661,"simulation_p75":4090807.93107845,"simulation_p95":4646036.291936011,"simulation_max":4646037.133287716,"probability_below_planning_downside":0.2031,"probability_within_planning_range":0.7968999999999999,"probability_above_planning_upside":0.0,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"school_state_aid.k12_total_aid","model":"historical_growth_bootstrap","horizon_years":3,"forecast_period":2030,"last_historical_period":2027,"last_historical_value":4134956.0,"growth_observation_count":9,"growth_first_period":2018,"growth_last_period":2027,"simulation_count":10000,"random_seed":20266151,"planning_downside_forecast":3188792.2957590725,"planning_base_forecast":4019974.867501258,"planning_upside_forecast":4984330.936726749,"simulation_mean":3689575.4859621576,"simulation_stdev":462227.72536380315,"simulation_min":2741041.61765648,"simulation_p05":2980419.6272605225,"simulation_p25":3347767.300675456,"simulation_p50":3631589.4734790144,"simulation_p75":3985058.473791332,"simulation_p95":4525933.900260301,"simulation_max":4924799.664279496,"probability_below_planning_downside":0.1318,"probability_within_planning_range":0.8682,"probability_above_planning_upside":0.0,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"school_state_aid.k12_total_aid","model":"historical_growth_bootstrap","horizon_years":4,"forecast_period":2031,"last_historical_period":2027,"last_historical_value":4134956.0,"growth_observation_count":9,"growth_first_period":2018,"growth_last_period":2027,"simulation_count":10000,"random_seed":20266151,"planning_downside_forecast":2924228.767657181,"planning_base_forecast":3982362.7747458904,"planning_upside_forecast":5304594.559076034,"simulation_mean":3553659.8367089774,"simulation_stdev":517510.5112413956,"simulation_min":2389996.189530608,"simulation_p05":2781696.3421626785,"simulation_p25":3173853.4069040054,"simulation_p50":3513273.637591033,"simulation_p75":3865859.7168694376,"simulation_p95":4492315.360812181,"simulation_max":5220287.965310474,"probability_below_planning_downside":0.1094,"probability_within_planning_range":0.8906000000000001,"probability_above_planning_upside":0.0,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."},{"metric_id":"school_state_aid.k12_total_aid","model":"historical_growth_bootstrap","horizon_years":5,"forecast_period":2032,"last_historical_period":2027,"last_historical_value":4134956.0,"growth_observation_count":9,"growth_first_period":2018,"growth_last_period":2027,"simulation_count":10000,"random_seed":20266151,"planning_downside_forecast":2681615.1986337807,"planning_base_forecast":3945102.5920317713,"planning_upside_forecast":5645436.4273528755,"simulation_mean":3421944.5588780125,"simulation_stdev":559233.2374836045,"simulation_min":2083909.1786043395,"simulation_p05":2594424.0202497602,"simulation_p25":3014845.7865062556,"simulation_p50":3360024.6628466984,"simulation_p75":3774160.393845069,"simulation_p95":4426410.159457391,"simulation_max":5533505.082641998,"probability_below_planning_downside":0.0798,"probability_within_planning_range":0.9202,"probability_above_planning_upside":0.0,"notes":"Deterministic bootstrap of trailing annual growth rates with replacement. Quantiles are empirical scenario outputs, not confidence intervals or official projections; the seed and source growth window are retained for reproducibility."}]