{
 "metadata": {
  "what": "Summary of each Connecticut town's ADOPTED municipal budget, by budget fiscal year.",
  "source": "CT Office of Policy and Management — Summary Financial Information from Adopted Municipal Budgets",
  "dataset_id": "pcg4-s5rc",
  "landing_page": "https://data.ct.gov/d/pcg4-s5rc",
  "generated_by": "Data/fetch_ct_adopted_budgets.py",
  "basis_note": "ADOPTED budget — what a town appropriates — not audited actuals. This is a different basis from src/data/ct_ucoa_town_indicators.json, which reports what was spent and received across all governmental funds and is gross of grant pass-throughs. The two must not be plotted as one series; where both appear, both must be labelled.",
  "fiscal_year_note": "fiscal_period_of_budget Y is the fiscal year ending June 30 of Y. 2026 = FY 2025-26.",
  "coverage_note": "FY 2022 through FY 2026 only — five budget years. This is a summary, not line items: education is one figure and everything else is another. It cannot reproduce a department-level or object-level analysis.",
  "adoption_note": "date_budget_adopted is the date the town adopted the budget, however its charter provides — town meeting, referendum, or a council or board of aldermen. The dataset does not record which mechanism was used, so no page may state one.",
  "fields": [
   "property_tax_revenue",
   "revenues_from_state_of_ct",
   "revenues_from_federal",
   "use_of_fund_balance",
   "all_other_revenue",
   "total_revenue",
   "education_expenditures",
   "debt_service",
   "contingency_amount",
   "all_other_expenditures",
   "total_expenditures",
   "budgeted_tax_collection",
   "mill_rate_real_estate_personal",
   "mill_rate_motor_vehicle"
  ],
  "town_count": 169,
  "fiscal_years": [
   2022,
   2023,
   2024,
   2025,
   2026
  ],
  "entity_names_not_matched": [
   "GROTON (CITY)"
  ]
 },
 "fiscal_years": [
  2022,
  2023,
  2024,
  2025,
  2026
 ],
 "towns": {
  "Andover": {
   "2026": {
    "property_tax_revenue": 10203445.0,
    "revenues_from_state_of_ct": 2075780.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 475200.0,
    "total_revenue": 12754425.0,
    "education_expenditures": 8700993.0,
    "debt_service": 0.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 4148432.0,
    "total_expenditures": 12899425.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 31.59,
    "mill_rate_motor_vehicle": 31.59,
    "date_budget_adopted": "2025-05-27"
   },
   "2025": {
    "property_tax_revenue": 10210579.0,
    "revenues_from_state_of_ct": 2102132.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 408800.0,
    "total_revenue": 12721511.0,
    "education_expenditures": 8498164.0,
    "debt_service": 0.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 4252627.0,
    "total_expenditures": 12800791.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 31.46,
    "mill_rate_motor_vehicle": 31.46,
    "date_budget_adopted": "2024-05-23"
   },
   "2024": {
    "property_tax_revenue": 10169728.0,
    "revenues_from_state_of_ct": 2080132.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 184200.0,
    "total_revenue": 12434060.0,
    "education_expenditures": 8728209.0,
    "debt_service": 0.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 3690851.0,
    "total_expenditures": 12469060.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 31.29,
    "mill_rate_motor_vehicle": 31.29,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 9938852.0,
    "revenues_from_state_of_ct": 2460550.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 100000.0,
    "all_other_revenue": 227982.0,
    "total_revenue": 12727384.0,
    "education_expenditures": 9079724.0,
    "debt_service": 0.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 3597660.0,
    "total_expenditures": 12727384.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 31.91,
    "mill_rate_motor_vehicle": 31.91,
    "date_budget_adopted": "2022-06-07"
   },
   "2022": {
    "property_tax_revenue": 9739497.0,
    "revenues_from_state_of_ct": 2402933.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 250000.0,
    "all_other_revenue": 35000.0,
    "total_revenue": 12427430.0,
    "education_expenditures": 9022157.0,
    "debt_service": null,
    "contingency_amount": 3405273.0,
    "all_other_expenditures": null,
    "total_expenditures": 12427430.0,
    "budgeted_tax_collection": 0.76,
    "mill_rate_real_estate_personal": 36.0,
    "mill_rate_motor_vehicle": 36.0,
    "date_budget_adopted": "2021-07-13"
   }
  },
  "Ansonia": {
   "2026": {
    "property_tax_revenue": 39796451.0,
    "revenues_from_state_of_ct": 16176131.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 222000.0,
    "all_other_revenue": 11923624.0,
    "total_revenue": 68118206.0,
    "education_expenditures": 38612089.0,
    "debt_service": 2256082.0,
    "contingency_amount": 193445.0,
    "all_other_expenditures": 27056590.0,
    "total_expenditures": 68118206.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 28.55,
    "mill_rate_motor_vehicle": 28.55,
    "date_budget_adopted": "2025-06-02"
   },
   "2025": {
    "property_tax_revenue": 37753607.0,
    "revenues_from_state_of_ct": 16915508.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 147000.0,
    "all_other_revenue": 12266213.0,
    "total_revenue": 67082328.0,
    "education_expenditures": 37576212.0,
    "debt_service": 2366007.0,
    "contingency_amount": 202631.0,
    "all_other_expenditures": 26937478.0,
    "total_expenditures": 67082328.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 26.49,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-30"
   },
   "2024": {
    "property_tax_revenue": 37515249.0,
    "revenues_from_state_of_ct": 16997918.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 575000.0,
    "all_other_revenue": 9387450.0,
    "total_revenue": 64475617.0,
    "education_expenditures": 35776212.0,
    "debt_service": 2396581.0,
    "contingency_amount": 408574.0,
    "all_other_expenditures": 25894250.0,
    "total_expenditures": 64475617.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 26.24,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-06-01"
   },
   "2023": {
    "property_tax_revenue": 38279718.0,
    "revenues_from_state_of_ct": 17274212.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 330000.0,
    "all_other_revenue": 4810000.0,
    "total_revenue": 60693930.0,
    "education_expenditures": 33926212.0,
    "debt_service": 2194696.0,
    "contingency_amount": 459225.0,
    "all_other_expenditures": 24113797.0,
    "total_expenditures": 60693930.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 37.8,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-10"
   },
   "2022": {
    "property_tax_revenue": 36990318.0,
    "revenues_from_state_of_ct": 17025954.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 380500.0,
    "all_other_revenue": 4784200.0,
    "total_revenue": 59180972.0,
    "education_expenditures": 33547129.0,
    "debt_service": 2058083.0,
    "contingency_amount": 389000.0,
    "all_other_expenditures": 23186760.0,
    "total_expenditures": 59180972.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 37.8,
    "mill_rate_motor_vehicle": 37.8,
    "date_budget_adopted": "2021-05-11"
   }
  },
  "Ashford": {
   "2026": {
    "property_tax_revenue": 13250171.0,
    "revenues_from_state_of_ct": 3559930.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 648024.0,
    "total_revenue": 17458125.0,
    "education_expenditures": 13016977.0,
    "debt_service": 40600.0,
    "contingency_amount": 20000.0,
    "all_other_expenditures": 4380548.0,
    "total_expenditures": 17458125.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 36.38,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-06"
   },
   "2025": {
    "property_tax_revenue": 12599805.0,
    "revenues_from_state_of_ct": 3560596.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 320790.0,
    "total_revenue": 16481191.0,
    "education_expenditures": 12438373.0,
    "debt_service": 41800.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 3951018.0,
    "total_expenditures": 16481191.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 34.36,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-07"
   },
   "2024": {
    "property_tax_revenue": 12176578.0,
    "revenues_from_state_of_ct": 3674825.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 246870.0,
    "total_revenue": 16098273.0,
    "education_expenditures": 12259023.0,
    "debt_service": 43000.0,
    "contingency_amount": 31000.0,
    "all_other_expenditures": 3765250.0,
    "total_expenditures": 16098273.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 33.09,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-11"
   },
   "2023": {
    "property_tax_revenue": 11549219.0,
    "revenues_from_state_of_ct": 3712204.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 420258.0,
    "total_revenue": 15681681.0,
    "education_expenditures": 11839966.0,
    "debt_service": 235800.0,
    "contingency_amount": 85000.0,
    "all_other_expenditures": 3520915.0,
    "total_expenditures": 15681681.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 32.27,
    "mill_rate_motor_vehicle": 32.27,
    "date_budget_adopted": "2022-05-03"
   },
   "2022": {
    "property_tax_revenue": 10979123.0,
    "revenues_from_state_of_ct": 3673646.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 400100.0,
    "total_revenue": 15052869.0,
    "education_expenditures": 11512074.0,
    "debt_service": 240200.0,
    "contingency_amount": 35000.0,
    "all_other_expenditures": 3265595.0,
    "total_expenditures": 15052869.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 36.37,
    "mill_rate_motor_vehicle": 36.37,
    "date_budget_adopted": "2021-05-25"
   }
  },
  "Avon": {
   "2026": {
    "property_tax_revenue": 99702008.0,
    "revenues_from_state_of_ct": 3178504.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2525000.0,
    "all_other_revenue": 6236450.0,
    "total_revenue": 111641962.0,
    "education_expenditures": 72806576.0,
    "debt_service": 3486198.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 35339188.0,
    "total_expenditures": 111641962.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 30.75,
    "mill_rate_motor_vehicle": 30.75,
    "date_budget_adopted": "2025-05-14"
   },
   "2025": {
    "property_tax_revenue": 95801026.0,
    "revenues_from_state_of_ct": 4158436.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2750588.0,
    "all_other_revenue": 5026992.0,
    "total_revenue": 107737042.0,
    "education_expenditures": 69814504.0,
    "debt_service": 2890950.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 35021588.0,
    "total_expenditures": 107737042.0,
    "budgeted_tax_collection": 0.9906,
    "mill_rate_real_estate_personal": 29.66,
    "mill_rate_motor_vehicle": 29.66,
    "date_budget_adopted": "2024-07-10"
   },
   "2024": {
    "property_tax_revenue": 94847422.0,
    "revenues_from_state_of_ct": 3065141.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 750000.0,
    "all_other_revenue": 4619867.0,
    "total_revenue": 103282430.0,
    "education_expenditures": 66743809.0,
    "debt_service": 2889400.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 33639221.0,
    "total_expenditures": 103282430.0,
    "budgeted_tax_collection": 0.9915,
    "mill_rate_real_estate_personal": 35.39,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-10"
   },
   "2023": {
    "property_tax_revenue": 92777959.0,
    "revenues_from_state_of_ct": 1984347.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3717436.0,
    "total_revenue": 98479742.0,
    "education_expenditures": 64355604.0,
    "debt_service": 2962950.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 31151188.0,
    "total_expenditures": 98479742.0,
    "budgeted_tax_collection": 0.9924,
    "mill_rate_real_estate_personal": 34.61,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-11"
   },
   "2022": {
    "property_tax_revenue": 89431681.0,
    "revenues_from_state_of_ct": 1907035.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 456000.0,
    "all_other_revenue": 3494327.0,
    "total_revenue": 95289043.0,
    "education_expenditures": 62634303.0,
    "debt_service": 2975117.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 29669623.0,
    "total_expenditures": 95289043.0,
    "budgeted_tax_collection": 0.9933,
    "mill_rate_real_estate_personal": 34.21,
    "mill_rate_motor_vehicle": 34.21,
    "date_budget_adopted": "2021-05-12"
   }
  },
  "Barkhamsted": {
   "2026": {
    "property_tax_revenue": 11718899.0,
    "revenues_from_state_of_ct": 1563914.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 700000.0,
    "all_other_revenue": 269370.0,
    "total_revenue": 14252183.0,
    "education_expenditures": 10877343.0,
    "debt_service": 129456.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3245384.0,
    "total_expenditures": 14252183.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 23.94,
    "mill_rate_motor_vehicle": 23.94,
    "date_budget_adopted": "2025-05-06"
   },
   "2025": {
    "property_tax_revenue": 11950221.0,
    "revenues_from_state_of_ct": 1563914.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 400000.0,
    "all_other_revenue": 183744.0,
    "total_revenue": 14097879.0,
    "education_expenditures": 10827884.0,
    "debt_service": 224816.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3045179.0,
    "total_expenditures": 14097879.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 24.2,
    "mill_rate_motor_vehicle": 24.2,
    "date_budget_adopted": "2024-05-07"
   },
   "2024": {
    "property_tax_revenue": 11846395.0,
    "revenues_from_state_of_ct": 1560418.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 375000.0,
    "all_other_revenue": 183744.0,
    "total_revenue": 13965557.0,
    "education_expenditures": 10984421.0,
    "debt_service": 229807.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2751329.0,
    "total_expenditures": 13965557.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 32.0,
    "mill_rate_motor_vehicle": 32.0,
    "date_budget_adopted": "2023-05-02"
   },
   "2023": {
    "property_tax_revenue": 11560439.0,
    "revenues_from_state_of_ct": 1561893.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 317000.0,
    "all_other_revenue": 181888.0,
    "total_revenue": 13621220.0,
    "education_expenditures": 10815400.0,
    "debt_service": 234532.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2571288.0,
    "total_expenditures": 13621220.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 31.49,
    "mill_rate_motor_vehicle": 31.49,
    "date_budget_adopted": "2022-05-02"
   },
   "2022": {
    "property_tax_revenue": 11305402.0,
    "revenues_from_state_of_ct": 1525058.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 180233.0,
    "total_revenue": 13510693.0,
    "education_expenditures": 10724708.0,
    "debt_service": 244636.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2541349.0,
    "total_expenditures": 13510693.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 31.52,
    "mill_rate_motor_vehicle": 31.52,
    "date_budget_adopted": "2021-05-25"
   }
  },
  "Beacon Falls": {
   "2026": {
    "property_tax_revenue": 18974693.0,
    "revenues_from_state_of_ct": 288899.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1147876.0,
    "all_other_revenue": 5854122.0,
    "total_revenue": 26265590.0,
    "education_expenditures": 15616852.0,
    "debt_service": 1249000.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 9299738.0,
    "total_expenditures": 26265590.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 30.46,
    "mill_rate_motor_vehicle": 30.46,
    "date_budget_adopted": "2025-05-21"
   },
   "2025": {
    "property_tax_revenue": 18474844.0,
    "revenues_from_state_of_ct": 299795.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1051619.0,
    "all_other_revenue": 5508159.0,
    "total_revenue": 25334417.0,
    "education_expenditures": 15059277.0,
    "debt_service": 1160450.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 9014690.0,
    "total_expenditures": 25334417.0,
    "budgeted_tax_collection": 0.989,
    "mill_rate_real_estate_personal": 29.83,
    "mill_rate_motor_vehicle": 29.83,
    "date_budget_adopted": "2024-06-03"
   },
   "2024": {
    "property_tax_revenue": 18107875.0,
    "revenues_from_state_of_ct": 308136.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 691014.0,
    "all_other_revenue": 5230497.0,
    "total_revenue": 24337522.0,
    "education_expenditures": 14990623.0,
    "debt_service": 1192950.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 8053949.0,
    "total_expenditures": 24337522.0,
    "budgeted_tax_collection": 0.989,
    "mill_rate_real_estate_personal": 29.54,
    "mill_rate_motor_vehicle": 29.54,
    "date_budget_adopted": "2023-05-11"
   },
   "2023": {
    "property_tax_revenue": 16921048.0,
    "revenues_from_state_of_ct": 467964.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1097981.0,
    "all_other_revenue": 5196037.0,
    "total_revenue": 23683030.0,
    "education_expenditures": 14670570.0,
    "debt_service": 1242250.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 7670210.0,
    "total_expenditures": 23683030.0,
    "budgeted_tax_collection": 0.989,
    "mill_rate_real_estate_personal": 28.31,
    "mill_rate_motor_vehicle": 28.31,
    "date_budget_adopted": "2022-06-21"
   },
   "2022": {
    "property_tax_revenue": 17030830.0,
    "revenues_from_state_of_ct": 308217.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 1143704.0,
    "all_other_revenue": 4952413.0,
    "total_revenue": 23435164.0,
    "education_expenditures": 14151316.0,
    "debt_service": 936290.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 7247558.0,
    "total_expenditures": 22435164.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 34.9,
    "mill_rate_motor_vehicle": 34.9,
    "date_budget_adopted": "2021-06-02"
   }
  },
  "Berlin": {
   "2026": {
    "property_tax_revenue": 92634079.0,
    "revenues_from_state_of_ct": 7542971.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 595618.0,
    "all_other_revenue": 5774687.0,
    "total_revenue": 106547355.0,
    "education_expenditures": 59749532.0,
    "debt_service": 8836789.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 37661034.0,
    "total_expenditures": 106547355.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 30.65,
    "mill_rate_motor_vehicle": 30.65,
    "date_budget_adopted": "2025-06-03"
   },
   "2025": {
    "property_tax_revenue": 89749741.0,
    "revenues_from_state_of_ct": 6389199.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 952688.0,
    "all_other_revenue": 5746033.0,
    "total_revenue": 102837661.0,
    "education_expenditures": 57558430.0,
    "debt_service": 8396868.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 36582363.0,
    "total_expenditures": 102837661.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 30.21,
    "mill_rate_motor_vehicle": 30.21,
    "date_budget_adopted": "2024-06-10"
   },
   "2024": {
    "property_tax_revenue": 85982963.0,
    "revenues_from_state_of_ct": 6757636.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1343000.0,
    "all_other_revenue": 5529097.0,
    "total_revenue": 99612696.0,
    "education_expenditures": 55933228.0,
    "debt_service": 8574430.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 34805038.0,
    "total_expenditures": 99612696.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 29.56,
    "mill_rate_motor_vehicle": 29.56,
    "date_budget_adopted": "2023-05-30"
   },
   "2023": {
    "property_tax_revenue": 84753727.0,
    "revenues_from_state_of_ct": 6169545.0,
    "revenues_from_federal": 300000.0,
    "use_of_fund_balance": 865000.0,
    "all_other_revenue": 4537506.0,
    "total_revenue": 96625778.0,
    "education_expenditures": 53988367.0,
    "debt_service": 8626455.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 33710956.0,
    "total_expenditures": 96625778.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 34.31,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-04-26"
   },
   "2022": {
    "property_tax_revenue": 81349852.0,
    "revenues_from_state_of_ct": 6148497.0,
    "revenues_from_federal": 700000.0,
    "use_of_fund_balance": 485000.0,
    "all_other_revenue": 5275698.0,
    "total_revenue": 93959047.0,
    "education_expenditures": 52786186.0,
    "debt_service": 8843893.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 32028968.0,
    "total_expenditures": 93959047.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 33.93,
    "mill_rate_motor_vehicle": 33.93,
    "date_budget_adopted": "2021-04-27"
   }
  },
  "Bethany": {
   "2026": {
    "property_tax_revenue": 22651801.0,
    "revenues_from_state_of_ct": 2382974.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 600000.0,
    "all_other_revenue": 1592650.0,
    "total_revenue": 27227425.0,
    "education_expenditures": 17184711.0,
    "debt_service": 1058772.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 8833942.0,
    "total_expenditures": 27227425.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 29.14,
    "mill_rate_motor_vehicle": 29.14,
    "date_budget_adopted": "2025-05-19"
   },
   "2025": {
    "property_tax_revenue": 22206112.0,
    "revenues_from_state_of_ct": 2628806.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1792779.0,
    "total_revenue": 26627697.0,
    "education_expenditures": 16718787.0,
    "debt_service": 1089632.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 8669278.0,
    "total_expenditures": 26627697.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 28.42,
    "mill_rate_motor_vehicle": 28.42,
    "date_budget_adopted": "2024-05-20"
   },
   "2024": {
    "property_tax_revenue": 22358294.0,
    "revenues_from_state_of_ct": 2381539.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1540780.0,
    "total_revenue": 26280613.0,
    "education_expenditures": 16658977.0,
    "debt_service": 1084346.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 8387290.0,
    "total_expenditures": 26280613.0,
    "budgeted_tax_collection": 0.9825,
    "mill_rate_real_estate_personal": 37.78,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-15"
   },
   "2023": {
    "property_tax_revenue": 21196367.0,
    "revenues_from_state_of_ct": 2306690.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 567922.0,
    "all_other_revenue": 1279400.0,
    "total_revenue": 25350379.0,
    "education_expenditures": 16266032.0,
    "debt_service": 1049755.0,
    "contingency_amount": 137900.0,
    "all_other_expenditures": 7896692.0,
    "total_expenditures": 25350379.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 36.0,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-16"
   },
   "2022": {
    "property_tax_revenue": 20277895.0,
    "revenues_from_state_of_ct": 2152528.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1354382.0,
    "all_other_revenue": 683443.0,
    "total_revenue": 24468248.0,
    "education_expenditures": 16315094.0,
    "debt_service": 785068.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 7218086.0,
    "total_expenditures": 24468248.0,
    "budgeted_tax_collection": 0.9825,
    "mill_rate_real_estate_personal": 34.5,
    "mill_rate_motor_vehicle": 34.5,
    "date_budget_adopted": "2021-05-26"
   }
  },
  "Bethel": {
   "2026": {
    "property_tax_revenue": 83048623.0,
    "revenues_from_state_of_ct": 10977113.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3457908.0,
    "total_revenue": 97483644.0,
    "education_expenditures": 58377489.0,
    "debt_service": 5002425.0,
    "contingency_amount": 60000.0,
    "all_other_expenditures": 34043730.0,
    "total_expenditures": 97483644.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 30.41,
    "mill_rate_motor_vehicle": 30.41,
    "date_budget_adopted": "2025-04-22"
   },
   "2025": {
    "property_tax_revenue": 79219336.0,
    "revenues_from_state_of_ct": 9814985.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3423908.0,
    "total_revenue": 92458229.0,
    "education_expenditures": 54751132.0,
    "debt_service": 5269569.0,
    "contingency_amount": 60000.0,
    "all_other_expenditures": 32377528.0,
    "total_expenditures": 92458229.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 29.17,
    "mill_rate_motor_vehicle": 29.17,
    "date_budget_adopted": "2024-04-22"
   },
   "2024": {
    "property_tax_revenue": 77160250.0,
    "revenues_from_state_of_ct": 9116003.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2455000.0,
    "total_revenue": 88731253.0,
    "education_expenditures": 53159164.0,
    "debt_service": 5427044.0,
    "contingency_amount": 60000.0,
    "all_other_expenditures": 30085045.0,
    "total_expenditures": 88731253.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 28.43,
    "mill_rate_motor_vehicle": 28.43,
    "date_budget_adopted": "2023-04-18"
   },
   "2023": {
    "property_tax_revenue": 74225696.0,
    "revenues_from_state_of_ct": 8712473.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2473248.0,
    "total_revenue": 85411417.0,
    "education_expenditures": 51164831.0,
    "debt_service": 5464869.0,
    "contingency_amount": 60.0,
    "all_other_expenditures": 28781657.0,
    "total_expenditures": 85411417.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 34.59,
    "mill_rate_motor_vehicle": 32.0,
    "date_budget_adopted": "2022-04-19"
   },
   "2022": {
    "property_tax_revenue": 69688599.0,
    "revenues_from_state_of_ct": 8763912.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3401625.0,
    "total_revenue": 81854136.0,
    "education_expenditures": 49050088.0,
    "debt_service": 5781638.0,
    "contingency_amount": 60000.0,
    "all_other_expenditures": 26962410.0,
    "total_expenditures": 81854136.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 34.26,
    "mill_rate_motor_vehicle": 32.0,
    "date_budget_adopted": "2021-05-24"
   }
  },
  "Bethlehem": {
   "2026": {
    "property_tax_revenue": 11993535.0,
    "revenues_from_state_of_ct": 1633957.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 548355.0,
    "total_revenue": 14675847.0,
    "education_expenditures": 10258203.0,
    "debt_service": 37000.0,
    "contingency_amount": 40000.0,
    "all_other_expenditures": 4340644.0,
    "total_expenditures": 14675847.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 22.58,
    "mill_rate_motor_vehicle": 22.58,
    "date_budget_adopted": "2025-05-27"
   },
   "2025": {
    "property_tax_revenue": 11651800.0,
    "revenues_from_state_of_ct": 1556820.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 600000.0,
    "all_other_revenue": 533613.0,
    "total_revenue": 14342233.0,
    "education_expenditures": 9750500.0,
    "debt_service": 42500.0,
    "contingency_amount": 40000.0,
    "all_other_expenditures": 4509233.0,
    "total_expenditures": 14342233.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 21.89,
    "mill_rate_motor_vehicle": 21.89,
    "date_budget_adopted": "2024-05-29"
   },
   "2024": {
    "property_tax_revenue": 10641116.0,
    "revenues_from_state_of_ct": 1560075.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 627443.0,
    "total_revenue": 13328634.0,
    "education_expenditures": 9373017.0,
    "debt_service": 42500.0,
    "contingency_amount": 40000.0,
    "all_other_expenditures": 3873117.0,
    "total_expenditures": 13328634.0,
    "budgeted_tax_collection": 0.9825,
    "mill_rate_real_estate_personal": 27.49,
    "mill_rate_motor_vehicle": 27.49,
    "date_budget_adopted": "2023-05-31"
   },
   "2023": {
    "property_tax_revenue": 10609127.0,
    "revenues_from_state_of_ct": 1456380.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 600000.0,
    "all_other_revenue": 384517.0,
    "total_revenue": 13050024.0,
    "education_expenditures": 9206324.0,
    "debt_service": 47954.0,
    "contingency_amount": 44000.0,
    "all_other_expenditures": 3751746.0,
    "total_expenditures": 13050024.0,
    "budgeted_tax_collection": 0.9825,
    "mill_rate_real_estate_personal": 27.5,
    "mill_rate_motor_vehicle": 27.5,
    "date_budget_adopted": "2022-05-31"
   },
   "2022": {
    "property_tax_revenue": 10267454.0,
    "revenues_from_state_of_ct": 1445943.0,
    "revenues_from_federal": 335889.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 372107.0,
    "total_revenue": 12921393.0,
    "education_expenditures": 9299358.0,
    "debt_service": 42378.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 3529657.0,
    "total_expenditures": 12921393.0,
    "budgeted_tax_collection": 0.9775,
    "mill_rate_real_estate_personal": 27.51,
    "mill_rate_motor_vehicle": 27.51,
    "date_budget_adopted": "2021-05-27"
   }
  },
  "Bloomfield": {
   "2026": {
    "property_tax_revenue": 98654359.0,
    "revenues_from_state_of_ct": 7687612.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 3750000.0,
    "all_other_revenue": 3527300.0,
    "total_revenue": 113619271.0,
    "education_expenditures": 54321894.0,
    "debt_service": 8257362.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 51040015.0,
    "total_expenditures": 113619271.0,
    "budgeted_tax_collection": 0.984,
    "mill_rate_real_estate_personal": 35.64,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-28"
   },
   "2025": {
    "property_tax_revenue": 95508500.0,
    "revenues_from_state_of_ct": 8143629.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2750000.0,
    "all_other_revenue": 3794801.0,
    "total_revenue": 110196930.0,
    "education_expenditures": 53424365.0,
    "debt_service": 7354730.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 49417835.0,
    "total_expenditures": 110196930.0,
    "budgeted_tax_collection": 0.983,
    "mill_rate_real_estate_personal": 37.49,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-06"
   },
   "2024": {
    "property_tax_revenue": 89916288.0,
    "revenues_from_state_of_ct": 7362527.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2538069.0,
    "all_other_revenue": 5374899.0,
    "total_revenue": 105191783.0,
    "education_expenditures": 51772311.0,
    "debt_service": 6833410.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 46586062.0,
    "total_expenditures": 105191783.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 36.78,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-01"
   },
   "2023": {
    "property_tax_revenue": 83220376.0,
    "revenues_from_state_of_ct": 7217418.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 5093069.0,
    "all_other_revenue": 8762760.0,
    "total_revenue": 104293623.0,
    "education_expenditures": 48841803.0,
    "debt_service": 6807797.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 48644023.0,
    "total_expenditures": 104293623.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 34.53,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-02"
   },
   "2022": {
    "property_tax_revenue": 84293036.0,
    "revenues_from_state_of_ct": 6492563.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 2750000.0,
    "all_other_revenue": 3152701.0,
    "total_revenue": 96688300.0,
    "education_expenditures": 46738567.0,
    "debt_service": 7042532.0,
    "contingency_amount": null,
    "all_other_expenditures": 42907201.0,
    "total_expenditures": 96688300.0,
    "budgeted_tax_collection": 0.984,
    "mill_rate_real_estate_personal": 35.58,
    "mill_rate_motor_vehicle": 35.58,
    "date_budget_adopted": "2021-04-22"
   }
  },
  "Bolton": {
   "2026": {
    "property_tax_revenue": 19682336.0,
    "revenues_from_state_of_ct": 2794723.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2500055.0,
    "all_other_revenue": 1354868.0,
    "total_revenue": 26331982.0,
    "education_expenditures": 16800367.0,
    "debt_service": 1423321.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 8058294.0,
    "total_expenditures": 26331982.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 32.3,
    "mill_rate_motor_vehicle": 32.3,
    "date_budget_adopted": "2025-08-13"
   },
   "2025": {
    "property_tax_revenue": 18852915.0,
    "revenues_from_state_of_ct": 3517382.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2323869.0,
    "all_other_revenue": 1178933.0,
    "total_revenue": 25873099.0,
    "education_expenditures": 16546157.0,
    "debt_service": 1372934.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 7904008.0,
    "total_expenditures": 25873099.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 32.74,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-06-04"
   },
   "2024": {
    "property_tax_revenue": 19726797.0,
    "revenues_from_state_of_ct": 3194648.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1163412.0,
    "all_other_revenue": 741922.0,
    "total_revenue": 24826779.0,
    "education_expenditures": 16109150.0,
    "debt_service": 1426168.0,
    "contingency_amount": 25000.0,
    "all_other_expenditures": 7266461.0,
    "total_expenditures": 24826779.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 43.82,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-23"
   },
   "2023": {
    "property_tax_revenue": 17991408.0,
    "revenues_from_state_of_ct": 3116196.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1514073.0,
    "all_other_revenue": 824921.0,
    "total_revenue": 23446598.0,
    "education_expenditures": 15158666.0,
    "debt_service": 1365851.0,
    "contingency_amount": 25000.0,
    "all_other_expenditures": 6897081.0,
    "total_expenditures": 23446598.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 39.99,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-07-12"
   },
   "2022": {
    "property_tax_revenue": 17673124.0,
    "revenues_from_state_of_ct": 2781224.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 1659924.0,
    "all_other_revenue": 714222.0,
    "total_revenue": 22828494.0,
    "education_expenditures": 14868914.0,
    "debt_service": 1161573.0,
    "contingency_amount": 25000.0,
    "all_other_expenditures": 6773007.0,
    "total_expenditures": 22828494.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 39.43,
    "mill_rate_motor_vehicle": 39.43,
    "date_budget_adopted": "2021-07-27"
   }
  },
  "Bozrah": {
   "2026": {
    "property_tax_revenue": 7816703.0,
    "revenues_from_state_of_ct": 1651681.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 400930.0,
    "all_other_revenue": 386090.0,
    "total_revenue": 10255404.0,
    "education_expenditures": 7129918.0,
    "debt_service": 489021.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2636468.0,
    "total_expenditures": 10255407.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 23.5,
    "mill_rate_motor_vehicle": 23.5,
    "date_budget_adopted": "2025-05-28"
   },
   "2025": {
    "property_tax_revenue": 7700277.0,
    "revenues_from_state_of_ct": 1579728.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 313050.0,
    "all_other_revenue": 304743.0,
    "total_revenue": 9897798.0,
    "education_expenditures": 7126982.0,
    "debt_service": 496993.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2293169.0,
    "total_expenditures": 9917144.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 22.75,
    "mill_rate_motor_vehicle": 22.75,
    "date_budget_adopted": "2024-05-29"
   },
   "2024": {
    "property_tax_revenue": 7596577.0,
    "revenues_from_state_of_ct": 1685575.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 342590.0,
    "all_other_revenue": 248842.0,
    "total_revenue": 9873584.0,
    "education_expenditures": 7031171.0,
    "debt_service": 504965.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2336449.0,
    "total_expenditures": 9872585.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 22.5,
    "mill_rate_motor_vehicle": 22.5,
    "date_budget_adopted": "2023-05-19"
   },
   "2023": {
    "property_tax_revenue": 7308913.0,
    "revenues_from_state_of_ct": 1738904.0,
    "revenues_from_federal": 403381.0,
    "use_of_fund_balance": 228462.0,
    "all_other_revenue": 210490.0,
    "total_revenue": 9890150.0,
    "education_expenditures": 6813051.0,
    "debt_service": 380369.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2407350.0,
    "total_expenditures": 9600770.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 27.0,
    "mill_rate_motor_vehicle": 27.0,
    "date_budget_adopted": "2022-06-09"
   },
   "2022": {
    "property_tax_revenue": 6513930.0,
    "revenues_from_state_of_ct": 1781966.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 13573.0,
    "all_other_revenue": 261543.0,
    "total_revenue": 8571012.0,
    "education_expenditures": 6194083.0,
    "debt_service": 529920.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2581953.0,
    "total_expenditures": 9305956.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 27.0,
    "mill_rate_motor_vehicle": 27.0,
    "date_budget_adopted": "2021-06-09"
   }
  },
  "Branford": {
   "2026": {
    "property_tax_revenue": 118272019.0,
    "revenues_from_state_of_ct": 5033290.0,
    "revenues_from_federal": 14074.0,
    "use_of_fund_balance": 6446000.0,
    "all_other_revenue": 11433290.0,
    "total_revenue": 141198673.0,
    "education_expenditures": 69934640.0,
    "debt_service": 9080106.0,
    "contingency_amount": 509761.0,
    "all_other_expenditures": 61674166.0,
    "total_expenditures": 141198673.0,
    "budgeted_tax_collection": 0.9835,
    "mill_rate_real_estate_personal": 21.4,
    "mill_rate_motor_vehicle": 21.4,
    "date_budget_adopted": "2025-05-19"
   },
   "2025": {
    "property_tax_revenue": 116280657.0,
    "revenues_from_state_of_ct": 4178078.0,
    "revenues_from_federal": 14002.0,
    "use_of_fund_balance": 3846000.0,
    "all_other_revenue": 10992359.0,
    "total_revenue": 135311096.0,
    "education_expenditures": 66049110.0,
    "debt_service": 8637786.0,
    "contingency_amount": 1207297.0,
    "all_other_expenditures": 59416903.0,
    "total_expenditures": 135311096.0,
    "budgeted_tax_collection": 0.9835,
    "mill_rate_real_estate_personal": 30.48,
    "mill_rate_motor_vehicle": 30.48,
    "date_budget_adopted": "2024-05-20"
   },
   "2024": {
    "property_tax_revenue": 113413424.0,
    "revenues_from_state_of_ct": 3450880.0,
    "revenues_from_federal": 14002.0,
    "use_of_fund_balance": 3156000.0,
    "all_other_revenue": 10281462.0,
    "total_revenue": 130315768.0,
    "education_expenditures": 62911644.0,
    "debt_service": 9378646.0,
    "contingency_amount": 2115080.0,
    "all_other_expenditures": 55910398.0,
    "total_expenditures": 130315768.0,
    "budgeted_tax_collection": 0.9835,
    "mill_rate_real_estate_personal": 29.89,
    "mill_rate_motor_vehicle": 29.89,
    "date_budget_adopted": "2023-05-22"
   },
   "2023": {
    "property_tax_revenue": 109570978.0,
    "revenues_from_state_of_ct": 3021698.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 3650000.0,
    "all_other_revenue": 8281389.0,
    "total_revenue": 124524065.0,
    "education_expenditures": 61194374.0,
    "debt_service": 9348436.0,
    "contingency_amount": 995824.0,
    "all_other_expenditures": 52985431.0,
    "total_expenditures": 124524065.0,
    "budgeted_tax_collection": 0.982,
    "mill_rate_real_estate_personal": 29.45,
    "mill_rate_motor_vehicle": 29.45,
    "date_budget_adopted": "2022-05-10"
   },
   "2022": {
    "property_tax_revenue": 106034038.0,
    "revenues_from_state_of_ct": 2814769.0,
    "revenues_from_federal": 180000.0,
    "use_of_fund_balance": 3832736.0,
    "all_other_revenue": 7653772.0,
    "total_revenue": 120515315.0,
    "education_expenditures": 60203541.0,
    "debt_service": 9593879.0,
    "contingency_amount": 824261.0,
    "all_other_expenditures": 49893634.0,
    "total_expenditures": 120515315.0,
    "budgeted_tax_collection": 0.981,
    "mill_rate_real_estate_personal": 29.45,
    "mill_rate_motor_vehicle": 29.45,
    "date_budget_adopted": "2021-05-24"
   }
  },
  "Bridgeport": {
   "2026": {
    "property_tax_revenue": 326388054.0,
    "revenues_from_state_of_ct": 227205223.0,
    "revenues_from_federal": 38212398.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 52850820.0,
    "total_revenue": 644656495.0,
    "education_expenditures": 245860982.0,
    "debt_service": 89179506.0,
    "contingency_amount": 1125000.0,
    "all_other_expenditures": 308491007.0,
    "total_expenditures": 644656495.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 43.45,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-19"
   },
   "2025": {
    "property_tax_revenue": 326580852.0,
    "revenues_from_state_of_ct": 221891803.0,
    "revenues_from_federal": 36340329.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 48858950.0,
    "total_revenue": 633671934.0,
    "education_expenditures": 242735982.0,
    "debt_service": 89171571.0,
    "contingency_amount": 1000000.0,
    "all_other_expenditures": 300764381.0,
    "total_expenditures": 633671934.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 43.45,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-13"
   },
   "2024": {
    "property_tax_revenue": 326121233.0,
    "revenues_from_state_of_ct": 222824918.0,
    "revenues_from_federal": 34340929.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 44561263.0,
    "total_revenue": 627848343.0,
    "education_expenditures": 239735977.0,
    "debt_service": 84776510.0,
    "contingency_amount": 1000000.0,
    "all_other_expenditures": 302335856.0,
    "total_expenditures": 627848343.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 43.45,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-15"
   },
   "2023": {
    "property_tax_revenue": 331844299.0,
    "revenues_from_state_of_ct": 206506081.0,
    "revenues_from_federal": 30433907.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 36351922.0,
    "total_revenue": 605136209.0,
    "education_expenditures": 237235977.0,
    "debt_service": 81418034.0,
    "contingency_amount": 1000000.0,
    "all_other_expenditures": 285482198.0,
    "total_expenditures": 605136209.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 43.45,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-16"
   },
   "2022": {
    "property_tax_revenue": 328030002.0,
    "revenues_from_state_of_ct": 217144171.0,
    "revenues_from_federal": 24961157.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 27977238.0,
    "total_revenue": 598112568.0,
    "education_expenditures": 235235977.0,
    "debt_service": 79115081.0,
    "contingency_amount": 1000000.0,
    "all_other_expenditures": 282761510.0,
    "total_expenditures": 598112568.0,
    "budgeted_tax_collection": 0.983,
    "mill_rate_real_estate_personal": 43.45,
    "mill_rate_motor_vehicle": 43.45,
    "date_budget_adopted": "2021-05-03"
   }
  },
  "Bridgewater": {
   "2026": {
    "property_tax_revenue": 9016864.0,
    "revenues_from_state_of_ct": 205703.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 558206.0,
    "total_revenue": 9780773.0,
    "education_expenditures": 6386095.0,
    "debt_service": 0.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 3344678.0,
    "total_expenditures": 9780773.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 19.0,
    "mill_rate_motor_vehicle": 19.0,
    "date_budget_adopted": "2025-05-22"
   },
   "2025": {
    "property_tax_revenue": 8211739.0,
    "revenues_from_state_of_ct": 175803.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": null,
    "all_other_revenue": 419144.0,
    "total_revenue": 8806686.0,
    "education_expenditures": 5765094.0,
    "debt_service": 0.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 2991592.0,
    "total_expenditures": 8806686.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 17.75,
    "mill_rate_motor_vehicle": 17.75,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 7654152.0,
    "revenues_from_state_of_ct": 275073.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 169459.0,
    "all_other_revenue": 492403.0,
    "total_revenue": 8591087.0,
    "education_expenditures": 5727177.0,
    "debt_service": 0.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 2788910.0,
    "total_expenditures": 8591087.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 16.75,
    "mill_rate_motor_vehicle": 16.75,
    "date_budget_adopted": "2023-05-18"
   },
   "2023": {
    "property_tax_revenue": 7165545.0,
    "revenues_from_state_of_ct": 268740.0,
    "revenues_from_federal": 241939.0,
    "use_of_fund_balance": -17530.0,
    "all_other_revenue": 232405.0,
    "total_revenue": 7891099.0,
    "education_expenditures": 5027953.0,
    "debt_service": 0.0,
    "contingency_amount": 25000.0,
    "all_other_expenditures": 2766146.0,
    "total_expenditures": 7819099.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 18.5,
    "mill_rate_motor_vehicle": 18.5,
    "date_budget_adopted": "2022-05-19"
   },
   "2022": {
    "property_tax_revenue": 6635702.0,
    "revenues_from_state_of_ct": 245614.0,
    "revenues_from_federal": 69950.0,
    "use_of_fund_balance": 204097.0,
    "all_other_revenue": 144496.0,
    "total_revenue": 7299859.0,
    "education_expenditures": 4638001.0,
    "debt_service": null,
    "contingency_amount": 25000.0,
    "all_other_expenditures": 2636858.0,
    "total_expenditures": 7299859.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 17.5,
    "mill_rate_motor_vehicle": 17.5,
    "date_budget_adopted": "2021-05-20"
   }
  },
  "Bristol": {
   "2026": {
    "property_tax_revenue": 187198750.0,
    "revenues_from_state_of_ct": 43819025.0,
    "revenues_from_federal": 153365.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 11487810.0,
    "total_revenue": 242658950.0,
    "education_expenditures": 137061815.0,
    "debt_service": 13750000.0,
    "contingency_amount": 2000000.0,
    "all_other_expenditures": 89847135.0,
    "total_expenditures": 242658950.0,
    "budgeted_tax_collection": 0.9861,
    "mill_rate_real_estate_personal": 33.75,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-19"
   },
   "2025": {
    "property_tax_revenue": 174355790.0,
    "revenues_from_state_of_ct": 43769235.0,
    "revenues_from_federal": 143365.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 10846695.0,
    "total_revenue": 229115085.0,
    "education_expenditures": 129089000.0,
    "debt_service": 12750000.0,
    "contingency_amount": 1000000.0,
    "all_other_expenditures": 86276085.0,
    "total_expenditures": 229115085.0,
    "budgeted_tax_collection": 0.9852,
    "mill_rate_real_estate_personal": 31.85,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-20"
   },
   "2024": {
    "property_tax_revenue": 164917900.0,
    "revenues_from_state_of_ct": 47542185.0,
    "revenues_from_federal": 140250.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 10238250.0,
    "total_revenue": 222838585.0,
    "education_expenditures": 126989000.0,
    "debt_service": 11750000.0,
    "contingency_amount": 1000000.0,
    "all_other_expenditures": 83099585.0,
    "total_expenditures": 222838585.0,
    "budgeted_tax_collection": 0.9852,
    "mill_rate_real_estate_personal": 30.35,
    "mill_rate_motor_vehicle": 30.35,
    "date_budget_adopted": "2023-05-15"
   },
   "2023": {
    "property_tax_revenue": 159594495.0,
    "revenues_from_state_of_ct": 46730870.0,
    "revenues_from_federal": 140250.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 8717635.0,
    "total_revenue": 215183250.0,
    "education_expenditures": 124328000.0,
    "debt_service": 11000000.0,
    "contingency_amount": 1000000.0,
    "all_other_expenditures": 78855250.0,
    "total_expenditures": 215183250.0,
    "budgeted_tax_collection": 0.9852,
    "mill_rate_real_estate_personal": 38.35,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-16"
   },
   "2022": {
    "property_tax_revenue": 156403740.0,
    "revenues_from_state_of_ct": 43363920.0,
    "revenues_from_federal": 125000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 9701530.0,
    "total_revenue": 209594190.0,
    "education_expenditures": 121650000.0,
    "debt_service": 10500000.0,
    "contingency_amount": 1000000.0,
    "all_other_expenditures": 76444190.0,
    "total_expenditures": 209594190.0,
    "budgeted_tax_collection": 0.9852,
    "mill_rate_real_estate_personal": 38.35,
    "mill_rate_motor_vehicle": 38.35,
    "date_budget_adopted": "2021-05-25"
   }
  },
  "Brookfield": {
   "2026": {
    "property_tax_revenue": 84045342.0,
    "revenues_from_state_of_ct": 2287970.0,
    "revenues_from_federal": 50627.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4791835.0,
    "total_revenue": 91175774.0,
    "education_expenditures": 55439392.0,
    "debt_service": 9130415.0,
    "contingency_amount": 410000.0,
    "all_other_expenditures": 26195967.0,
    "total_expenditures": 91175774.0,
    "budgeted_tax_collection": 0.9914,
    "mill_rate_real_estate_personal": 28.93,
    "mill_rate_motor_vehicle": 28.93,
    "date_budget_adopted": "2025-05-20"
   },
   "2025": {
    "property_tax_revenue": 80181119.0,
    "revenues_from_state_of_ct": 2043232.0,
    "revenues_from_federal": 3200.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 5178046.0,
    "total_revenue": 87405597.0,
    "education_expenditures": 52896597.0,
    "debt_service": 8779678.0,
    "contingency_amount": 455534.0,
    "all_other_expenditures": 25273788.0,
    "total_expenditures": 87405597.0,
    "budgeted_tax_collection": 0.9908,
    "mill_rate_real_estate_personal": 27.9,
    "mill_rate_motor_vehicle": 27.9,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 76312636.0,
    "revenues_from_state_of_ct": 1771250.0,
    "revenues_from_federal": 1600.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4228283.0,
    "total_revenue": 82313769.0,
    "education_expenditures": 50384287.0,
    "debt_service": 7703957.0,
    "contingency_amount": 411518.0,
    "all_other_expenditures": 23814007.0,
    "total_expenditures": 82313769.0,
    "budgeted_tax_collection": 0.9894,
    "mill_rate_real_estate_personal": 26.86,
    "mill_rate_motor_vehicle": 26.86,
    "date_budget_adopted": "2023-05-30"
   },
   "2023": {
    "property_tax_revenue": 72426464.0,
    "revenues_from_state_of_ct": 2012447.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3307738.0,
    "total_revenue": 77746649.0,
    "education_expenditures": 48666148.0,
    "debt_service": 6264450.0,
    "contingency_amount": 393143.0,
    "all_other_expenditures": 22422908.0,
    "total_expenditures": 77746649.0,
    "budgeted_tax_collection": 0.9894,
    "mill_rate_real_estate_personal": 25.88,
    "mill_rate_motor_vehicle": 25.88,
    "date_budget_adopted": "2022-05-17"
   },
   "2022": {
    "property_tax_revenue": 70246745.0,
    "revenues_from_state_of_ct": 1720150.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2881281.0,
    "total_revenue": 74848176.0,
    "education_expenditures": 46730618.0,
    "debt_service": 5826802.0,
    "contingency_amount": 321356.0,
    "all_other_expenditures": 21969400.0,
    "total_expenditures": 74848176.0,
    "budgeted_tax_collection": 0.9901,
    "mill_rate_real_estate_personal": 30.1,
    "mill_rate_motor_vehicle": 30.1,
    "date_budget_adopted": "2021-05-18"
   }
  },
  "Brooklyn": {
   "2026": {
    "property_tax_revenue": 21959043.0,
    "revenues_from_state_of_ct": 7332833.0,
    "revenues_from_federal": 3000.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 1389366.0,
    "total_revenue": 31184242.0,
    "education_expenditures": 23801845.0,
    "debt_service": 691691.0,
    "contingency_amount": 6175.0,
    "all_other_expenditures": 6684531.0,
    "total_expenditures": 31184242.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 23.28,
    "mill_rate_motor_vehicle": 23.28,
    "date_budget_adopted": "2025-05-28"
   },
   "2025": {
    "property_tax_revenue": 20456879.0,
    "revenues_from_state_of_ct": 7420519.0,
    "revenues_from_federal": 3000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1458093.0,
    "total_revenue": 29338491.0,
    "education_expenditures": 22461990.0,
    "debt_service": 729579.0,
    "contingency_amount": 10092.0,
    "all_other_expenditures": 6136830.0,
    "total_expenditures": 29338491.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 29.54,
    "mill_rate_motor_vehicle": 29.54,
    "date_budget_adopted": "2024-06-17"
   },
   "2024": {
    "property_tax_revenue": 19760412.0,
    "revenues_from_state_of_ct": 7570826.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 944759.0,
    "total_revenue": 28275997.0,
    "education_expenditures": 21635600.0,
    "debt_service": 722142.0,
    "contingency_amount": 41000.0,
    "all_other_expenditures": 5877254.0,
    "total_expenditures": 28275996.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 28.6,
    "mill_rate_motor_vehicle": 28.6,
    "date_budget_adopted": "2023-05-24"
   },
   "2023": {
    "property_tax_revenue": 18693133.0,
    "revenues_from_state_of_ct": 7345390.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 893650.0,
    "total_revenue": 26932173.0,
    "education_expenditures": 20540776.0,
    "debt_service": 786606.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 5554791.0,
    "total_expenditures": 26932173.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 27.48,
    "mill_rate_motor_vehicle": 27.48,
    "date_budget_adopted": "2022-06-21"
   },
   "2022": {
    "property_tax_revenue": 17292137.0,
    "revenues_from_state_of_ct": 7285380.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 903510.0,
    "total_revenue": 25481027.0,
    "education_expenditures": 19629374.0,
    "debt_service": 663232.0,
    "contingency_amount": 60000.0,
    "all_other_expenditures": 5128421.0,
    "total_expenditures": 25481027.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 26.42,
    "mill_rate_motor_vehicle": 26.42,
    "date_budget_adopted": "2021-06-28"
   }
  },
  "Burlington": {
   "2026": {
    "property_tax_revenue": 35387000.0,
    "revenues_from_state_of_ct": 5051753.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 779222.0,
    "all_other_revenue": 718977.0,
    "total_revenue": 41936952.0,
    "education_expenditures": 31722703.0,
    "debt_service": 418175.0,
    "contingency_amount": 215000.0,
    "all_other_expenditures": 9581074.0,
    "total_expenditures": 41936952.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 26.6,
    "mill_rate_motor_vehicle": 26.6,
    "date_budget_adopted": "2025-06-03"
   },
   "2025": {
    "property_tax_revenue": 34253603.0,
    "revenues_from_state_of_ct": 4824942.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 497896.0,
    "all_other_revenue": 1501848.0,
    "total_revenue": 41078289.0,
    "education_expenditures": 30294822.0,
    "debt_service": 427325.0,
    "contingency_amount": 215000.0,
    "all_other_expenditures": 10141142.0,
    "total_expenditures": 41078289.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 25.9,
    "mill_rate_motor_vehicle": 25.9,
    "date_budget_adopted": "2024-06-04"
   },
   "2024": {
    "property_tax_revenue": 33071437.0,
    "revenues_from_state_of_ct": 4753104.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 402664.0,
    "all_other_revenue": 1425291.0,
    "total_revenue": 39652496.0,
    "education_expenditures": 29072492.0,
    "debt_service": 436475.0,
    "contingency_amount": 340000.0,
    "all_other_expenditures": 9803529.0,
    "total_expenditures": 39652496.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 32.2,
    "mill_rate_motor_vehicle": 32.2,
    "date_budget_adopted": "2023-06-06"
   },
   "2023": {
    "property_tax_revenue": 33040728.0,
    "revenues_from_state_of_ct": 4674940.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 231411.0,
    "all_other_revenue": 1382745.0,
    "total_revenue": 39329824.0,
    "education_expenditures": 28412358.0,
    "debt_service": 577145.0,
    "contingency_amount": 360000.0,
    "all_other_expenditures": 9980321.0,
    "total_expenditures": 39329824.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 32.7,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-06-07"
   },
   "2022": {
    "property_tax_revenue": 32414883.0,
    "revenues_from_state_of_ct": 4184286.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 317136.0,
    "all_other_revenue": 1214917.0,
    "total_revenue": 38131222.0,
    "education_expenditures": 27612122.0,
    "debt_service": 586450.0,
    "contingency_amount": 360000.0,
    "all_other_expenditures": 9572650.0,
    "total_expenditures": 38131222.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 33.4,
    "mill_rate_motor_vehicle": 33.4,
    "date_budget_adopted": "2021-06-01"
   }
  },
  "Canaan": {
   "2026": {
    "property_tax_revenue": 5454805.0,
    "revenues_from_state_of_ct": 505337.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 219000.0,
    "all_other_revenue": 177634.0,
    "total_revenue": 6356776.0,
    "education_expenditures": 3933950.0,
    "debt_service": 165300.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2257526.0,
    "total_expenditures": 6356776.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 22.44,
    "mill_rate_motor_vehicle": 22.44,
    "date_budget_adopted": "2025-06-07"
   },
   "2025": {
    "property_tax_revenue": 5241933.0,
    "revenues_from_state_of_ct": 466084.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 149049.0,
    "all_other_revenue": 142475.0,
    "total_revenue": 5999541.0,
    "education_expenditures": 3670854.0,
    "debt_service": 167885.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2160802.0,
    "total_expenditures": 5999541.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 22.0,
    "mill_rate_motor_vehicle": 22.0,
    "date_budget_adopted": "2024-06-01"
   },
   "2024": {
    "property_tax_revenue": 4978256.0,
    "revenues_from_state_of_ct": 429801.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 323542.0,
    "all_other_revenue": 136500.0,
    "total_revenue": 5868099.0,
    "education_expenditures": 3620410.0,
    "debt_service": 170265.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2077424.0,
    "total_expenditures": 5868099.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 21.0,
    "mill_rate_motor_vehicle": 21.0,
    "date_budget_adopted": "2023-05-22"
   },
   "2023": {
    "property_tax_revenue": 4913722.0,
    "revenues_from_state_of_ct": 444334.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 235379.0,
    "all_other_revenue": 165350.0,
    "total_revenue": 5758785.0,
    "education_expenditures": 3621541.0,
    "debt_service": 173479.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 1963765.0,
    "total_expenditures": 5758785.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 25.7,
    "mill_rate_motor_vehicle": 25.7,
    "date_budget_adopted": "2022-05-26"
   },
   "2022": {
    "property_tax_revenue": 4847672.0,
    "revenues_from_state_of_ct": 509460.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 54718.0,
    "all_other_revenue": 141650.0,
    "total_revenue": 5553500.0,
    "education_expenditures": 3519558.0,
    "debt_service": 183850.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 1850092.0,
    "total_expenditures": 5553500.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 25.7,
    "mill_rate_motor_vehicle": 25.7,
    "date_budget_adopted": "2021-06-04"
   }
  },
  "Canterbury": {
   "2026": {
    "property_tax_revenue": 10623147.0,
    "revenues_from_state_of_ct": 4578975.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1615258.0,
    "all_other_revenue": 614760.0,
    "total_revenue": 17432140.0,
    "education_expenditures": 13333674.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3517725.0,
    "total_expenditures": 16851399.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 16.76,
    "mill_rate_motor_vehicle": 16.76,
    "date_budget_adopted": "2025-05-20"
   },
   "2025": {
    "property_tax_revenue": 10484562.0,
    "revenues_from_state_of_ct": 4533101.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 826745.0,
    "all_other_revenue": 523600.0,
    "total_revenue": 16368008.0,
    "education_expenditures": 12906921.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3461087.0,
    "total_expenditures": 16368008.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 23.0,
    "mill_rate_motor_vehicle": 23.0,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 10415028.0,
    "revenues_from_state_of_ct": 4367574.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 590858.0,
    "all_other_revenue": 456650.0,
    "total_revenue": 15830110.0,
    "education_expenditures": 12542574.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3287536.0,
    "total_expenditures": 15830110.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 23.0,
    "mill_rate_motor_vehicle": 23.0,
    "date_budget_adopted": "2023-05-23"
   },
   "2023": {
    "property_tax_revenue": 10054242.0,
    "revenues_from_state_of_ct": 4490547.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 294358.0,
    "total_revenue": 14839147.0,
    "education_expenditures": 11456648.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3138196.0,
    "total_expenditures": 14594844.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 23.0,
    "mill_rate_motor_vehicle": 23.0,
    "date_budget_adopted": "2022-05-24"
   },
   "2022": {
    "property_tax_revenue": 9923183.0,
    "revenues_from_state_of_ct": 4334093.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": null,
    "all_other_revenue": 257788.0,
    "total_revenue": 14515064.0,
    "education_expenditures": 11803406.0,
    "debt_service": 56307.0,
    "contingency_amount": null,
    "all_other_expenditures": 2805337.0,
    "total_expenditures": 14665050.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 23.72,
    "mill_rate_motor_vehicle": 23.72,
    "date_budget_adopted": "2021-05-25"
   }
  },
  "Canton": {
   "2026": {
    "property_tax_revenue": 43991992.0,
    "revenues_from_state_of_ct": 4727123.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2097808.0,
    "total_revenue": 50816923.0,
    "education_expenditures": 34892081.0,
    "debt_service": 1735554.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 14189288.0,
    "total_expenditures": 50816923.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 33.5,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-08"
   },
   "2025": {
    "property_tax_revenue": 42312985.0,
    "revenues_from_state_of_ct": 4722553.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1575802.0,
    "total_revenue": 48611340.0,
    "education_expenditures": 32924801.0,
    "debt_service": 1960932.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 13725607.0,
    "total_expenditures": 48611340.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 35.15,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-06-04"
   },
   "2024": {
    "property_tax_revenue": 41028704.0,
    "revenues_from_state_of_ct": 4271297.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1447933.0,
    "total_revenue": 46747934.0,
    "education_expenditures": 31746091.0,
    "debt_service": 1946529.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 13055314.0,
    "total_expenditures": 46747934.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 35.37,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-10"
   },
   "2023": {
    "property_tax_revenue": 38517628.0,
    "revenues_from_state_of_ct": 3942732.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1220555.0,
    "total_revenue": 43680915.0,
    "education_expenditures": 29567291.0,
    "debt_service": 1683001.0,
    "contingency_amount": 163528.0,
    "all_other_expenditures": 12267095.0,
    "total_expenditures": 43680915.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 33.69,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-09"
   },
   "2022": {
    "property_tax_revenue": 36962045.0,
    "revenues_from_state_of_ct": 3693452.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 100000.0,
    "all_other_revenue": 1137835.0,
    "total_revenue": 41893332.0,
    "education_expenditures": 28349791.0,
    "debt_service": 1757751.0,
    "contingency_amount": 82126.0,
    "all_other_expenditures": 11703664.0,
    "total_expenditures": 41893332.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 33.22,
    "mill_rate_motor_vehicle": null,
    "date_budget_adopted": null
   }
  },
  "Chaplin": {
   "2026": {
    "property_tax_revenue": 7822921.0,
    "revenues_from_state_of_ct": 2056285.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 124564.0,
    "all_other_revenue": 126800.0,
    "total_revenue": 10130570.0,
    "education_expenditures": 7876373.0,
    "debt_service": 9057.0,
    "contingency_amount": 29000.0,
    "all_other_expenditures": 2216140.0,
    "total_expenditures": 10130570.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 31.38,
    "mill_rate_motor_vehicle": 31.38,
    "date_budget_adopted": "2025-08-11"
   },
   "2025": {
    "property_tax_revenue": 7573397.0,
    "revenues_from_state_of_ct": 2080770.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 84100.0,
    "all_other_revenue": 103550.0,
    "total_revenue": 9841817.0,
    "education_expenditures": 7661659.0,
    "debt_service": 14922.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 2135236.0,
    "total_expenditures": 9841817.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 29.95,
    "mill_rate_motor_vehicle": 29.95,
    "date_budget_adopted": "2024-09-17"
   },
   "2024": {
    "property_tax_revenue": 7294966.0,
    "revenues_from_state_of_ct": 1972870.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 243089.0,
    "all_other_revenue": 136833.0,
    "total_revenue": 9647758.0,
    "education_expenditures": 7282593.0,
    "debt_service": 14922.0,
    "contingency_amount": 32500.0,
    "all_other_expenditures": 2317743.0,
    "total_expenditures": 9647758.0,
    "budgeted_tax_collection": 0.9825,
    "mill_rate_real_estate_personal": 35.5,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 7298051.0,
    "revenues_from_state_of_ct": 1989813.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 98553.0,
    "all_other_revenue": 110076.0,
    "total_revenue": 9496493.0,
    "education_expenditures": 7001299.0,
    "debt_service": 16828.0,
    "contingency_amount": 32500.0,
    "all_other_expenditures": 2445866.0,
    "total_expenditures": 9496493.0,
    "budgeted_tax_collection": 0.9825,
    "mill_rate_real_estate_personal": 34.5,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-17"
   },
   "2022": {
    "property_tax_revenue": 6871309.0,
    "revenues_from_state_of_ct": 1992362.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 115550.0,
    "all_other_revenue": 94915.0,
    "total_revenue": 9074136.0,
    "education_expenditures": 6682530.0,
    "debt_service": 11310.0,
    "contingency_amount": 45305.0,
    "all_other_expenditures": 2334990.0,
    "total_expenditures": 9074135.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 32.5,
    "mill_rate_motor_vehicle": 32.5,
    "date_budget_adopted": "2021-06-15"
   }
  },
  "Cheshire": {
   "2026": {
    "property_tax_revenue": 118756033.0,
    "revenues_from_state_of_ct": 16030513.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2000000.0,
    "all_other_revenue": 9214001.0,
    "total_revenue": 146000547.0,
    "education_expenditures": 93124314.0,
    "debt_service": 11542771.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 41233462.0,
    "total_expenditures": 146000547.0,
    "budgeted_tax_collection": 0.992,
    "mill_rate_real_estate_personal": 29.74,
    "mill_rate_motor_vehicle": 29.74,
    "date_budget_adopted": "2025-04-22"
   },
   "2025": {
    "property_tax_revenue": 110319342.0,
    "revenues_from_state_of_ct": 17078690.0,
    "revenues_from_federal": 1300000.0,
    "use_of_fund_balance": 2250000.0,
    "all_other_revenue": 9005536.0,
    "total_revenue": 139953568.0,
    "education_expenditures": 89542609.0,
    "debt_service": 9221592.0,
    "contingency_amount": 125000.0,
    "all_other_expenditures": 41064367.0,
    "total_expenditures": 139953568.0,
    "budgeted_tax_collection": 0.992,
    "mill_rate_real_estate_personal": 27.46,
    "mill_rate_motor_vehicle": 27.46,
    "date_budget_adopted": "2024-04-29"
   },
   "2024": {
    "property_tax_revenue": 106073401.0,
    "revenues_from_state_of_ct": 15922313.0,
    "revenues_from_federal": 800000.0,
    "use_of_fund_balance": 2000000.0,
    "all_other_revenue": 8205449.0,
    "total_revenue": 133001163.0,
    "education_expenditures": 84993429.0,
    "debt_service": 7634493.0,
    "contingency_amount": 125000.0,
    "all_other_expenditures": 40248241.0,
    "total_expenditures": 133001163.0,
    "budgeted_tax_collection": 0.992,
    "mill_rate_real_estate_personal": 35.09,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-04-26"
   },
   "2023": {
    "property_tax_revenue": 101703521.0,
    "revenues_from_state_of_ct": 16366517.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1700000.0,
    "all_other_revenue": 5780879.0,
    "total_revenue": 125550917.0,
    "education_expenditures": 80664420.0,
    "debt_service": 7403322.0,
    "contingency_amount": 125000.0,
    "all_other_expenditures": 37358175.0,
    "total_expenditures": 125550917.0,
    "budgeted_tax_collection": 0.992,
    "mill_rate_real_estate_personal": 34.32,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-04-26"
   },
   "2022": {
    "property_tax_revenue": 96996214.0,
    "revenues_from_state_of_ct": 17233708.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1175000.0,
    "all_other_revenue": 4887904.0,
    "total_revenue": 120292826.0,
    "education_expenditures": 77001052.0,
    "debt_service": 7809077.0,
    "contingency_amount": 125000.0,
    "all_other_expenditures": 35357697.0,
    "total_expenditures": 120292826.0,
    "budgeted_tax_collection": 0.992,
    "mill_rate_real_estate_personal": 33.72,
    "mill_rate_motor_vehicle": 33.72,
    "date_budget_adopted": "2021-05-27"
   }
  },
  "Chester": {
   "2026": {
    "property_tax_revenue": 16062207.0,
    "revenues_from_state_of_ct": 1336821.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 200000.0,
    "all_other_revenue": 968680.0,
    "total_revenue": 18567708.0,
    "education_expenditures": 12525850.0,
    "debt_service": 68296.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 5873562.0,
    "total_expenditures": 18567708.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 27.08,
    "mill_rate_motor_vehicle": 27.08,
    "date_budget_adopted": "2025-05-13"
   },
   "2025": {
    "property_tax_revenue": 14647865.0,
    "revenues_from_state_of_ct": 1300813.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 200000.0,
    "all_other_revenue": 953530.0,
    "total_revenue": 17102208.0,
    "education_expenditures": 11384531.0,
    "debt_service": 70835.0,
    "contingency_amount": 70000.0,
    "all_other_expenditures": 5576842.0,
    "total_expenditures": 17102208.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 24.45,
    "mill_rate_motor_vehicle": 24.45,
    "date_budget_adopted": "2024-05-28"
   },
   "2024": {
    "property_tax_revenue": 13813090.0,
    "revenues_from_state_of_ct": 1297886.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 200000.0,
    "all_other_revenue": 783630.0,
    "total_revenue": 16094606.0,
    "education_expenditures": 10714600.0,
    "debt_service": 75256.0,
    "contingency_amount": 80000.0,
    "all_other_expenditures": 5224750.0,
    "total_expenditures": 16094606.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 29.7,
    "mill_rate_motor_vehicle": 29.7,
    "date_budget_adopted": "2023-05-23"
   },
   "2023": {
    "property_tax_revenue": 13473206.0,
    "revenues_from_state_of_ct": 1269131.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 31233.0,
    "all_other_revenue": 556230.0,
    "total_revenue": 15329800.0,
    "education_expenditures": 10379403.0,
    "debt_service": 75236.0,
    "contingency_amount": 80000.0,
    "all_other_expenditures": 4795161.0,
    "total_expenditures": 15329800.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 29.5,
    "mill_rate_motor_vehicle": 29.5,
    "date_budget_adopted": "2022-05-24"
   },
   "2022": {
    "property_tax_revenue": 13052343.0,
    "revenues_from_state_of_ct": 1116300.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 200000.0,
    "all_other_revenue": 492350.0,
    "total_revenue": 14860993.0,
    "education_expenditures": 10277564.0,
    "debt_service": 82784.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 4425645.0,
    "total_expenditures": 14860993.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 29.5,
    "mill_rate_motor_vehicle": 29.5,
    "date_budget_adopted": "2021-05-19"
   }
  },
  "Clinton": {
   "2026": {
    "property_tax_revenue": 54318948.0,
    "revenues_from_state_of_ct": 6923497.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2625000.0,
    "all_other_revenue": 2554000.0,
    "total_revenue": 66421445.0,
    "education_expenditures": 39240189.0,
    "debt_service": 5050919.0,
    "contingency_amount": 301411.0,
    "all_other_expenditures": 21828926.0,
    "total_expenditures": 66421445.0,
    "budgeted_tax_collection": 0.9901,
    "mill_rate_real_estate_personal": 31.14,
    "mill_rate_motor_vehicle": 31.14,
    "date_budget_adopted": "2025-05-14"
   },
   "2025": {
    "property_tax_revenue": 52010953.0,
    "revenues_from_state_of_ct": 6445881.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 4039230.0,
    "all_other_revenue": 1927979.0,
    "total_revenue": 64424043.0,
    "education_expenditures": 36984137.0,
    "debt_service": 5043727.0,
    "contingency_amount": 325000.0,
    "all_other_expenditures": 22071179.0,
    "total_expenditures": 64424043.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 30.26,
    "mill_rate_motor_vehicle": 30.26,
    "date_budget_adopted": "2024-05-08"
   },
   "2024": {
    "property_tax_revenue": 51077641.0,
    "revenues_from_state_of_ct": 6155240.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 3314000.0,
    "all_other_revenue": 1602074.0,
    "total_revenue": 62148955.0,
    "education_expenditures": 35296476.0,
    "debt_service": 5020675.0,
    "contingency_amount": 340000.0,
    "all_other_expenditures": 21491804.0,
    "total_expenditures": 62148955.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 26.96,
    "mill_rate_motor_vehicle": 2.87,
    "date_budget_adopted": "2023-05-10"
   },
   "2023": {
    "property_tax_revenue": 50121284.0,
    "revenues_from_state_of_ct": 6571771.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1869000.0,
    "all_other_revenue": 1587872.0,
    "total_revenue": 60149927.0,
    "education_expenditures": 34552204.0,
    "debt_service": 5086757.0,
    "contingency_amount": 170000.0,
    "all_other_expenditures": 19856910.0,
    "total_expenditures": 59665871.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 27.1,
    "mill_rate_motor_vehicle": 2.73,
    "date_budget_adopted": "2022-05-18"
   },
   "2022": {
    "property_tax_revenue": 48529735.0,
    "revenues_from_state_of_ct": 6436900.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 2619800.0,
    "all_other_revenue": 913328.0,
    "total_revenue": 58499763.0,
    "education_expenditures": 33911057.0,
    "debt_service": 5161419.0,
    "contingency_amount": 170000.0,
    "all_other_expenditures": 19257287.0,
    "total_expenditures": 58499763.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 27.67,
    "mill_rate_motor_vehicle": 2.16,
    "date_budget_adopted": "2021-05-13"
   }
  },
  "Colchester": {
   "2026": {
    "property_tax_revenue": 48542878.0,
    "revenues_from_state_of_ct": 12981722.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 3359920.0,
    "total_revenue": 65384520.0,
    "education_expenditures": 47297722.0,
    "debt_service": 2075164.0,
    "contingency_amount": 76349.0,
    "all_other_expenditures": 15935285.0,
    "total_expenditures": 65384520.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 29.92,
    "mill_rate_motor_vehicle": 29.92,
    "date_budget_adopted": "2025-06-03"
   },
   "2025": {
    "property_tax_revenue": 46648493.0,
    "revenues_from_state_of_ct": 12966723.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3062915.0,
    "total_revenue": 62678131.0,
    "education_expenditures": 45576075.0,
    "debt_service": 2075164.0,
    "contingency_amount": 71509.0,
    "all_other_expenditures": 14955383.0,
    "total_expenditures": 62678131.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 28.67,
    "mill_rate_motor_vehicle": 28.67,
    "date_budget_adopted": "2024-06-11"
   },
   "2024": {
    "property_tax_revenue": 42275548.0,
    "revenues_from_state_of_ct": 13573022.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 296000.0,
    "all_other_revenue": 3494921.0,
    "total_revenue": 59639491.0,
    "education_expenditures": 43979351.0,
    "debt_service": 2075164.0,
    "contingency_amount": 90828.0,
    "all_other_expenditures": 13494148.0,
    "total_expenditures": 59639491.0,
    "budgeted_tax_collection": 0.989,
    "mill_rate_real_estate_personal": 27.22,
    "mill_rate_motor_vehicle": 27.22,
    "date_budget_adopted": "2023-08-09"
   },
   "2023": {
    "property_tax_revenue": 42592257.0,
    "revenues_from_state_of_ct": 12968922.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 90000.0,
    "all_other_revenue": 1997423.0,
    "total_revenue": 57648602.0,
    "education_expenditures": 42025701.0,
    "debt_service": 2075164.0,
    "contingency_amount": 63828.0,
    "all_other_expenditures": 13483909.0,
    "total_expenditures": 57648602.0,
    "budgeted_tax_collection": 0.989,
    "mill_rate_real_estate_personal": 26.82,
    "mill_rate_motor_vehicle": 26.82,
    "date_budget_adopted": "2022-11-15"
   },
   "2022": {
    "property_tax_revenue": 42426042.0,
    "revenues_from_state_of_ct": 12920785.0,
    "revenues_from_federal": 15000.0,
    "use_of_fund_balance": 381000.0,
    "all_other_revenue": 1789190.0,
    "total_revenue": 57532017.0,
    "education_expenditures": 41827055.0,
    "debt_service": 2075164.0,
    "contingency_amount": 63766.0,
    "all_other_expenditures": 13566032.0,
    "total_expenditures": 57532017.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 33.05,
    "mill_rate_motor_vehicle": 33.05,
    "date_budget_adopted": "2021-09-21"
   }
  },
  "Colebrook": {
   "2026": {
    "property_tax_revenue": 6498187.0,
    "revenues_from_state_of_ct": 614414.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 190000.0,
    "total_revenue": 7302601.0,
    "education_expenditures": 4652943.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2714642.0,
    "total_expenditures": 7367585.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 33.7,
    "mill_rate_motor_vehicle": 33.7,
    "date_budget_adopted": "2025-05-06"
   },
   "2025": {
    "property_tax_revenue": 6300021.0,
    "revenues_from_state_of_ct": 640277.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 110000.0,
    "total_revenue": 7050298.0,
    "education_expenditures": 4365720.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2659489.0,
    "total_expenditures": 7025209.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 32.0,
    "mill_rate_motor_vehicle": 32.0,
    "date_budget_adopted": "2024-05-07"
   },
   "2024": {
    "property_tax_revenue": 6571541.0,
    "revenues_from_state_of_ct": 610010.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 105000.0,
    "total_revenue": 7286551.0,
    "education_expenditures": 4436189.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2850070.0,
    "total_expenditures": 7286259.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 33.2,
    "mill_rate_motor_vehicle": 33.2,
    "date_budget_adopted": "2023-05-02"
   },
   "2023": {
    "property_tax_revenue": 6387943.0,
    "revenues_from_state_of_ct": 634390.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 175.0,
    "all_other_revenue": 80000.0,
    "total_revenue": 7102508.0,
    "education_expenditures": 4343643.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2758515.0,
    "total_expenditures": 7102158.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 32.25,
    "mill_rate_motor_vehicle": 32.25,
    "date_budget_adopted": "2022-05-03"
   },
   "2022": {
    "property_tax_revenue": 5972410.0,
    "revenues_from_state_of_ct": 637963.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 20391.0,
    "all_other_revenue": 80000.0,
    "total_revenue": 6710764.0,
    "education_expenditures": 4095709.0,
    "debt_service": null,
    "contingency_amount": null,
    "all_other_expenditures": 2615055.0,
    "total_expenditures": 6710764.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 30.9,
    "mill_rate_motor_vehicle": 30.9,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "Columbia": {
   "2026": {
    "property_tax_revenue": 16849025.0,
    "revenues_from_state_of_ct": 2416045.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 820000.0,
    "all_other_revenue": 694400.0,
    "total_revenue": 20779470.0,
    "education_expenditures": 14503975.0,
    "debt_service": 220000.0,
    "contingency_amount": 78000.0,
    "all_other_expenditures": 5977495.0,
    "total_expenditures": 20779470.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 29.27,
    "mill_rate_motor_vehicle": 29.27,
    "date_budget_adopted": "2025-05-13"
   },
   "2025": {
    "property_tax_revenue": 16372570.0,
    "revenues_from_state_of_ct": 2674877.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 375000.0,
    "all_other_revenue": 669050.0,
    "total_revenue": 20091497.0,
    "education_expenditures": 14009766.0,
    "debt_service": 0.0,
    "contingency_amount": 78000.0,
    "all_other_expenditures": 6003731.0,
    "total_expenditures": 20091497.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 28.12,
    "mill_rate_motor_vehicle": 28.12,
    "date_budget_adopted": "2024-05-14"
   },
   "2024": {
    "property_tax_revenue": 15113146.0,
    "revenues_from_state_of_ct": 2577759.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1300000.0,
    "all_other_revenue": 562550.0,
    "total_revenue": 19553455.0,
    "education_expenditures": 13614762.0,
    "debt_service": 0.0,
    "contingency_amount": 78000.0,
    "all_other_expenditures": 5860693.0,
    "total_expenditures": 19553455.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 25.91,
    "mill_rate_motor_vehicle": 25.91,
    "date_budget_adopted": "2023-05-09"
   },
   "2023": {
    "property_tax_revenue": 14750844.0,
    "revenues_from_state_of_ct": 2552907.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 695756.0,
    "all_other_revenue": 507550.0,
    "total_revenue": 18507057.0,
    "education_expenditures": 12883942.0,
    "debt_service": 0.0,
    "contingency_amount": 78000.0,
    "all_other_expenditures": 5545115.0,
    "total_expenditures": 18507057.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 25.87,
    "mill_rate_motor_vehicle": 25.87,
    "date_budget_adopted": "2022-05-10"
   },
   "2022": {
    "property_tax_revenue": 14347750.0,
    "revenues_from_state_of_ct": 2439620.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 558360.0,
    "all_other_revenue": 468750.0,
    "total_revenue": 17814480.0,
    "education_expenditures": 12883942.0,
    "debt_service": 0.0,
    "contingency_amount": 78000.0,
    "all_other_expenditures": 4852538.0,
    "total_expenditures": 17814480.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 29.33,
    "mill_rate_motor_vehicle": 29.33,
    "date_budget_adopted": "2021-06-08"
   }
  },
  "Cornwall": {
   "2026": {
    "property_tax_revenue": 7570260.0,
    "revenues_from_state_of_ct": 334253.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 225000.0,
    "all_other_revenue": 287501.0,
    "total_revenue": 8417014.0,
    "education_expenditures": 5021060.0,
    "debt_service": 157072.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 3208882.0,
    "total_expenditures": 8417014.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 15.96,
    "mill_rate_motor_vehicle": 15.96,
    "date_budget_adopted": "2025-05-16"
   },
   "2025": {
    "property_tax_revenue": 7202172.0,
    "revenues_from_state_of_ct": 332072.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 200000.0,
    "all_other_revenue": 327451.0,
    "total_revenue": 8061695.0,
    "education_expenditures": 4722108.0,
    "debt_service": 160608.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 3148979.0,
    "total_expenditures": 8061695.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 15.3,
    "mill_rate_motor_vehicle": 15.3,
    "date_budget_adopted": "2024-05-17"
   },
   "2024": {
    "property_tax_revenue": 6863695.0,
    "revenues_from_state_of_ct": 295327.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 350000.0,
    "all_other_revenue": 259551.0,
    "total_revenue": 7768573.0,
    "education_expenditures": 4481021.0,
    "debt_service": 344863.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 2912689.0,
    "total_expenditures": 7768573.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 147.0,
    "mill_rate_motor_vehicle": 14.7,
    "date_budget_adopted": "2023-05-19"
   },
   "2023": {
    "property_tax_revenue": 6773095.0,
    "revenues_from_state_of_ct": 295327.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 175000.0,
    "all_other_revenue": 249051.0,
    "total_revenue": 7492473.0,
    "education_expenditures": 4115197.0,
    "debt_service": 343423.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 3003853.0,
    "total_expenditures": 7492473.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 14.49,
    "mill_rate_motor_vehicle": 14.49,
    "date_budget_adopted": "2022-05-20"
   },
   "2022": {
    "property_tax_revenue": 6546022.0,
    "revenues_from_state_of_ct": 278770.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 288110.0,
    "all_other_revenue": 179051.0,
    "total_revenue": 7291953.0,
    "education_expenditures": 4017965.0,
    "debt_service": 354002.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 2889986.0,
    "total_expenditures": 7291953.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 16.7,
    "mill_rate_motor_vehicle": 16.7,
    "date_budget_adopted": "2021-05-21"
   }
  },
  "Coventry": {
   "2026": {
    "property_tax_revenue": 38160841.0,
    "revenues_from_state_of_ct": 8282928.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 205000.0,
    "all_other_revenue": 1179502.0,
    "total_revenue": 47828271.0,
    "education_expenditures": 31457874.0,
    "debt_service": 3314306.0,
    "contingency_amount": 25000.0,
    "all_other_expenditures": 13031091.0,
    "total_expenditures": 47828271.0,
    "budgeted_tax_collection": 0.9934,
    "mill_rate_real_estate_personal": 23.76,
    "mill_rate_motor_vehicle": 23.76,
    "date_budget_adopted": "2025-06-24"
   },
   "2025": {
    "property_tax_revenue": 37113081.0,
    "revenues_from_state_of_ct": 8129828.0,
    "revenues_from_federal": 6225.0,
    "use_of_fund_balance": 170000.0,
    "all_other_revenue": 1170900.0,
    "total_revenue": 46590034.0,
    "education_expenditures": 30599700.0,
    "debt_service": 2972506.0,
    "contingency_amount": 25000.0,
    "all_other_expenditures": 12992828.0,
    "total_expenditures": 46590034.0,
    "budgeted_tax_collection": 0.9931,
    "mill_rate_real_estate_personal": 33.31,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-06-04"
   },
   "2024": {
    "property_tax_revenue": 35270794.0,
    "revenues_from_state_of_ct": 8143321.0,
    "revenues_from_federal": 331225.0,
    "use_of_fund_balance": 175000.0,
    "all_other_revenue": 1161650.0,
    "total_revenue": 45081990.0,
    "education_expenditures": 29594330.0,
    "debt_service": 2909930.0,
    "contingency_amount": 25000.0,
    "all_other_expenditures": 12552730.0,
    "total_expenditures": 45081990.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 32.57,
    "mill_rate_motor_vehicle": 32.57,
    "date_budget_adopted": "2023-05-02"
   },
   "2023": {
    "property_tax_revenue": 34039280.0,
    "revenues_from_state_of_ct": 8174240.0,
    "revenues_from_federal": 256225.0,
    "use_of_fund_balance": 175000.0,
    "all_other_revenue": 1059200.0,
    "total_revenue": 43703945.0,
    "education_expenditures": 28712461.0,
    "debt_service": 2932192.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 11909292.0,
    "total_expenditures": 43703945.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 31.15,
    "mill_rate_motor_vehicle": 31.15,
    "date_budget_adopted": "2022-06-28"
   },
   "2022": {
    "property_tax_revenue": 32757303.0,
    "revenues_from_state_of_ct": 8174047.0,
    "revenues_from_federal": 156216.0,
    "use_of_fund_balance": 200000.0,
    "all_other_revenue": 1135564.0,
    "total_revenue": 42423130.0,
    "education_expenditures": 28305819.0,
    "debt_service": 2781581.0,
    "contingency_amount": 15000.0,
    "all_other_expenditures": 11320730.0,
    "total_expenditures": 42423130.0,
    "budgeted_tax_collection": 0.9876,
    "mill_rate_real_estate_personal": 31.15,
    "mill_rate_motor_vehicle": 31.15,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "Cromwell": {
   "2026": {
    "property_tax_revenue": 51633879.0,
    "revenues_from_state_of_ct": 6550031.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 4735852.0,
    "all_other_revenue": 3309000.0,
    "total_revenue": 66228762.0,
    "education_expenditures": 40600000.0,
    "debt_service": 2780684.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 22848078.0,
    "total_expenditures": 66228762.0,
    "budgeted_tax_collection": 0.9885,
    "mill_rate_real_estate_personal": 27.33,
    "mill_rate_motor_vehicle": 27.33,
    "date_budget_adopted": "2025-05-06"
   },
   "2025": {
    "property_tax_revenue": 50301859.0,
    "revenues_from_state_of_ct": 6055765.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 5073112.0,
    "total_revenue": 61430736.0,
    "education_expenditures": 38290244.0,
    "debt_service": 3238994.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 19901498.0,
    "total_expenditures": 61430736.0,
    "budgeted_tax_collection": 0.9885,
    "mill_rate_real_estate_personal": 26.67,
    "mill_rate_motor_vehicle": 26.67,
    "date_budget_adopted": "2024-05-07"
   },
   "2024": {
    "property_tax_revenue": 49201666.0,
    "revenues_from_state_of_ct": 5841349.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2513439.0,
    "total_revenue": 57556454.0,
    "education_expenditures": 36163384.0,
    "debt_service": 3131059.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 18262011.0,
    "total_expenditures": 57556454.0,
    "budgeted_tax_collection": 0.9885,
    "mill_rate_real_estate_personal": 26.41,
    "mill_rate_motor_vehicle": 26.41,
    "date_budget_adopted": "2023-05-02"
   },
   "2023": {
    "property_tax_revenue": 47172122.0,
    "revenues_from_state_of_ct": 5627265.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 979000.0,
    "all_other_revenue": 2204154.0,
    "total_revenue": 55982541.0,
    "education_expenditures": 33996415.0,
    "debt_service": 3429499.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 18556627.0,
    "total_expenditures": 55982541.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 30.33,
    "mill_rate_motor_vehicle": 30.33,
    "date_budget_adopted": "2022-05-05"
   },
   "2022": {
    "property_tax_revenue": 45462459.0,
    "revenues_from_state_of_ct": 5371399.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1420200.0,
    "all_other_revenue": 2049662.0,
    "total_revenue": 54303720.0,
    "education_expenditures": 32750000.0,
    "debt_service": 3651450.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 17902270.0,
    "total_expenditures": 54303720.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 30.33,
    "mill_rate_motor_vehicle": 30.33,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "Danbury": {
   "2026": {
    "property_tax_revenue": 262040248.0,
    "revenues_from_state_of_ct": 39946957.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 9625000.0,
    "all_other_revenue": 17287795.0,
    "total_revenue": 328900000.0,
    "education_expenditures": 172510178.0,
    "debt_service": 19862925.0,
    "contingency_amount": 500000.0,
    "all_other_expenditures": 136026897.0,
    "total_expenditures": 328900000.0,
    "budgeted_tax_collection": 0.9985,
    "mill_rate_real_estate_personal": 24.99,
    "mill_rate_motor_vehicle": 24.99,
    "date_budget_adopted": "2025-05-06"
   },
   "2025": {
    "property_tax_revenue": 255452881.0,
    "revenues_from_state_of_ct": 35201547.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 4500000.0,
    "all_other_revenue": 16495572.0,
    "total_revenue": 311650000.0,
    "education_expenditures": 160508575.0,
    "debt_service": 19924076.0,
    "contingency_amount": 660000.0,
    "all_other_expenditures": 130557349.0,
    "total_expenditures": 311650000.0,
    "budgeted_tax_collection": 0.9984,
    "mill_rate_real_estate_personal": 24.44,
    "mill_rate_motor_vehicle": 24.44,
    "date_budget_adopted": "2024-05-07"
   },
   "2024": {
    "property_tax_revenue": 243330225.0,
    "revenues_from_state_of_ct": 33857360.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 3191500.0,
    "all_other_revenue": 15370915.0,
    "total_revenue": 295750000.0,
    "education_expenditures": 150508575.0,
    "debt_service": 19310533.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 125630892.0,
    "total_expenditures": 295750000.0,
    "budgeted_tax_collection": 0.9984,
    "mill_rate_real_estate_personal": 23.33,
    "mill_rate_motor_vehicle": 23.33,
    "date_budget_adopted": "2023-05-02"
   },
   "2023": {
    "property_tax_revenue": 229412599.0,
    "revenues_from_state_of_ct": 32746177.0,
    "revenues_from_federal": 260000.0,
    "use_of_fund_balance": 5756722.0,
    "all_other_revenue": 9324502.0,
    "total_revenue": 277500000.0,
    "education_expenditures": 41422575.0,
    "debt_service": 18250000.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 217527425.0,
    "total_expenditures": 277500000.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 28.22,
    "mill_rate_motor_vehicle": 28.22,
    "date_budget_adopted": "2022-05-03"
   },
   "2022": {
    "property_tax_revenue": 220213423.0,
    "revenues_from_state_of_ct": 31300000.0,
    "revenues_from_federal": 1000000.0,
    "use_of_fund_balance": 5750000.0,
    "all_other_revenue": 8736577.0,
    "total_revenue": 267000000.0,
    "education_expenditures": 137358575.0,
    "debt_service": 17712202.0,
    "contingency_amount": 262468.0,
    "all_other_expenditures": 111666755.0,
    "total_expenditures": 267000000.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 27.6,
    "mill_rate_motor_vehicle": 27.6,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "Darien": {
   "2026": {
    "property_tax_revenue": 169305986.0,
    "revenues_from_state_of_ct": 1099566.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 13748348.0,
    "total_revenue": 184153900.0,
    "education_expenditures": 125760223.0,
    "debt_service": 15649902.0,
    "contingency_amount": 175000.0,
    "all_other_expenditures": 42568775.0,
    "total_expenditures": 184153900.0,
    "budgeted_tax_collection": 0.996,
    "mill_rate_real_estate_personal": 15.48,
    "mill_rate_motor_vehicle": 15.48,
    "date_budget_adopted": "2025-05-12"
   },
   "2025": {
    "property_tax_revenue": 159466108.0,
    "revenues_from_state_of_ct": 1010582.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 12972032.0,
    "total_revenue": 173448722.0,
    "education_expenditures": 119864475.0,
    "debt_service": 12610501.0,
    "contingency_amount": 175000.0,
    "all_other_expenditures": 40798746.0,
    "total_expenditures": 173448722.0,
    "budgeted_tax_collection": 0.9948,
    "mill_rate_real_estate_personal": 14.48,
    "mill_rate_motor_vehicle": 14.48,
    "date_budget_adopted": "2024-05-13"
   },
   "2024": {
    "property_tax_revenue": 153326165.0,
    "revenues_from_state_of_ct": 917107.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 11253822.0,
    "total_revenue": 165497094.0,
    "education_expenditures": 114448824.0,
    "debt_service": 12967530.0,
    "contingency_amount": 175000.0,
    "all_other_expenditures": 37905740.0,
    "total_expenditures": 165497094.0,
    "budgeted_tax_collection": 0.9948,
    "mill_rate_real_estate_personal": 17.61,
    "mill_rate_motor_vehicle": 17.61,
    "date_budget_adopted": "2023-05-08"
   },
   "2023": {
    "property_tax_revenue": 150150898.0,
    "revenues_from_state_of_ct": 559593.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 8333599.0,
    "total_revenue": 159044090.0,
    "education_expenditures": 110607016.0,
    "debt_service": 10396067.0,
    "contingency_amount": 250000.0,
    "all_other_expenditures": 37791007.0,
    "total_expenditures": 159044090.0,
    "budgeted_tax_collection": 0.9947,
    "mill_rate_real_estate_personal": 17.23,
    "mill_rate_motor_vehicle": 17.23,
    "date_budget_adopted": "2022-05-09"
   },
   "2022": {
    "property_tax_revenue": 143818222.0,
    "revenues_from_state_of_ct": 494946.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 8411162.0,
    "total_revenue": 152724330.0,
    "education_expenditures": 106624199.0,
    "debt_service": 10163300.0,
    "contingency_amount": 250000.0,
    "all_other_expenditures": 35686831.0,
    "total_expenditures": 152724330.0,
    "budgeted_tax_collection": 0.9945,
    "mill_rate_real_estate_personal": 16.84,
    "mill_rate_motor_vehicle": 16.84,
    "date_budget_adopted": "2021-05-10"
   }
  },
  "Deep River": {
   "2026": {
    "property_tax_revenue": 17830265.0,
    "revenues_from_state_of_ct": 2035855.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 205496.0,
    "all_other_revenue": 1322821.0,
    "total_revenue": 21394437.0,
    "education_expenditures": 14809845.0,
    "debt_service": 613892.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 5960700.0,
    "total_expenditures": 21394437.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 31.98,
    "mill_rate_motor_vehicle": 31.98,
    "date_budget_adopted": "2025-05-27"
   },
   "2025": {
    "property_tax_revenue": 17374574.0,
    "revenues_from_state_of_ct": 2187733.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 530325.0,
    "all_other_revenue": 730531.0,
    "total_revenue": 20823163.0,
    "education_expenditures": 14610734.0,
    "debt_service": 611946.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 5590483.0,
    "total_expenditures": 20823163.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 31.38,
    "mill_rate_motor_vehicle": 31.38,
    "date_budget_adopted": "2024-05-20"
   },
   "2024": {
    "property_tax_revenue": 16395671.0,
    "revenues_from_state_of_ct": 2172225.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 774299.0,
    "all_other_revenue": 612110.0,
    "total_revenue": 19954305.0,
    "education_expenditures": 13878843.0,
    "debt_service": 550822.0,
    "contingency_amount": 12000.0,
    "all_other_expenditures": 5512640.0,
    "total_expenditures": 19954305.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 29.88,
    "mill_rate_motor_vehicle": 29.88,
    "date_budget_adopted": "2023-05-23"
   },
   "2023": {
    "property_tax_revenue": 15832082.0,
    "revenues_from_state_of_ct": 2032062.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": null,
    "all_other_revenue": 522380.0,
    "total_revenue": 18386524.0,
    "education_expenditures": 13122052.0,
    "debt_service": 533525.0,
    "contingency_amount": 12000.0,
    "all_other_expenditures": 5408727.0,
    "total_expenditures": 19076304.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 28.98,
    "mill_rate_motor_vehicle": 28.98,
    "date_budget_adopted": "2022-05-16"
   },
   "2022": {
    "property_tax_revenue": 15691575.0,
    "revenues_from_state_of_ct": 2109731.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1479930.0,
    "total_revenue": 19281236.0,
    "education_expenditures": 13142198.0,
    "debt_service": 416809.0,
    "contingency_amount": 12000.0,
    "all_other_expenditures": 5708250.0,
    "total_expenditures": 19279257.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 29.58,
    "mill_rate_motor_vehicle": 29.58,
    "date_budget_adopted": "2021-05-17"
   }
  },
  "Derby": {
   "2026": {
    "property_tax_revenue": 37171996.0,
    "revenues_from_state_of_ct": 10678807.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 5041183.0,
    "total_revenue": 52891986.0,
    "education_expenditures": 20448449.0,
    "debt_service": 3201964.0,
    "contingency_amount": 364564.0,
    "all_other_expenditures": 28877009.0,
    "total_expenditures": 52891986.0,
    "budgeted_tax_collection": 0.971,
    "mill_rate_real_estate_personal": 43.2,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-04-08"
   },
   "2025": {
    "property_tax_revenue": 37093234.0,
    "revenues_from_state_of_ct": 10103782.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 425000.0,
    "all_other_revenue": 5564333.0,
    "total_revenue": 53186349.0,
    "education_expenditures": 20281949.0,
    "debt_service": 3238117.0,
    "contingency_amount": 303598.0,
    "all_other_expenditures": 29362685.0,
    "total_expenditures": 53186349.0,
    "budgeted_tax_collection": 0.966,
    "mill_rate_real_estate_personal": 43.2,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-04-16"
   },
   "2024": {
    "property_tax_revenue": 32410078.0,
    "revenues_from_state_of_ct": 9572439.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 5878077.0,
    "total_revenue": 47860594.0,
    "education_expenditures": 19607966.0,
    "debt_service": 3408517.0,
    "contingency_amount": 349998.0,
    "all_other_expenditures": 24494113.0,
    "total_expenditures": 47860594.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 38.6,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-04-26"
   },
   "2023": {
    "property_tax_revenue": 32228708.0,
    "revenues_from_state_of_ct": 8525427.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 947492.0,
    "all_other_revenue": 6683501.0,
    "total_revenue": 48385128.0,
    "education_expenditures": 19137190.0,
    "debt_service": 3328593.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 25719345.0,
    "total_expenditures": 48385128.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 38.6,
    "mill_rate_motor_vehicle": 38.6,
    "date_budget_adopted": "2022-04-28"
   },
   "2022": {
    "property_tax_revenue": 31265929.0,
    "revenues_from_state_of_ct": 10975978.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 349372.0,
    "all_other_revenue": 4796298.0,
    "total_revenue": 47387577.0,
    "education_expenditures": 19076607.0,
    "debt_service": 3828998.0,
    "contingency_amount": 465000.0,
    "all_other_expenditures": 24016972.0,
    "total_expenditures": 47387577.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 38.6,
    "mill_rate_motor_vehicle": 38.6,
    "date_budget_adopted": "2021-05-18"
   }
  },
  "Durham": {
   "2026": {
    "property_tax_revenue": 28556146.0,
    "revenues_from_state_of_ct": 4411910.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1000000.0,
    "all_other_revenue": 1391705.0,
    "total_revenue": 35359761.0,
    "education_expenditures": 26935401.0,
    "debt_service": 132105.0,
    "contingency_amount": 85000.0,
    "all_other_expenditures": 8207255.0,
    "total_expenditures": 35359761.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 37.39,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-12"
   },
   "2025": {
    "property_tax_revenue": 27533298.0,
    "revenues_from_state_of_ct": 4313132.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 550000.0,
    "all_other_revenue": 1510902.0,
    "total_revenue": 33907332.0,
    "education_expenditures": 25799015.0,
    "debt_service": 134895.0,
    "contingency_amount": 85000.0,
    "all_other_expenditures": 7888422.0,
    "total_expenditures": 33907332.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 35.7,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-13"
   },
   "2024": {
    "property_tax_revenue": 26833758.0,
    "revenues_from_state_of_ct": 4181611.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 392088.0,
    "all_other_revenue": 1029152.0,
    "total_revenue": 32436609.0,
    "education_expenditures": 24667668.0,
    "debt_service": 137685.0,
    "contingency_amount": 85000.0,
    "all_other_expenditures": 7546256.0,
    "total_expenditures": 32436609.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 34.78,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-08"
   },
   "2023": {
    "property_tax_revenue": 26442323.0,
    "revenues_from_state_of_ct": 3900961.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 918294.0,
    "total_revenue": 31261578.0,
    "education_expenditures": 23500777.0,
    "debt_service": 140474.0,
    "contingency_amount": 85000.0,
    "all_other_expenditures": 7535327.0,
    "total_expenditures": 31261578.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 34.57,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-09"
   },
   "2022": {
    "property_tax_revenue": 26234482.0,
    "revenues_from_state_of_ct": 3885895.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 878867.0,
    "total_revenue": 30999244.0,
    "education_expenditures": 23673110.0,
    "debt_service": 144289.0,
    "contingency_amount": 85000.0,
    "all_other_expenditures": 7096845.0,
    "total_expenditures": 30999244.0,
    "budgeted_tax_collection": 0.994,
    "mill_rate_real_estate_personal": 35.56,
    "mill_rate_motor_vehicle": 35.56,
    "date_budget_adopted": "2021-05-10"
   }
  },
  "East Granby": {
   "2026": {
    "property_tax_revenue": 24330408.0,
    "revenues_from_state_of_ct": 2781205.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 529189.0,
    "all_other_revenue": 667289.0,
    "total_revenue": 28308091.0,
    "education_expenditures": 20923500.0,
    "debt_service": 1168991.0,
    "contingency_amount": 45000.0,
    "all_other_expenditures": 6170600.0,
    "total_expenditures": 28308091.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 30.5,
    "mill_rate_motor_vehicle": 30.5,
    "date_budget_adopted": "2025-05-20"
   },
   "2025": {
    "property_tax_revenue": 23070126.0,
    "revenues_from_state_of_ct": 2667519.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1255599.0,
    "all_other_revenue": 509486.0,
    "total_revenue": 27502730.0,
    "education_expenditures": 20090000.0,
    "debt_service": 1204730.0,
    "contingency_amount": 43306.0,
    "all_other_expenditures": 6164694.0,
    "total_expenditures": 27502730.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 29.8,
    "mill_rate_motor_vehicle": 29.8,
    "date_budget_adopted": "2024-07-09"
   },
   "2024": {
    "property_tax_revenue": 22880468.0,
    "revenues_from_state_of_ct": 2531868.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 732365.0,
    "all_other_revenue": 355806.0,
    "total_revenue": 26500507.0,
    "education_expenditures": 19142402.0,
    "debt_service": 1223190.0,
    "contingency_amount": 54000.0,
    "all_other_expenditures": 6080915.0,
    "total_expenditures": 26500507.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 36.3,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 21666913.0,
    "revenues_from_state_of_ct": 2614477.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 760628.0,
    "all_other_revenue": 341972.0,
    "total_revenue": 25383990.0,
    "education_expenditures": 18407000.0,
    "debt_service": 1150240.0,
    "contingency_amount": 54000.0,
    "all_other_expenditures": 5772750.0,
    "total_expenditures": 25383990.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 34.1,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-12"
   },
   "2022": {
    "property_tax_revenue": 20779874.0,
    "revenues_from_state_of_ct": 2602477.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 655180.0,
    "all_other_revenue": 329277.0,
    "total_revenue": 24366808.0,
    "education_expenditures": 17890000.0,
    "debt_service": 806808.0,
    "contingency_amount": 54000.0,
    "all_other_expenditures": 5616000.0,
    "total_expenditures": 24366808.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 33.6,
    "mill_rate_motor_vehicle": 33.6,
    "date_budget_adopted": "2021-05-11"
   }
  },
  "East Haddam": {
   "2026": {
    "property_tax_revenue": 33411310.0,
    "revenues_from_state_of_ct": 4169007.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2600000.0,
    "all_other_revenue": 4078297.0,
    "total_revenue": 44258614.0,
    "education_expenditures": 25451627.0,
    "debt_service": 3058401.0,
    "contingency_amount": 190000.0,
    "all_other_expenditures": 15558586.0,
    "total_expenditures": 44258614.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 28.06,
    "mill_rate_motor_vehicle": 28.06,
    "date_budget_adopted": "2025-07-22"
   },
   "2025": {
    "property_tax_revenue": 32095200.0,
    "revenues_from_state_of_ct": 4060431.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1145000.0,
    "all_other_revenue": 3372284.0,
    "total_revenue": 40672915.0,
    "education_expenditures": 23998220.0,
    "debt_service": 2644713.0,
    "contingency_amount": 90000.0,
    "all_other_expenditures": 13939982.0,
    "total_expenditures": 40672915.0,
    "budgeted_tax_collection": 0.9999,
    "mill_rate_real_estate_personal": 26.76,
    "mill_rate_motor_vehicle": 26.76,
    "date_budget_adopted": "2024-05-14"
   },
   "2024": {
    "property_tax_revenue": 30809334.0,
    "revenues_from_state_of_ct": 4062249.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": -145294.0,
    "all_other_revenue": 3184876.0,
    "total_revenue": 37911165.0,
    "education_expenditures": 22649159.0,
    "debt_service": 2830488.0,
    "contingency_amount": 90000.0,
    "all_other_expenditures": 12341518.0,
    "total_expenditures": 37911165.0,
    "budgeted_tax_collection": 0.9999,
    "mill_rate_real_estate_personal": 25.75,
    "mill_rate_motor_vehicle": 25.75,
    "date_budget_adopted": "2023-09-12"
   },
   "2023": {
    "property_tax_revenue": 29612102.0,
    "revenues_from_state_of_ct": 4013246.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 3128406.0,
    "total_revenue": 37253754.0,
    "education_expenditures": 22211625.0,
    "debt_service": 2952926.0,
    "contingency_amount": 90000.0,
    "all_other_expenditures": 11999203.0,
    "total_expenditures": 37253754.0,
    "budgeted_tax_collection": 0.9999,
    "mill_rate_real_estate_personal": 31.79,
    "mill_rate_motor_vehicle": 31.79,
    "date_budget_adopted": "2022-05-24"
   },
   "2022": {
    "property_tax_revenue": null,
    "revenues_from_state_of_ct": 4018886.0,
    "revenues_from_federal": 227702.0,
    "use_of_fund_balance": 1115000.0,
    "all_other_revenue": 31007780.0,
    "total_revenue": 36369368.0,
    "education_expenditures": 21464139.0,
    "debt_service": 3401245.0,
    "contingency_amount": 90000.0,
    "all_other_expenditures": 11413984.0,
    "total_expenditures": 36369368.0,
    "budgeted_tax_collection": 0.999,
    "mill_rate_real_estate_personal": 30.44,
    "mill_rate_motor_vehicle": 30.44,
    "date_budget_adopted": "2021-07-27"
   }
  },
  "East Hampton": {
   "2026": {
    "property_tax_revenue": 48915280.0,
    "revenues_from_state_of_ct": 8676987.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 967464.0,
    "total_revenue": 58559731.0,
    "education_expenditures": 38762951.0,
    "debt_service": 3892636.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 15874144.0,
    "total_expenditures": 58559731.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 39.71,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-07-15"
   },
   "2025": {
    "property_tax_revenue": 47482380.0,
    "revenues_from_state_of_ct": 8253275.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 932461.0,
    "total_revenue": 56668116.0,
    "education_expenditures": 37725499.0,
    "debt_service": 3904329.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 14988288.0,
    "total_expenditures": 56668116.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 38.04,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-06-04"
   },
   "2024": {
    "property_tax_revenue": 44989190.0,
    "revenues_from_state_of_ct": 7992786.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 871995.0,
    "total_revenue": 53853971.0,
    "education_expenditures": 35858655.0,
    "debt_service": 4122435.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 13842881.0,
    "total_expenditures": 53853971.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 36.06,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-07-11"
   },
   "2023": {
    "property_tax_revenue": 42752557.0,
    "revenues_from_state_of_ct": 7757593.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 749815.0,
    "total_revenue": 51759965.0,
    "education_expenditures": 34273597.0,
    "debt_service": 4176461.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 13279907.0,
    "total_expenditures": 51759965.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 34.66,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-17"
   },
   "2022": {
    "property_tax_revenue": 41460568.0,
    "revenues_from_state_of_ct": 7557446.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 641865.0,
    "total_revenue": 49659879.0,
    "education_expenditures": 33085395.0,
    "debt_service": 3648612.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 12895872.0,
    "total_expenditures": 49659879.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 34.62,
    "mill_rate_motor_vehicle": 34.62,
    "date_budget_adopted": "2021-06-08"
   }
  },
  "East Hartford": {
   "2026": {
    "property_tax_revenue": 157346999.0,
    "revenues_from_state_of_ct": 60934446.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 7284554.0,
    "total_revenue": 225565999.0,
    "education_expenditures": 104232894.0,
    "debt_service": 10121620.0,
    "contingency_amount": 240000.0,
    "all_other_expenditures": 110971485.0,
    "total_expenditures": 225565999.0,
    "budgeted_tax_collection": 0.9714,
    "mill_rate_real_estate_personal": 45.9,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-03-10"
   },
   "2025": {
    "property_tax_revenue": 154488616.0,
    "revenues_from_state_of_ct": 60001683.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 6992025.0,
    "total_revenue": 221482324.0,
    "education_expenditures": 102535000.0,
    "debt_service": 10475000.0,
    "contingency_amount": 592680.0,
    "all_other_expenditures": 107879644.0,
    "total_expenditures": 221482324.0,
    "budgeted_tax_collection": 0.9729,
    "mill_rate_real_estate_personal": 44.0,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-03-11"
   },
   "2024": {
    "property_tax_revenue": 144833348.0,
    "revenues_from_state_of_ct": 59292763.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 6956782.0,
    "total_revenue": 211082893.0,
    "education_expenditures": 98078871.0,
    "debt_service": 9720859.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 102983163.0,
    "total_expenditures": 211082893.0,
    "budgeted_tax_collection": 0.9729,
    "mill_rate_real_estate_personal": 42.54,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-03-13"
   },
   "2023": {
    "property_tax_revenue": 137898219.0,
    "revenues_from_state_of_ct": 60184511.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 6349347.0,
    "total_revenue": 204432077.0,
    "education_expenditures": 95993863.0,
    "debt_service": 8105180.0,
    "contingency_amount": 449088.0,
    "all_other_expenditures": 99883946.0,
    "total_expenditures": 204432077.0,
    "budgeted_tax_collection": 0.9731,
    "mill_rate_real_estate_personal": 41.0,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-06-07"
   },
   "2022": {
    "property_tax_revenue": 140152141.0,
    "revenues_from_state_of_ct": 55082543.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 5916422.0,
    "total_revenue": 201151106.0,
    "education_expenditures": 94179245.0,
    "debt_service": 8716889.0,
    "contingency_amount": 724050.0,
    "all_other_expenditures": 97530922.0,
    "total_expenditures": 201151106.0,
    "budgeted_tax_collection": 0.9887,
    "mill_rate_real_estate_personal": 49.35,
    "mill_rate_motor_vehicle": 45.0,
    "date_budget_adopted": "2021-03-09"
   }
  },
  "East Haven": {
   "2026": {
    "property_tax_revenue": 79991271.0,
    "revenues_from_state_of_ct": 20998952.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 4926000.0,
    "all_other_revenue": 4800102.0,
    "total_revenue": 110716325.0,
    "education_expenditures": 52294271.0,
    "debt_service": 4585388.0,
    "contingency_amount": 475000.0,
    "all_other_expenditures": 53361666.0,
    "total_expenditures": 110716325.0,
    "budgeted_tax_collection": 0.981,
    "mill_rate_real_estate_personal": 33.44,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-04-24"
   },
   "2025": {
    "property_tax_revenue": 80556745.0,
    "revenues_from_state_of_ct": 20203188.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4807943.0,
    "total_revenue": 105567876.0,
    "education_expenditures": 49294271.0,
    "debt_service": 4335069.0,
    "contingency_amount": 475000.0,
    "all_other_expenditures": 51463536.0,
    "total_expenditures": 105567876.0,
    "budgeted_tax_collection": 0.981,
    "mill_rate_real_estate_personal": 33.44,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-04-26"
   },
   "2024": {
    "property_tax_revenue": 76093664.0,
    "revenues_from_state_of_ct": 20232900.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4649200.0,
    "total_revenue": 100975764.0,
    "education_expenditures": 49044271.0,
    "debt_service": 4032218.0,
    "contingency_amount": 475000.0,
    "all_other_expenditures": 47424275.0,
    "total_expenditures": 100975764.0,
    "budgeted_tax_collection": 0.981,
    "mill_rate_real_estate_personal": 31.2,
    "mill_rate_motor_vehicle": 31.2,
    "date_budget_adopted": "2023-04-26"
   },
   "2023": {
    "property_tax_revenue": 75225046.0,
    "revenues_from_state_of_ct": 20226445.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2998374.0,
    "total_revenue": 98449865.0,
    "education_expenditures": 48144271.0,
    "debt_service": 4032970.0,
    "contingency_amount": 475000.0,
    "all_other_expenditures": 45797624.0,
    "total_expenditures": 98449865.0,
    "budgeted_tax_collection": 0.977,
    "mill_rate_real_estate_personal": 31.2,
    "mill_rate_motor_vehicle": 31.2,
    "date_budget_adopted": "2022-04-26"
   },
   "2022": {
    "property_tax_revenue": 69828488.0,
    "revenues_from_state_of_ct": 20341366.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": null,
    "all_other_revenue": 3285500.0,
    "total_revenue": 93455354.0,
    "education_expenditures": 48044271.0,
    "debt_service": 1825394.0,
    "contingency_amount": 475000.0,
    "all_other_expenditures": 43110689.0,
    "total_expenditures": 93455354.0,
    "budgeted_tax_collection": 0.977,
    "mill_rate_real_estate_personal": 34.25,
    "mill_rate_motor_vehicle": 34.25,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "East Lyme": {
   "2026": {
    "property_tax_revenue": 79935266.0,
    "revenues_from_state_of_ct": 8626664.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1000000.0,
    "all_other_revenue": 7095856.0,
    "total_revenue": 96657786.0,
    "education_expenditures": 63232400.0,
    "debt_service": 7214093.0,
    "contingency_amount": 465500.0,
    "all_other_expenditures": 25745793.0,
    "total_expenditures": 96657786.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 28.01,
    "mill_rate_motor_vehicle": 28.01,
    "date_budget_adopted": "2025-05-22"
   },
   "2025": {
    "property_tax_revenue": 72784510.0,
    "revenues_from_state_of_ct": 8457655.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1000000.0,
    "all_other_revenue": 8350829.0,
    "total_revenue": 90592994.0,
    "education_expenditures": 60024675.0,
    "debt_service": 6754252.0,
    "contingency_amount": 460000.0,
    "all_other_expenditures": 23354067.0,
    "total_expenditures": 90592994.0,
    "budgeted_tax_collection": 0.982,
    "mill_rate_real_estate_personal": 26.35,
    "mill_rate_motor_vehicle": 26.35,
    "date_budget_adopted": "2024-05-23"
   },
   "2024": {
    "property_tax_revenue": 68275661.0,
    "revenues_from_state_of_ct": 8589423.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2000000.0,
    "all_other_revenue": 7142634.0,
    "total_revenue": 86007718.0,
    "education_expenditures": 57789852.0,
    "debt_service": 6198189.0,
    "contingency_amount": 550000.0,
    "all_other_expenditures": 21469677.0,
    "total_expenditures": 86007718.0,
    "budgeted_tax_collection": 0.982,
    "mill_rate_real_estate_personal": 24.88,
    "mill_rate_motor_vehicle": 24.88,
    "date_budget_adopted": "2023-05-18"
   },
   "2023": {
    "property_tax_revenue": 65069259.0,
    "revenues_from_state_of_ct": 8345401.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1300000.0,
    "all_other_revenue": 5924974.0,
    "total_revenue": 80639634.0,
    "education_expenditures": 54108478.0,
    "debt_service": 5674292.0,
    "contingency_amount": 548162.0,
    "all_other_expenditures": 20308702.0,
    "total_expenditures": 80639634.0,
    "budgeted_tax_collection": 0.982,
    "mill_rate_real_estate_personal": 23.84,
    "mill_rate_motor_vehicle": 23.84,
    "date_budget_adopted": "2022-05-19"
   },
   "2022": {
    "property_tax_revenue": 63729685.0,
    "revenues_from_state_of_ct": 8157123.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 307919.0,
    "all_other_revenue": 5800053.0,
    "total_revenue": 77994780.0,
    "education_expenditures": 52209464.0,
    "debt_service": 5720993.0,
    "contingency_amount": 214570.0,
    "all_other_expenditures": 19849753.0,
    "total_expenditures": 77994780.0,
    "budgeted_tax_collection": 0.982,
    "mill_rate_real_estate_personal": 28.51,
    "mill_rate_motor_vehicle": 28.51,
    "date_budget_adopted": "2021-05-19"
   }
  },
  "East Windsor": {
   "2026": {
    "property_tax_revenue": 37956922.0,
    "revenues_from_state_of_ct": 7346864.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1200000.0,
    "all_other_revenue": 1208780.0,
    "total_revenue": 47712566.0,
    "education_expenditures": 28861943.0,
    "debt_service": 870630.0,
    "contingency_amount": 257000.0,
    "all_other_expenditures": 17722993.0,
    "total_expenditures": 47712566.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 24.89,
    "mill_rate_motor_vehicle": 24.89,
    "date_budget_adopted": "2025-06-10"
   },
   "2025": {
    "property_tax_revenue": 35996188.0,
    "revenues_from_state_of_ct": 7353760.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1200000.0,
    "all_other_revenue": 991500.0,
    "total_revenue": 45541448.0,
    "education_expenditures": 27344646.0,
    "debt_service": 946697.0,
    "contingency_amount": 190000.0,
    "all_other_expenditures": 17060105.0,
    "total_expenditures": 45541448.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 24.56,
    "mill_rate_motor_vehicle": 24.56,
    "date_budget_adopted": "2024-05-14"
   },
   "2024": {
    "property_tax_revenue": 35804189.0,
    "revenues_from_state_of_ct": 6546050.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1200000.0,
    "all_other_revenue": 728700.0,
    "total_revenue": 44278939.0,
    "education_expenditures": 26496750.0,
    "debt_service": 928133.0,
    "contingency_amount": 280000.0,
    "all_other_expenditures": 16574056.0,
    "total_expenditures": 44278939.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 34.28,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-09"
   },
   "2023": {
    "property_tax_revenue": 34965017.0,
    "revenues_from_state_of_ct": 6541050.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 750000.0,
    "all_other_revenue": 604900.0,
    "total_revenue": 42860967.0,
    "education_expenditures": 25725000.0,
    "debt_service": 1128133.0,
    "contingency_amount": 180000.0,
    "all_other_expenditures": 15827834.0,
    "total_expenditures": 42860967.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 34.38,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-10"
   },
   "2022": {
    "property_tax_revenue": 34122220.0,
    "revenues_from_state_of_ct": 6349659.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 750000.0,
    "all_other_revenue": 604900.0,
    "total_revenue": 41826779.0,
    "education_expenditures": 25130075.0,
    "debt_service": 1028023.0,
    "contingency_amount": 104756.0,
    "all_other_expenditures": 15563925.0,
    "total_expenditures": 41826779.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 34.5,
    "mill_rate_motor_vehicle": 34.5,
    "date_budget_adopted": "2021-05-11"
   }
  },
  "Eastford": {
   "2026": {
    "property_tax_revenue": 4791388.0,
    "revenues_from_state_of_ct": 1234816.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 349197.0,
    "total_revenue": 6375401.0,
    "education_expenditures": 4794179.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2084069.0,
    "total_expenditures": 6878248.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 21.2,
    "mill_rate_motor_vehicle": 21.2,
    "date_budget_adopted": "2025-06-04"
   },
   "2025": {
    "property_tax_revenue": 4527185.0,
    "revenues_from_state_of_ct": 1255529.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 310547.0,
    "total_revenue": 6093261.0,
    "education_expenditures": 4610243.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 1875498.0,
    "total_expenditures": 6485741.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 19.7,
    "mill_rate_motor_vehicle": 19.7,
    "date_budget_adopted": "2024-06-11"
   },
   "2024": {
    "property_tax_revenue": 4531018.0,
    "revenues_from_state_of_ct": 1202623.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 270507.0,
    "total_revenue": 6004148.0,
    "education_expenditures": 4520069.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2019010.0,
    "total_expenditures": 6539079.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 27.5,
    "mill_rate_motor_vehicle": 27.5,
    "date_budget_adopted": "2023-06-05"
   },
   "2023": {
    "property_tax_revenue": 4250108.0,
    "revenues_from_state_of_ct": 1244880.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 234307.0,
    "total_revenue": 5729295.0,
    "education_expenditures": 4212627.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2003506.0,
    "total_expenditures": 6216133.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 26.25,
    "mill_rate_motor_vehicle": 26.25,
    "date_budget_adopted": "2022-06-06"
   },
   "2022": {
    "property_tax_revenue": 4070094.0,
    "revenues_from_state_of_ct": 1209634.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": null,
    "all_other_revenue": 209447.0,
    "total_revenue": 5489175.0,
    "education_expenditures": 4200984.0,
    "debt_service": null,
    "contingency_amount": null,
    "all_other_expenditures": 1545342.0,
    "total_expenditures": 5746326.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 26.0,
    "mill_rate_motor_vehicle": 26.0,
    "date_budget_adopted": "2021-06-08"
   }
  },
  "Easton": {
   "2026": {
    "property_tax_revenue": 46313474.0,
    "revenues_from_state_of_ct": 583068.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1975000.0,
    "all_other_revenue": 2419000.0,
    "total_revenue": 51290542.0,
    "education_expenditures": 34861222.0,
    "debt_service": 1033583.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 15095737.0,
    "total_expenditures": 51290542.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 31.0,
    "mill_rate_motor_vehicle": 31.0,
    "date_budget_adopted": "2025-05-06"
   },
   "2025": {
    "property_tax_revenue": 44336115.0,
    "revenues_from_state_of_ct": 560325.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2402500.0,
    "all_other_revenue": 2669000.0,
    "total_revenue": 49967940.0,
    "education_expenditures": 32938806.0,
    "debt_service": 1876537.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 15002597.0,
    "total_expenditures": 49967940.0,
    "budgeted_tax_collection": 0.9879,
    "mill_rate_real_estate_personal": 29.54,
    "mill_rate_motor_vehicle": 29.54,
    "date_budget_adopted": "2024-05-07"
   },
   "2024": {
    "property_tax_revenue": 43190110.0,
    "revenues_from_state_of_ct": 494853.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 3000000.0,
    "all_other_revenue": 1889680.0,
    "total_revenue": 48574643.0,
    "education_expenditures": 31856663.0,
    "debt_service": 1944420.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 14623560.0,
    "total_expenditures": 48574643.0,
    "budgeted_tax_collection": 0.9879,
    "mill_rate_real_estate_personal": 28.96,
    "mill_rate_motor_vehicle": 28.96,
    "date_budget_adopted": "2023-05-02"
   },
   "2023": {
    "property_tax_revenue": 41886853.0,
    "revenues_from_state_of_ct": 491264.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2950000.0,
    "all_other_revenue": 1393500.0,
    "total_revenue": 46721617.0,
    "education_expenditures": 30677052.0,
    "debt_service": 2003800.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 13940765.0,
    "total_expenditures": 46721617.0,
    "budgeted_tax_collection": 0.9879,
    "mill_rate_real_estate_personal": 28.44,
    "mill_rate_motor_vehicle": 28.44,
    "date_budget_adopted": "2022-05-03"
   },
   "2022": {
    "property_tax_revenue": 41640875.0,
    "revenues_from_state_of_ct": 513810.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 2750000.0,
    "all_other_revenue": 1344700.0,
    "total_revenue": 46249385.0,
    "education_expenditures": 29482671.0,
    "debt_service": 2922864.0,
    "contingency_amount": 125000.0,
    "all_other_expenditures": 13718850.0,
    "total_expenditures": 46249385.0,
    "budgeted_tax_collection": 0.9879,
    "mill_rate_real_estate_personal": 32.35,
    "mill_rate_motor_vehicle": 32.35,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "Ellington": {
   "2026": {
    "property_tax_revenue": 57307974.0,
    "revenues_from_state_of_ct": 11975178.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 582555.0,
    "all_other_revenue": 2899070.0,
    "total_revenue": 72764777.0,
    "education_expenditures": 47921412.0,
    "debt_service": 3165042.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 21478323.0,
    "total_expenditures": 72764777.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 37.1,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-06-10"
   },
   "2025": {
    "property_tax_revenue": 55811473.0,
    "revenues_from_state_of_ct": 11669764.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 592083.0,
    "all_other_revenue": 3187435.0,
    "total_revenue": 71260755.0,
    "education_expenditures": 46715160.0,
    "debt_service": 3154791.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 21190804.0,
    "total_expenditures": 71260755.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 36.0,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-06-11"
   },
   "2024": {
    "property_tax_revenue": 53477702.0,
    "revenues_from_state_of_ct": 11218574.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 983064.0,
    "all_other_revenue": 2576359.0,
    "total_revenue": 68255699.0,
    "education_expenditures": 45083347.0,
    "debt_service": 2653242.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 20319110.0,
    "total_expenditures": 68255699.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 34.3,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-23"
   },
   "2023": {
    "property_tax_revenue": 50331464.0,
    "revenues_from_state_of_ct": 10931020.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1585442.0,
    "all_other_revenue": 2434507.0,
    "total_revenue": 65282433.0,
    "education_expenditures": 43006229.0,
    "debt_service": 2652754.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 19423450.0,
    "total_expenditures": 65282433.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 32.5,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-24"
   },
   "2022": {
    "property_tax_revenue": 47460737.0,
    "revenues_from_state_of_ct": 10816065.0,
    "revenues_from_federal": 113934.0,
    "use_of_fund_balance": 2946748.0,
    "all_other_revenue": 2331780.0,
    "total_revenue": 63669264.0,
    "education_expenditures": 41588751.0,
    "debt_service": 2719234.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 19161279.0,
    "total_expenditures": 63669264.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 31.6,
    "mill_rate_motor_vehicle": 31.6,
    "date_budget_adopted": "2021-05-11"
   }
  },
  "Enfield": {
   "2026": {
    "property_tax_revenue": 115321785.0,
    "revenues_from_state_of_ct": 32032626.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 5577029.0,
    "all_other_revenue": 4778017.0,
    "total_revenue": 157709457.0,
    "education_expenditures": 79098023.0,
    "debt_service": 12005539.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 66305895.0,
    "total_expenditures": 157709457.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 31.5,
    "mill_rate_motor_vehicle": 29.21,
    "date_budget_adopted": "2025-05-12"
   },
   "2025": {
    "property_tax_revenue": 112263420.0,
    "revenues_from_state_of_ct": 33443077.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 3877029.0,
    "all_other_revenue": 4642917.0,
    "total_revenue": 154226443.0,
    "education_expenditures": 77429555.0,
    "debt_service": 11715083.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 64781805.0,
    "total_expenditures": 154226443.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 30.56,
    "mill_rate_motor_vehicle": 29.21,
    "date_budget_adopted": "2024-05-20"
   },
   "2024": {
    "property_tax_revenue": 112093237.0,
    "revenues_from_state_of_ct": 32501358.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 5000000.0,
    "all_other_revenue": 3743717.0,
    "total_revenue": 153338312.0,
    "education_expenditures": 75929555.0,
    "debt_service": 12051792.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 65056965.0,
    "total_expenditures": 153338312.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 30.56,
    "mill_rate_motor_vehicle": 29.21,
    "date_budget_adopted": "2023-05-15"
   },
   "2023": {
    "property_tax_revenue": 102059712.0,
    "revenues_from_state_of_ct": 32701958.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 7143652.0,
    "all_other_revenue": 3544717.0,
    "total_revenue": 145450039.0,
    "education_expenditures": 73275252.0,
    "debt_service": 11224702.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 60650085.0,
    "total_expenditures": 145450039.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 27.89,
    "mill_rate_motor_vehicle": 27.89,
    "date_budget_adopted": "2022-05-16"
   },
   "2022": {
    "property_tax_revenue": 103634057.0,
    "revenues_from_state_of_ct": 32121196.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 7261000.0,
    "all_other_revenue": 3535717.0,
    "total_revenue": 146551970.0,
    "education_expenditures": 72109522.0,
    "debt_service": 11018200.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 63124248.0,
    "total_expenditures": 146551970.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 34.23,
    "mill_rate_motor_vehicle": 34.23,
    "date_budget_adopted": "2021-04-19"
   }
  },
  "Essex": {
   "2026": {
    "property_tax_revenue": 27117181.0,
    "revenues_from_state_of_ct": 603219.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 247739.0,
    "all_other_revenue": 663200.0,
    "total_revenue": 28631339.0,
    "education_expenditures": 18592991.0,
    "debt_service": 993297.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 8970051.0,
    "total_expenditures": 28631339.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 18.63,
    "mill_rate_motor_vehicle": 18.63,
    "date_budget_adopted": "2025-05-12"
   },
   "2025": {
    "property_tax_revenue": 26287113.0,
    "revenues_from_state_of_ct": 497697.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 240652.0,
    "all_other_revenue": 613200.0,
    "total_revenue": 27638662.0,
    "education_expenditures": 17977865.0,
    "debt_service": 1023226.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 8562571.0,
    "total_expenditures": 27638662.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 18.05,
    "mill_rate_motor_vehicle": 18.05,
    "date_budget_adopted": "2024-05-13"
   },
   "2024": {
    "property_tax_revenue": 25270893.0,
    "revenues_from_state_of_ct": 476521.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 226580.0,
    "all_other_revenue": 548200.0,
    "total_revenue": 26522194.0,
    "education_expenditures": 17197230.0,
    "debt_service": 1111609.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 8138355.0,
    "total_expenditures": 26522194.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 22.59,
    "mill_rate_motor_vehicle": 22.59,
    "date_budget_adopted": "2023-05-08"
   },
   "2023": {
    "property_tax_revenue": 24742585.0,
    "revenues_from_state_of_ct": 452676.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 230123.0,
    "all_other_revenue": 617200.0,
    "total_revenue": 26042584.0,
    "education_expenditures": 16965962.0,
    "debt_service": 1203747.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 7797875.0,
    "total_expenditures": 26042584.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 22.65,
    "mill_rate_motor_vehicle": 19.5,
    "date_budget_adopted": "2022-05-09"
   },
   "2022": {
    "property_tax_revenue": 24251775.0,
    "revenues_from_state_of_ct": 483746.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 290794.0,
    "all_other_revenue": 627200.0,
    "total_revenue": 25653515.0,
    "education_expenditures": 16821913.0,
    "debt_service": 1253664.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 7502938.0,
    "total_expenditures": 25653515.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 22.43,
    "mill_rate_motor_vehicle": 22.43,
    "date_budget_adopted": "2021-05-10"
   }
  },
  "Fairfield": {
   "2026": {
    "property_tax_revenue": 344201417.0,
    "revenues_from_state_of_ct": 8316391.0,
    "revenues_from_federal": 34072.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 31370145.0,
    "total_revenue": 383922025.0,
    "education_expenditures": 233040387.0,
    "debt_service": 20823809.0,
    "contingency_amount": 1726692.0,
    "all_other_expenditures": 128331137.0,
    "total_expenditures": 383922025.0,
    "budgeted_tax_collection": 0.9912,
    "mill_rate_real_estate_personal": 28.4,
    "mill_rate_motor_vehicle": 28.4,
    "date_budget_adopted": "2025-05-05"
   },
   "2025": {
    "property_tax_revenue": 334212409.0,
    "revenues_from_state_of_ct": 8047421.0,
    "revenues_from_federal": 31022.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 27448451.0,
    "total_revenue": 369739303.0,
    "education_expenditures": 226405673.0,
    "debt_service": 22070926.0,
    "contingency_amount": 728875.0,
    "all_other_expenditures": 120533829.0,
    "total_expenditures": 369739303.0,
    "budgeted_tax_collection": 0.9901,
    "mill_rate_real_estate_personal": 27.9,
    "mill_rate_motor_vehicle": 27.9,
    "date_budget_adopted": "2024-05-06"
   },
   "2024": {
    "property_tax_revenue": 326979476.0,
    "revenues_from_state_of_ct": 7145676.0,
    "revenues_from_federal": 31022.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 22619613.0,
    "total_revenue": 356775787.0,
    "education_expenditures": 234598416.0,
    "debt_service": 22028532.0,
    "contingency_amount": 1818195.0,
    "all_other_expenditures": 98330644.0,
    "total_expenditures": 356775787.0,
    "budgeted_tax_collection": 0.9893,
    "mill_rate_real_estate_personal": 27.51,
    "mill_rate_motor_vehicle": 27.51,
    "date_budget_adopted": "2023-05-01"
   },
   "2023": {
    "property_tax_revenue": 319192544.0,
    "revenues_from_state_of_ct": 7093561.0,
    "revenues_from_federal": 30976.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 18783011.0,
    "total_revenue": 345100092.0,
    "education_expenditures": 226960248.0,
    "debt_service": 24210208.0,
    "contingency_amount": 2418149.0,
    "all_other_expenditures": 91511487.0,
    "total_expenditures": 345100092.0,
    "budgeted_tax_collection": 0.989,
    "mill_rate_real_estate_personal": 27.24,
    "mill_rate_motor_vehicle": 27.24,
    "date_budget_adopted": "2022-05-02"
   },
   "2022": {
    "property_tax_revenue": 308335907.0,
    "revenues_from_state_of_ct": 5045781.0,
    "revenues_from_federal": 31053.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 18928910.0,
    "total_revenue": 332341651.0,
    "education_expenditures": 216913154.0,
    "debt_service": 25642982.0,
    "contingency_amount": 1486451.0,
    "all_other_expenditures": 88299064.0,
    "total_expenditures": 332341651.0,
    "budgeted_tax_collection": 0.9871,
    "mill_rate_real_estate_personal": 26.98,
    "mill_rate_motor_vehicle": 26.98,
    "date_budget_adopted": "2021-05-03"
   }
  },
  "Farmington": {
   "2026": {
    "property_tax_revenue": 120808632.0,
    "revenues_from_state_of_ct": 9987641.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 800000.0,
    "all_other_revenue": 5169159.0,
    "total_revenue": 136765432.0,
    "education_expenditures": 83240983.0,
    "debt_service": 13716271.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 39798178.0,
    "total_expenditures": 136765432.0,
    "budgeted_tax_collection": 0.9967,
    "mill_rate_real_estate_personal": 26.62,
    "mill_rate_motor_vehicle": 26.62,
    "date_budget_adopted": "2025-05-01"
   },
   "2025": {
    "property_tax_revenue": 114844242.0,
    "revenues_from_state_of_ct": 7811922.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1200000.0,
    "all_other_revenue": 4745001.0,
    "total_revenue": 128601165.0,
    "education_expenditures": 79544240.0,
    "debt_service": 11426268.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 37620657.0,
    "total_expenditures": 128601165.0,
    "budgeted_tax_collection": 0.9967,
    "mill_rate_real_estate_personal": 25.45,
    "mill_rate_motor_vehicle": 25.45,
    "date_budget_adopted": "2024-04-25"
   },
   "2024": {
    "property_tax_revenue": 108921514.0,
    "revenues_from_state_of_ct": 6854691.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 5490028.0,
    "total_revenue": 121266233.0,
    "education_expenditures": 75937222.0,
    "debt_service": 9964743.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 35354268.0,
    "total_expenditures": 121266233.0,
    "budgeted_tax_collection": 0.9967,
    "mill_rate_real_estate_personal": 24.21,
    "mill_rate_motor_vehicle": 24.21,
    "date_budget_adopted": "2023-04-27"
   },
   "2023": {
    "property_tax_revenue": 111253713.0,
    "revenues_from_state_of_ct": 6459586.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3552934.0,
    "total_revenue": 121266233.0,
    "education_expenditures": 74448257.0,
    "debt_service": 9306656.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 37501320.0,
    "total_expenditures": 121266233.0,
    "budgeted_tax_collection": 0.9965,
    "mill_rate_real_estate_personal": 29.32,
    "mill_rate_motor_vehicle": 29.32,
    "date_budget_adopted": "2022-04-28"
   },
   "2022": {
    "property_tax_revenue": 107779583.0,
    "revenues_from_state_of_ct": 4881103.0,
    "revenues_from_federal": 37000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3402844.0,
    "total_revenue": 116100530.0,
    "education_expenditures": 72288934.0,
    "debt_service": 8272347.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 35529249.0,
    "total_expenditures": 116100530.0,
    "budgeted_tax_collection": 0.996,
    "mill_rate_real_estate_personal": 28.81,
    "mill_rate_motor_vehicle": 28.81,
    "date_budget_adopted": "2021-04-29"
   }
  },
  "Franklin": {
   "2026": {
    "property_tax_revenue": 6459715.0,
    "revenues_from_state_of_ct": 1067533.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 576087.0,
    "all_other_revenue": 279427.0,
    "total_revenue": 8382762.0,
    "education_expenditures": 6007970.0,
    "debt_service": 224392.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 2456460.0,
    "total_expenditures": 8698822.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 21.25,
    "mill_rate_motor_vehicle": 21.25,
    "date_budget_adopted": "2025-05-28"
   },
   "2025": {
    "property_tax_revenue": 6343830.0,
    "revenues_from_state_of_ct": 1093585.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 400000.0,
    "all_other_revenue": 339425.0,
    "total_revenue": 8176840.0,
    "education_expenditures": 5536970.0,
    "debt_service": 332531.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 2339863.0,
    "total_expenditures": 8219364.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 20.25,
    "mill_rate_motor_vehicle": 20.25,
    "date_budget_adopted": "2024-05-09"
   },
   "2024": {
    "property_tax_revenue": 5625428.0,
    "revenues_from_state_of_ct": 1051694.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 286713.0,
    "all_other_revenue": 322695.0,
    "total_revenue": 7286530.0,
    "education_expenditures": 4456894.0,
    "debt_service": 339919.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 2479717.0,
    "total_expenditures": 7286530.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 22.97,
    "mill_rate_motor_vehicle": 22.97,
    "date_budget_adopted": "2023-05-30"
   },
   "2023": {
    "property_tax_revenue": 5521839.0,
    "revenues_from_state_of_ct": 1017326.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 69900.0,
    "all_other_revenue": 251723.0,
    "total_revenue": 6860788.0,
    "education_expenditures": 4335653.0,
    "debt_service": 307306.0,
    "contingency_amount": 20000.0,
    "all_other_expenditures": 2197829.0,
    "total_expenditures": 6860788.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 22.97,
    "mill_rate_motor_vehicle": 22.97,
    "date_budget_adopted": "2022-06-06"
   },
   "2022": {
    "property_tax_revenue": 5386305.0,
    "revenues_from_state_of_ct": 1025106.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 282622.0,
    "total_revenue": 6694033.0,
    "education_expenditures": 4160256.0,
    "debt_service": 162104.0,
    "contingency_amount": 34000.0,
    "all_other_expenditures": 2540182.0,
    "total_expenditures": 6896542.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 22.97,
    "mill_rate_motor_vehicle": 22.97,
    "date_budget_adopted": "2021-06-21"
   }
  },
  "Glastonbury": {
   "2026": {
    "property_tax_revenue": 177157382.0,
    "revenues_from_state_of_ct": 8518188.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 775000.0,
    "all_other_revenue": 10227322.0,
    "total_revenue": 196677892.0,
    "education_expenditures": 129360115.0,
    "debt_service": 4994386.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 62323391.0,
    "total_expenditures": 196677892.0,
    "budgeted_tax_collection": 0.992,
    "mill_rate_real_estate_personal": 32.83,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-03-19"
   },
   "2025": {
    "property_tax_revenue": 172799155.0,
    "revenues_from_state_of_ct": 7283186.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 775000.0,
    "all_other_revenue": 6114204.0,
    "total_revenue": 186971545.0,
    "education_expenditures": 124471745.0,
    "debt_service": 5275632.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 57224168.0,
    "total_expenditures": 186971545.0,
    "budgeted_tax_collection": 0.992,
    "mill_rate_real_estate_personal": 31.93,
    "mill_rate_motor_vehicle": 31.93,
    "date_budget_adopted": "2024-03-20"
   },
   "2024": {
    "property_tax_revenue": 166844482.0,
    "revenues_from_state_of_ct": 9548130.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 775000.0,
    "all_other_revenue": 5537619.0,
    "total_revenue": 182705231.0,
    "education_expenditures": 120268065.0,
    "debt_service": 7096470.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 55340696.0,
    "total_expenditures": 182705231.0,
    "budgeted_tax_collection": 0.9915,
    "mill_rate_real_estate_personal": 31.01,
    "mill_rate_motor_vehicle": 31.01,
    "date_budget_adopted": "2023-03-21"
   },
   "2023": {
    "property_tax_revenue": 163548948.0,
    "revenues_from_state_of_ct": 8799840.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 875000.0,
    "all_other_revenue": 4573774.0,
    "total_revenue": 177797562.0,
    "education_expenditures": 116937381.0,
    "debt_service": 6902429.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 53957752.0,
    "total_expenditures": 177797562.0,
    "budgeted_tax_collection": 0.9915,
    "mill_rate_real_estate_personal": 37.3,
    "mill_rate_motor_vehicle": 31.0,
    "date_budget_adopted": "2022-03-15"
   },
   "2022": {
    "property_tax_revenue": 160940802.0,
    "revenues_from_state_of_ct": 6933148.0,
    "revenues_from_federal": 12110.0,
    "use_of_fund_balance": 975000.0,
    "all_other_revenue": 3862270.0,
    "total_revenue": 172723330.0,
    "education_expenditures": 113549684.0,
    "debt_service": 7036742.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 52136904.0,
    "total_expenditures": 172723330.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 37.32,
    "mill_rate_motor_vehicle": 37.32,
    "date_budget_adopted": "2021-03-23"
   }
  },
  "Goshen": {
   "2026": {
    "property_tax_revenue": 12246115.0,
    "revenues_from_state_of_ct": 492026.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 247918.0,
    "all_other_revenue": 762886.0,
    "total_revenue": 13748945.0,
    "education_expenditures": 8487123.0,
    "debt_service": 0.0,
    "contingency_amount": 40000.0,
    "all_other_expenditures": 4780851.0,
    "total_expenditures": 13307974.0,
    "budgeted_tax_collection": 0.9913,
    "mill_rate_real_estate_personal": 16.7,
    "mill_rate_motor_vehicle": 16.7,
    "date_budget_adopted": "2025-05-28"
   },
   "2025": {
    "property_tax_revenue": 10395253.0,
    "revenues_from_state_of_ct": 433550.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 648868.0,
    "all_other_revenue": 758618.0,
    "total_revenue": 12236289.0,
    "education_expenditures": 7589820.0,
    "debt_service": 0.0,
    "contingency_amount": 40000.0,
    "all_other_expenditures": 4606469.0,
    "total_expenditures": 12236289.0,
    "budgeted_tax_collection": 0.9913,
    "mill_rate_real_estate_personal": 14.2,
    "mill_rate_motor_vehicle": 14.2,
    "date_budget_adopted": "2024-05-29"
   },
   "2024": {
    "property_tax_revenue": 11307515.0,
    "revenues_from_state_of_ct": 250195.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 828100.0,
    "all_other_revenue": 396495.0,
    "total_revenue": 12782305.0,
    "education_expenditures": 8220367.0,
    "debt_service": 0.0,
    "contingency_amount": 40000.0,
    "all_other_expenditures": 4253858.0,
    "total_expenditures": 12514225.0,
    "budgeted_tax_collection": 0.9913,
    "mill_rate_real_estate_personal": 15.6,
    "mill_rate_motor_vehicle": 15.6,
    "date_budget_adopted": "2023-05-31"
   },
   "2023": {
    "property_tax_revenue": 11495538.0,
    "revenues_from_state_of_ct": 233034.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 372211.0,
    "all_other_revenue": 316403.0,
    "total_revenue": 12417186.0,
    "education_expenditures": 8316201.0,
    "debt_service": 0.0,
    "contingency_amount": 40000.0,
    "all_other_expenditures": 4048193.0,
    "total_expenditures": 12404394.0,
    "budgeted_tax_collection": 0.9913,
    "mill_rate_real_estate_personal": 19.8,
    "mill_rate_motor_vehicle": 19.8,
    "date_budget_adopted": "2022-05-25"
   }
  },
  "Granby": {
   "2026": {
    "property_tax_revenue": 46796383.0,
    "revenues_from_state_of_ct": 7842139.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2185000.0,
    "all_other_revenue": 1040191.0,
    "total_revenue": 57863713.0,
    "education_expenditures": 39418142.0,
    "debt_service": 1731368.0,
    "contingency_amount": 82500.0,
    "all_other_expenditures": 16631703.0,
    "total_expenditures": 57863713.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 34.21,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-04-21"
   },
   "2025": {
    "property_tax_revenue": 45232129.0,
    "revenues_from_state_of_ct": 7794494.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 6785000.0,
    "all_other_revenue": 832267.0,
    "total_revenue": 60643890.0,
    "education_expenditures": 38118521.0,
    "debt_service": 1746458.0,
    "contingency_amount": 242900.0,
    "all_other_expenditures": 20536011.0,
    "total_expenditures": 60643890.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 33.13,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-04-15"
   },
   "2024": {
    "property_tax_revenue": 42991062.0,
    "revenues_from_state_of_ct": 8941799.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 432000.0,
    "all_other_revenue": 740421.0,
    "total_revenue": 53105282.0,
    "education_expenditures": 36155291.0,
    "debt_service": 1695078.0,
    "contingency_amount": 141300.0,
    "all_other_expenditures": 15113613.0,
    "total_expenditures": 53105282.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 31.89,
    "mill_rate_motor_vehicle": 31.89,
    "date_budget_adopted": "2023-04-24"
   },
   "2023": {
    "property_tax_revenue": 42040483.0,
    "revenues_from_state_of_ct": 7194549.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 775000.0,
    "all_other_revenue": 588036.0,
    "total_revenue": 50598068.0,
    "education_expenditures": 34406357.0,
    "debt_service": 1742393.0,
    "contingency_amount": 100300.0,
    "all_other_expenditures": 14349018.0,
    "total_expenditures": 50598068.0,
    "budgeted_tax_collection": 0.925,
    "mill_rate_real_estate_personal": 39.98,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-04-25"
   },
   "2022": {
    "property_tax_revenue": 40214514.0,
    "revenues_from_state_of_ct": 6929880.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2963814.0,
    "all_other_revenue": 605002.0,
    "total_revenue": 50713210.0,
    "education_expenditures": 33183506.0,
    "debt_service": 1644620.0,
    "contingency_amount": 125200.0,
    "all_other_expenditures": 15759884.0,
    "total_expenditures": 50713210.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 39.61,
    "mill_rate_motor_vehicle": 39.61,
    "date_budget_adopted": "2021-04-26"
   }
  },
  "Greenwich": {
   "2026": {
    "property_tax_revenue": 438609224.0,
    "revenues_from_state_of_ct": 6295408.0,
    "revenues_from_federal": 200000.0,
    "use_of_fund_balance": 23800000.0,
    "all_other_revenue": 52084302.0,
    "total_revenue": 520988934.0,
    "education_expenditures": 198382430.0,
    "debt_service": 42394000.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 280212504.0,
    "total_expenditures": 520988934.0,
    "budgeted_tax_collection": 0.9935,
    "mill_rate_real_estate_personal": 12.04,
    "mill_rate_motor_vehicle": 12.04,
    "date_budget_adopted": "2025-05-12"
   },
   "2025": {
    "property_tax_revenue": 421655115.0,
    "revenues_from_state_of_ct": 5528373.0,
    "revenues_from_federal": 200000.0,
    "use_of_fund_balance": 23800000.0,
    "all_other_revenue": 50122811.0,
    "total_revenue": 501306299.0,
    "education_expenditures": 192623564.0,
    "debt_service": 42226000.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 266456735.0,
    "total_expenditures": 501306299.0,
    "budgeted_tax_collection": 0.9935,
    "mill_rate_real_estate_personal": 11.71,
    "mill_rate_motor_vehicle": 11.71,
    "date_budget_adopted": "2024-05-13"
   },
   "2024": {
    "property_tax_revenue": 405714667.0,
    "revenues_from_state_of_ct": 3059578.0,
    "revenues_from_federal": 200000.0,
    "use_of_fund_balance": 23500000.0,
    "all_other_revenue": 49705977.0,
    "total_revenue": 482180222.0,
    "education_expenditures": 182344442.0,
    "debt_service": 41010333.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 258825447.0,
    "total_expenditures": 482180222.0,
    "budgeted_tax_collection": 0.9935,
    "mill_rate_real_estate_personal": 11.39,
    "mill_rate_motor_vehicle": 11.39,
    "date_budget_adopted": "2023-05-08"
   },
   "2023": {
    "property_tax_revenue": 396660303.0,
    "revenues_from_state_of_ct": 2823064.0,
    "revenues_from_federal": 200000.0,
    "use_of_fund_balance": 23684000.0,
    "all_other_revenue": 41618587.0,
    "total_revenue": 464985954.0,
    "education_expenditures": 176955742.0,
    "debt_service": 42200000.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 245830212.0,
    "total_expenditures": 464985954.0,
    "budgeted_tax_collection": 0.9935,
    "mill_rate_real_estate_personal": 11.28,
    "mill_rate_motor_vehicle": 11.28,
    "date_budget_adopted": "2022-05-09"
   },
   "2022": {
    "property_tax_revenue": 385630432.0,
    "revenues_from_state_of_ct": 2374645.0,
    "revenues_from_federal": 200000.0,
    "use_of_fund_balance": 21470000.0,
    "all_other_revenue": 38870157.0,
    "total_revenue": 448545234.0,
    "education_expenditures": 171842597.0,
    "debt_service": 41250000.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 235452637.0,
    "total_expenditures": 448545234.0,
    "budgeted_tax_collection": 0.9935,
    "mill_rate_real_estate_personal": 11.59,
    "mill_rate_motor_vehicle": 11.59,
    "date_budget_adopted": "2021-05-10"
   }
  },
  "Griswold": {
   "2026": {
    "property_tax_revenue": 25523220.0,
    "revenues_from_state_of_ct": 11227707.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 550000.0,
    "all_other_revenue": 6698933.0,
    "total_revenue": 43999860.0,
    "education_expenditures": 32920859.0,
    "debt_service": 2794669.0,
    "contingency_amount": 110000.0,
    "all_other_expenditures": 8174332.0,
    "total_expenditures": 43999860.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 27.18,
    "mill_rate_motor_vehicle": 27.18,
    "date_budget_adopted": "2025-06-24"
   },
   "2025": {
    "property_tax_revenue": 25321381.0,
    "revenues_from_state_of_ct": 11474114.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 5512283.0,
    "total_revenue": 42307778.0,
    "education_expenditures": 31842424.0,
    "debt_service": 2679139.0,
    "contingency_amount": 80000.0,
    "all_other_expenditures": 7706215.0,
    "total_expenditures": 42307778.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 26.54,
    "mill_rate_motor_vehicle": 26.54,
    "date_budget_adopted": "2024-06-04"
   },
   "2024": {
    "property_tax_revenue": 23838029.0,
    "revenues_from_state_of_ct": 11175143.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 850000.0,
    "all_other_revenue": 4570445.0,
    "total_revenue": 40433617.0,
    "education_expenditures": 30782465.0,
    "debt_service": 2277471.0,
    "contingency_amount": 140000.0,
    "all_other_expenditures": 7233681.0,
    "total_expenditures": 40433617.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 25.07,
    "mill_rate_motor_vehicle": 25.07,
    "date_budget_adopted": "2023-06-13"
   },
   "2023": {
    "property_tax_revenue": 23163321.0,
    "revenues_from_state_of_ct": 11197456.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 600000.0,
    "all_other_revenue": 3606686.0,
    "total_revenue": 38567463.0,
    "education_expenditures": 29660176.0,
    "debt_service": 2204220.0,
    "contingency_amount": 110000.0,
    "all_other_expenditures": 6593067.0,
    "total_expenditures": 38567463.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 25.07,
    "mill_rate_motor_vehicle": 25.07,
    "date_budget_adopted": "2022-06-07"
   },
   "2022": {
    "property_tax_revenue": 22331718.0,
    "revenues_from_state_of_ct": 12037766.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3388651.0,
    "total_revenue": 37758135.0,
    "education_expenditures": 29160420.0,
    "debt_service": 1975175.0,
    "contingency_amount": 80000.0,
    "all_other_expenditures": 6542540.0,
    "total_expenditures": 37758135.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 28.94,
    "mill_rate_motor_vehicle": 28.94,
    "date_budget_adopted": "2021-06-16"
   }
  },
  "Groton": {
   "2026": {
    "property_tax_revenue": 115396846.0,
    "revenues_from_state_of_ct": 32712581.0,
    "revenues_from_federal": 4744558.0,
    "use_of_fund_balance": 2500000.0,
    "all_other_revenue": 4249737.0,
    "total_revenue": 159603722.0,
    "education_expenditures": 92004575.0,
    "debt_service": 10051419.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 57247728.0,
    "total_expenditures": 159603722.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 24.81,
    "mill_rate_motor_vehicle": 24.81,
    "date_budget_adopted": "2025-06-03"
   },
   "2025": {
    "property_tax_revenue": 107876111.0,
    "revenues_from_state_of_ct": 33280346.0,
    "revenues_from_federal": 4685767.0,
    "use_of_fund_balance": 5000000.0,
    "all_other_revenue": 4393682.0,
    "total_revenue": 155235906.0,
    "education_expenditures": 87958484.0,
    "debt_service": 10600288.0,
    "contingency_amount": 250000.0,
    "all_other_expenditures": 56427134.0,
    "total_expenditures": 155235906.0,
    "budgeted_tax_collection": 0.989,
    "mill_rate_real_estate_personal": 23.08,
    "mill_rate_motor_vehicle": 23.08,
    "date_budget_adopted": "2024-05-28"
   },
   "2024": {
    "property_tax_revenue": 103419451.0,
    "revenues_from_state_of_ct": 32883383.0,
    "revenues_from_federal": 4331227.0,
    "use_of_fund_balance": 4500000.0,
    "all_other_revenue": 3731079.0,
    "total_revenue": 148865140.0,
    "education_expenditures": 81510627.0,
    "debt_service": 11277722.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 55776791.0,
    "total_expenditures": 148865140.0,
    "budgeted_tax_collection": 0.989,
    "mill_rate_real_estate_personal": 22.13,
    "mill_rate_motor_vehicle": 22.13,
    "date_budget_adopted": "2023-05-23"
   },
   "2023": {
    "property_tax_revenue": 98393085.0,
    "revenues_from_state_of_ct": 32999198.0,
    "revenues_from_federal": 4310153.0,
    "use_of_fund_balance": 4000000.0,
    "all_other_revenue": 2921511.0,
    "total_revenue": 142623947.0,
    "education_expenditures": 79157271.0,
    "debt_service": 11087706.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 52078970.0,
    "total_expenditures": 142623947.0,
    "budgeted_tax_collection": 0.989,
    "mill_rate_real_estate_personal": 21.28,
    "mill_rate_motor_vehicle": 21.28,
    "date_budget_adopted": "2022-06-07"
   },
   "2022": {
    "property_tax_revenue": 97238539.0,
    "revenues_from_state_of_ct": 31202612.0,
    "revenues_from_federal": 3531215.0,
    "use_of_fund_balance": 2851000.0,
    "all_other_revenue": 2821001.0,
    "total_revenue": 137644367.0,
    "education_expenditures": 77438090.0,
    "debt_service": 9523450.0,
    "contingency_amount": 350000.0,
    "all_other_expenditures": 50332827.0,
    "total_expenditures": 137644367.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 25.98,
    "mill_rate_motor_vehicle": 25.98,
    "date_budget_adopted": "2021-06-01"
   }
  },
  "Guilford": {
   "2026": {
    "property_tax_revenue": 114417297.0,
    "revenues_from_state_of_ct": 2681264.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 5455758.0,
    "total_revenue": 122554319.0,
    "education_expenditures": 74383590.0,
    "debt_service": 10166847.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 38003882.0,
    "total_expenditures": 122554319.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 27.65,
    "mill_rate_motor_vehicle": 27.65,
    "date_budget_adopted": "2025-04-08"
   },
   "2025": {
    "property_tax_revenue": 109575838.0,
    "revenues_from_state_of_ct": 3263524.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 5090862.0,
    "total_revenue": 117930224.0,
    "education_expenditures": 71122151.0,
    "debt_service": 10166847.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 36641226.0,
    "total_expenditures": 117930224.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 26.58,
    "mill_rate_motor_vehicle": 26.58,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 106664363.0,
    "revenues_from_state_of_ct": 3263524.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4589133.0,
    "total_revenue": 114517020.0,
    "education_expenditures": 68666172.0,
    "debt_service": 10167139.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 35683709.0,
    "total_expenditures": 114517020.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 25.88,
    "mill_rate_motor_vehicle": 25.88,
    "date_budget_adopted": "2023-04-18"
   },
   "2023": {
    "property_tax_revenue": 102944037.0,
    "revenues_from_state_of_ct": 3265524.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3703983.0,
    "total_revenue": 109913544.0,
    "education_expenditures": 65629734.0,
    "debt_service": 10264901.0,
    "contingency_amount": null,
    "all_other_expenditures": 34018909.0,
    "total_expenditures": 109913544.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 33.25,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-04-12"
   },
   "2022": {
    "property_tax_revenue": 98974909.0,
    "revenues_from_state_of_ct": 2778085.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 50000.0,
    "all_other_revenue": 3366765.0,
    "total_revenue": 105169759.0,
    "education_expenditures": 62395900.0,
    "debt_service": 10420988.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 32352871.0,
    "total_expenditures": 105169759.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 32.62,
    "mill_rate_motor_vehicle": 32.62,
    "date_budget_adopted": "2021-04-20"
   }
  },
  "Haddam": {
   "2026": {
    "property_tax_revenue": 34506622.0,
    "revenues_from_state_of_ct": 4211082.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 941200.0,
    "total_revenue": 39658904.0,
    "education_expenditures": 29331546.0,
    "debt_service": 1033178.0,
    "contingency_amount": 110000.0,
    "all_other_expenditures": 9184180.0,
    "total_expenditures": 39658904.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 34.35,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-21"
   },
   "2025": {
    "property_tax_revenue": 34231055.0,
    "revenues_from_state_of_ct": 3558282.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 945700.0,
    "total_revenue": 38735037.0,
    "education_expenditures": 28626814.0,
    "debt_service": 1059190.0,
    "contingency_amount": 198000.0,
    "all_other_expenditures": 8851033.0,
    "total_expenditures": 38735037.0,
    "budgeted_tax_collection": 0.981,
    "mill_rate_real_estate_personal": 34.35,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 33770889.0,
    "revenues_from_state_of_ct": 2808382.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 873700.0,
    "total_revenue": 37452971.0,
    "education_expenditures": 28439013.0,
    "debt_service": 1089990.0,
    "contingency_amount": 110000.0,
    "all_other_expenditures": 7813968.0,
    "total_expenditures": 37452971.0,
    "budgeted_tax_collection": 0.981,
    "mill_rate_real_estate_personal": 33.87,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-17"
   },
   "2023": {
    "property_tax_revenue": 32111537.0,
    "revenues_from_state_of_ct": 2368188.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 647000.0,
    "total_revenue": 35126725.0,
    "education_expenditures": 25387181.0,
    "debt_service": 1271490.0,
    "contingency_amount": 139500.0,
    "all_other_expenditures": 8328554.0,
    "total_expenditures": 35126725.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 32.33,
    "mill_rate_motor_vehicle": 32.33,
    "date_budget_adopted": "2022-05-18"
   },
   "2022": {
    "property_tax_revenue": 30903442.0,
    "revenues_from_state_of_ct": 2035735.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 529500.0,
    "total_revenue": 33468677.0,
    "education_expenditures": 24567989.0,
    "debt_service": 1295403.0,
    "contingency_amount": 130000.0,
    "all_other_expenditures": 7475285.0,
    "total_expenditures": 33468677.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 32.16,
    "mill_rate_motor_vehicle": 32.16,
    "date_budget_adopted": "2021-05-26"
   }
  },
  "Hamden": {
   "2026": {
    "property_tax_revenue": 232696410.0,
    "revenues_from_state_of_ct": 47067011.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 9000000.0,
    "all_other_revenue": 16027003.0,
    "total_revenue": 304790424.0,
    "education_expenditures": 101436949.0,
    "debt_service": 31035205.0,
    "contingency_amount": 2205605.0,
    "all_other_expenditures": 170112665.0,
    "total_expenditures": 304790424.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 51.88,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-06-05"
   },
   "2025": {
    "property_tax_revenue": 225144262.0,
    "revenues_from_state_of_ct": 47726402.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 7880652.0,
    "all_other_revenue": 18396803.0,
    "total_revenue": 299148119.0,
    "education_expenditures": 97836773.0,
    "debt_service": 30002042.0,
    "contingency_amount": 325980.0,
    "all_other_expenditures": 170983324.0,
    "total_expenditures": 299148119.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 55.38,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-16"
   },
   "2024": {
    "property_tax_revenue": 227870382.0,
    "revenues_from_state_of_ct": 46289328.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 11738506.0,
    "total_revenue": 285898216.0,
    "education_expenditures": 94336773.0,
    "debt_service": 28250000.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 163311443.0,
    "total_expenditures": 285898216.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 56.38,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-17"
   },
   "2023": {
    "property_tax_revenue": 222158325.0,
    "revenues_from_state_of_ct": 41554512.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 12267132.0,
    "total_revenue": 275979969.0,
    "education_expenditures": 91394925.0,
    "debt_service": 26000000.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 158585044.0,
    "total_expenditures": 275979969.0,
    "budgeted_tax_collection": 0.977,
    "mill_rate_real_estate_personal": 55.48,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-17"
   },
   "2022": {
    "property_tax_revenue": 217167137.0,
    "revenues_from_state_of_ct": 33810690.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 11441128.0,
    "total_revenue": 262418955.0,
    "education_expenditures": 91394925.0,
    "debt_service": 23908844.0,
    "contingency_amount": 1050000.0,
    "all_other_expenditures": 146065186.0,
    "total_expenditures": 262418955.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 52.44,
    "mill_rate_motor_vehicle": 45.0,
    "date_budget_adopted": "2021-06-01"
   }
  },
  "Hampton": {
   "2026": {
    "property_tax_revenue": 4431681.0,
    "revenues_from_state_of_ct": 1384246.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 194640.0,
    "total_revenue": 6010567.0,
    "education_expenditures": 4061128.0,
    "debt_service": 0.0,
    "contingency_amount": 25000.0,
    "all_other_expenditures": 1924439.0,
    "total_expenditures": 6010567.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 21.48,
    "mill_rate_motor_vehicle": 21.48,
    "date_budget_adopted": "2025-06-27"
   },
   "2025": {
    "property_tax_revenue": 4203580.0,
    "revenues_from_state_of_ct": 1314407.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 190350.0,
    "total_revenue": 5708337.0,
    "education_expenditures": 3818796.0,
    "debt_service": 0.0,
    "contingency_amount": 20000.0,
    "all_other_expenditures": 1869541.0,
    "total_expenditures": 5708337.0,
    "budgeted_tax_collection": 0.95,
    "mill_rate_real_estate_personal": 20.83,
    "mill_rate_motor_vehicle": 20.83,
    "date_budget_adopted": "2024-06-27"
   },
   "2024": {
    "property_tax_revenue": 4041656.0,
    "revenues_from_state_of_ct": 1264756.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 158308.0,
    "total_revenue": 5464720.0,
    "education_expenditures": 3614460.0,
    "debt_service": 0.0,
    "contingency_amount": 20000.0,
    "all_other_expenditures": 1830260.0,
    "total_expenditures": 5464720.0,
    "budgeted_tax_collection": 0.9,
    "mill_rate_real_estate_personal": 24.72,
    "mill_rate_motor_vehicle": 24.72,
    "date_budget_adopted": "2023-06-15"
   },
   "2023": {
    "property_tax_revenue": 3843060.0,
    "revenues_from_state_of_ct": 1341497.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 136031.0,
    "total_revenue": 5320588.0,
    "education_expenditures": 3600083.0,
    "debt_service": 0.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 1690505.0,
    "total_expenditures": 5320588.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 22.49,
    "mill_rate_motor_vehicle": 22.49,
    "date_budget_adopted": "2022-06-28"
   },
   "2022": {
    "property_tax_revenue": 3897655.0,
    "revenues_from_state_of_ct": 1345065.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 115456.0,
    "total_revenue": 5358176.0,
    "education_expenditures": 3594869.0,
    "debt_service": 0.0,
    "contingency_amount": 15000.0,
    "all_other_expenditures": 1748307.0,
    "total_expenditures": 5358176.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 23.77,
    "mill_rate_motor_vehicle": 23.77,
    "date_budget_adopted": "2021-06-29"
   }
  },
  "Hartford": {
   "2026": {
    "property_tax_revenue": 303256569.0,
    "revenues_from_state_of_ct": 297942749.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 25121670.0,
    "total_revenue": 626320988.0,
    "education_expenditures": 284013274.0,
    "debt_service": 4979462.0,
    "contingency_amount": 3197082.0,
    "all_other_expenditures": 334131170.0,
    "total_expenditures": 626320988.0,
    "budgeted_tax_collection": 0.9546,
    "mill_rate_real_estate_personal": 68.95,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-21"
   },
   "2025": {
    "property_tax_revenue": 299433841.0,
    "revenues_from_state_of_ct": 298847894.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 25551232.0,
    "total_revenue": 623832967.0,
    "education_expenditures": 284013274.0,
    "debt_service": 4980438.0,
    "contingency_amount": 3043740.0,
    "all_other_expenditures": 331795515.0,
    "total_expenditures": 623832967.0,
    "budgeted_tax_collection": 0.9578,
    "mill_rate_real_estate_personal": 68.95,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 300623516.0,
    "revenues_from_state_of_ct": 291745552.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 26802041.0,
    "total_revenue": 619171109.0,
    "education_expenditures": 284013274.0,
    "debt_service": 4982994.0,
    "contingency_amount": 3042749.0,
    "all_other_expenditures": 327132092.0,
    "total_expenditures": 619171109.0,
    "budgeted_tax_collection": 0.9579,
    "mill_rate_real_estate_personal": 68.95,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-18"
   },
   "2023": {
    "property_tax_revenue": 294747269.0,
    "revenues_from_state_of_ct": 284633672.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 20193790.0,
    "total_revenue": 599574731.0,
    "education_expenditures": 284013274.0,
    "debt_service": 4884900.0,
    "contingency_amount": 3079795.0,
    "all_other_expenditures": 307596762.0,
    "total_expenditures": 599574731.0,
    "budgeted_tax_collection": 0.9578,
    "mill_rate_real_estate_personal": 68.95,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-23"
   },
   "2022": {
    "property_tax_revenue": 288722169.0,
    "revenues_from_state_of_ct": 265242623.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": null,
    "all_other_revenue": 29994366.0,
    "total_revenue": 583959158.0,
    "education_expenditures": 284013274.0,
    "debt_service": 4869875.0,
    "contingency_amount": 2426847.0,
    "all_other_expenditures": 292649162.0,
    "total_expenditures": 583959158.0,
    "budgeted_tax_collection": 0.9564,
    "mill_rate_real_estate_personal": 74.29,
    "mill_rate_motor_vehicle": 45.0,
    "date_budget_adopted": "2021-05-24"
   }
  },
  "Hartland": {
   "2026": {
    "property_tax_revenue": 6357221.0,
    "revenues_from_state_of_ct": 1314812.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 281630.0,
    "all_other_revenue": 193265.0,
    "total_revenue": 8146928.0,
    "education_expenditures": 5748690.0,
    "debt_service": 0.0,
    "contingency_amount": 20000.0,
    "all_other_expenditures": 2378238.0,
    "total_expenditures": 8146928.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 29.15,
    "mill_rate_motor_vehicle": 29.15,
    "date_budget_adopted": "2025-05-21"
   },
   "2025": {
    "property_tax_revenue": 6062433.0,
    "revenues_from_state_of_ct": 1386869.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 547446.0,
    "all_other_revenue": 172228.0,
    "total_revenue": 8168976.0,
    "education_expenditures": 5736968.0,
    "debt_service": null,
    "contingency_amount": 20000.0,
    "all_other_expenditures": 2412008.0,
    "total_expenditures": 8168976.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 27.5,
    "mill_rate_motor_vehicle": 27.5,
    "date_budget_adopted": "2024-05-22"
   },
   "2024": {
    "property_tax_revenue": 5965451.0,
    "revenues_from_state_of_ct": 1319428.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 486049.0,
    "all_other_revenue": 118989.0,
    "total_revenue": 7889917.0,
    "education_expenditures": 5640931.0,
    "debt_service": 0.0,
    "contingency_amount": 20000.0,
    "all_other_expenditures": 2228986.0,
    "total_expenditures": 7889917.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 27.25,
    "mill_rate_motor_vehicle": 27.25,
    "date_budget_adopted": "2023-05-24"
   },
   "2023": {
    "property_tax_revenue": 5869509.0,
    "revenues_from_state_of_ct": 1392056.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 455848.0,
    "all_other_revenue": 75989.0,
    "total_revenue": 7793402.0,
    "education_expenditures": 5668206.0,
    "debt_service": 0.0,
    "contingency_amount": 20000.0,
    "all_other_expenditures": 2105195.0,
    "total_expenditures": 7793401.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 27.0,
    "mill_rate_motor_vehicle": 27.0,
    "date_budget_adopted": "2022-05-25"
   },
   "2022": {
    "property_tax_revenue": 5742110.0,
    "revenues_from_state_of_ct": 1375330.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 541822.0,
    "all_other_revenue": 67719.0,
    "total_revenue": 7726981.0,
    "education_expenditures": 5558977.0,
    "debt_service": 0.0,
    "contingency_amount": 20000.0,
    "all_other_expenditures": 1936451.0,
    "total_expenditures": 7515428.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 27.0,
    "mill_rate_motor_vehicle": 27.0,
    "date_budget_adopted": "2021-05-26"
   }
  },
  "Harwinton": {
   "2026": {
    "property_tax_revenue": 19299087.0,
    "revenues_from_state_of_ct": 3180581.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 0.0,
    "total_revenue": 22479668.0,
    "education_expenditures": 14871697.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 7607971.0,
    "total_expenditures": 22479668.0,
    "budgeted_tax_collection": 0.9998,
    "mill_rate_real_estate_personal": 23.0,
    "mill_rate_motor_vehicle": 23.0,
    "date_budget_adopted": "2025-05-20"
   },
   "2025": {
    "property_tax_revenue": 18832164.0,
    "revenues_from_state_of_ct": 3073581.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 0.0,
    "total_revenue": 21905745.0,
    "education_expenditures": 14659655.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 7246090.0,
    "total_expenditures": 21905745.0,
    "budgeted_tax_collection": 0.9998,
    "mill_rate_real_estate_personal": 22.9,
    "mill_rate_motor_vehicle": 22.9,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 18472974.0,
    "revenues_from_state_of_ct": 2887122.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 0.0,
    "total_revenue": 21360096.0,
    "education_expenditures": 14586475.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 6773621.0,
    "total_expenditures": 21360096.0,
    "budgeted_tax_collection": 0.997,
    "mill_rate_real_estate_personal": 29.2,
    "mill_rate_motor_vehicle": 29.2,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 17580209.0,
    "revenues_from_state_of_ct": 2779122.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 0.0,
    "total_revenue": 20359331.0,
    "education_expenditures": 14076588.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 6282743.0,
    "total_expenditures": 20359331.0,
    "budgeted_tax_collection": 0.994,
    "mill_rate_real_estate_personal": 28.5,
    "mill_rate_motor_vehicle": 28.5,
    "date_budget_adopted": "2022-05-17"
   },
   "2022": {
    "property_tax_revenue": 17060762.0,
    "revenues_from_state_of_ct": 2832122.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": null,
    "all_other_revenue": null,
    "total_revenue": 19892884.0,
    "education_expenditures": 14047688.0,
    "debt_service": 0.0,
    "contingency_amount": null,
    "all_other_expenditures": 5845196.0,
    "total_expenditures": 19892884.0,
    "budgeted_tax_collection": 0.994,
    "mill_rate_real_estate_personal": 28.7,
    "mill_rate_motor_vehicle": 28.7,
    "date_budget_adopted": "2021-05-18"
   }
  },
  "Hebron": {
   "2026": {
    "property_tax_revenue": 34159316.0,
    "revenues_from_state_of_ct": 6386799.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 1464386.0,
    "total_revenue": 42510501.0,
    "education_expenditures": 30903600.0,
    "debt_service": 597646.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 11009255.0,
    "total_expenditures": 42510501.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 37.27,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-06"
   },
   "2025": {
    "property_tax_revenue": 31977309.0,
    "revenues_from_state_of_ct": 6490617.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1362000.0,
    "all_other_revenue": 1260855.0,
    "total_revenue": 41090781.0,
    "education_expenditures": 29150517.0,
    "debt_service": 843216.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 11097048.0,
    "total_expenditures": 41090781.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 34.5,
    "mill_rate_motor_vehicle": 24.46,
    "date_budget_adopted": "2024-05-07"
   },
   "2024": {
    "property_tax_revenue": 30943402.0,
    "revenues_from_state_of_ct": 6417140.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 862000.0,
    "all_other_revenue": 892661.0,
    "total_revenue": 39115203.0,
    "education_expenditures": 28185650.0,
    "debt_service": 1105594.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 9823959.0,
    "total_expenditures": 39115203.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 33.19,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-06-13"
   },
   "2023": {
    "property_tax_revenue": 29190545.0,
    "revenues_from_state_of_ct": 6397775.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 642000.0,
    "all_other_revenue": 786600.0,
    "total_revenue": 37016920.0,
    "education_expenditures": 26466321.0,
    "debt_service": 1092124.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 9458475.0,
    "total_expenditures": 37016920.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 31.7,
    "mill_rate_motor_vehicle": 31.7,
    "date_budget_adopted": "2022-05-03"
   },
   "2022": {
    "property_tax_revenue": 28751244.0,
    "revenues_from_state_of_ct": 6224788.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 623000.0,
    "all_other_revenue": 805447.0,
    "total_revenue": 36404479.0,
    "education_expenditures": 26035149.0,
    "debt_service": 1086298.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 9283032.0,
    "total_expenditures": 36404479.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 36.33,
    "mill_rate_motor_vehicle": 36.33,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "Kent": {
   "2026": {
    "property_tax_revenue": 13961528.0,
    "revenues_from_state_of_ct": 368856.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 100000.0,
    "all_other_revenue": 2047425.0,
    "total_revenue": 16477809.0,
    "education_expenditures": 7809221.0,
    "debt_service": 38906.0,
    "contingency_amount": 20000.0,
    "all_other_expenditures": 8609682.0,
    "total_expenditures": 16477809.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 16.87,
    "mill_rate_motor_vehicle": 16.87,
    "date_budget_adopted": "2025-05-30"
   },
   "2025": {
    "property_tax_revenue": 12788154.0,
    "revenues_from_state_of_ct": 368465.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 2042626.0,
    "total_revenue": 15699245.0,
    "education_expenditures": 7648068.0,
    "debt_service": 38906.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 7982271.0,
    "total_expenditures": 15699245.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 15.59,
    "mill_rate_motor_vehicle": 15.59,
    "date_budget_adopted": "2024-05-17"
   },
   "2024": {
    "property_tax_revenue": 11622961.0,
    "revenues_from_state_of_ct": 357653.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 700000.0,
    "all_other_revenue": 1920210.0,
    "total_revenue": 14600824.0,
    "education_expenditures": 7248000.0,
    "debt_service": 38906.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 7303918.0,
    "total_expenditures": 14600824.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 18.76,
    "mill_rate_motor_vehicle": 18.76,
    "date_budget_adopted": "2023-05-31"
   },
   "2023": {
    "property_tax_revenue": 11291612.0,
    "revenues_from_state_of_ct": 38309.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 527500.0,
    "all_other_revenue": 1818778.0,
    "total_revenue": 13676199.0,
    "education_expenditures": 7241710.0,
    "debt_service": 38906.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 6385583.0,
    "total_expenditures": 13676199.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 18.57,
    "mill_rate_motor_vehicle": 18.57,
    "date_budget_adopted": "2022-05-20"
   },
   "2022": {
    "property_tax_revenue": 11021512.0,
    "revenues_from_state_of_ct": 349312.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 486250.0,
    "all_other_revenue": 1479455.0,
    "total_revenue": 13336529.0,
    "education_expenditures": 7196556.0,
    "debt_service": 25790.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 6104183.0,
    "total_expenditures": 13336529.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 18.57,
    "mill_rate_motor_vehicle": 18.57,
    "date_budget_adopted": "2021-05-21"
   }
  },
  "Killingly": {
   "2026": {
    "property_tax_revenue": 44701551.0,
    "revenues_from_state_of_ct": 18166359.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1222375.0,
    "all_other_revenue": 7478287.0,
    "total_revenue": 71568572.0,
    "education_expenditures": 47938817.0,
    "debt_service": 6134575.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 17195180.0,
    "total_expenditures": 71568572.0,
    "budgeted_tax_collection": 0.965,
    "mill_rate_real_estate_personal": 21.45,
    "mill_rate_motor_vehicle": 21.45,
    "date_budget_adopted": "2025-06-26"
   },
   "2025": {
    "property_tax_revenue": 43873797.0,
    "revenues_from_state_of_ct": 17962008.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 3000000.0,
    "all_other_revenue": 6466280.0,
    "total_revenue": 71302085.0,
    "education_expenditures": 47383839.0,
    "debt_service": 5513694.0,
    "contingency_amount": 250000.0,
    "all_other_expenditures": 18154552.0,
    "total_expenditures": 71302085.0,
    "budgeted_tax_collection": 0.96,
    "mill_rate_real_estate_personal": 20.32,
    "mill_rate_motor_vehicle": 20.32,
    "date_budget_adopted": "2024-07-02"
   },
   "2024": {
    "property_tax_revenue": 45520799.0,
    "revenues_from_state_of_ct": 17868700.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2750000.0,
    "all_other_revenue": 6109197.0,
    "total_revenue": 72248696.0,
    "education_expenditures": 46805118.0,
    "debt_service": 4950499.0,
    "contingency_amount": 250000.0,
    "all_other_expenditures": 20243079.0,
    "total_expenditures": 72248696.0,
    "budgeted_tax_collection": 0.965,
    "mill_rate_real_estate_personal": 26.88,
    "mill_rate_motor_vehicle": 26.88,
    "date_budget_adopted": "2023-06-13"
   },
   "2023": {
    "property_tax_revenue": 38535697.0,
    "revenues_from_state_of_ct": 17774981.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2045000.0,
    "all_other_revenue": 6483186.0,
    "total_revenue": 64838864.0,
    "education_expenditures": 45029799.0,
    "debt_service": 4552762.0,
    "contingency_amount": 250000.0,
    "all_other_expenditures": 15006303.0,
    "total_expenditures": 64838864.0,
    "budgeted_tax_collection": 0.965,
    "mill_rate_real_estate_personal": 25.14,
    "mill_rate_motor_vehicle": 25.14,
    "date_budget_adopted": "2022-05-31"
   },
   "2022": {
    "property_tax_revenue": 37193786.0,
    "revenues_from_state_of_ct": 17524180.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1570000.0,
    "all_other_revenue": 6957016.0,
    "total_revenue": 63244982.0,
    "education_expenditures": 45029798.0,
    "debt_service": 5195193.0,
    "contingency_amount": 250000.0,
    "all_other_expenditures": 12769991.0,
    "total_expenditures": 63244982.0,
    "budgeted_tax_collection": 0.965,
    "mill_rate_real_estate_personal": 25.14,
    "mill_rate_motor_vehicle": 25.14,
    "date_budget_adopted": "2021-05-11"
   }
  },
  "Killingworth": {
   "2026": {
    "property_tax_revenue": 21729479.0,
    "revenues_from_state_of_ct": 2729572.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 539671.0,
    "all_other_revenue": 440000.0,
    "total_revenue": 25438722.0,
    "education_expenditures": 20076972.0,
    "debt_service": 162942.0,
    "contingency_amount": 1.0,
    "all_other_expenditures": 5198807.0,
    "total_expenditures": 25438722.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 26.22,
    "mill_rate_motor_vehicle": 26.22,
    "date_budget_adopted": "2025-06-08"
   },
   "2025": {
    "property_tax_revenue": 20214442.0,
    "revenues_from_state_of_ct": 2597372.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1516467.0,
    "all_other_revenue": 540000.0,
    "total_revenue": 24868281.0,
    "education_expenditures": 18879769.0,
    "debt_service": 377155.0,
    "contingency_amount": 1.0,
    "all_other_expenditures": 5611356.0,
    "total_expenditures": 24868281.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 24.22,
    "mill_rate_motor_vehicle": 24.22,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 19473129.0,
    "revenues_from_state_of_ct": 2320261.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1451730.0,
    "all_other_revenue": 440000.0,
    "total_revenue": 23685120.0,
    "education_expenditures": 17831251.0,
    "debt_service": 388078.0,
    "contingency_amount": 1.0,
    "all_other_expenditures": 5465790.0,
    "total_expenditures": 23685120.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 23.47,
    "mill_rate_motor_vehicle": 23.47,
    "date_budget_adopted": "2023-05-15"
   },
   "2023": {
    "property_tax_revenue": 19070184.0,
    "revenues_from_state_of_ct": 2278917.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 83972.0,
    "all_other_revenue": 355000.0,
    "total_revenue": 21788073.0,
    "education_expenditures": 16109211.0,
    "debt_service": 404120.0,
    "contingency_amount": 1.0,
    "all_other_expenditures": 5274741.0,
    "total_expenditures": 21788073.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 23.22,
    "mill_rate_motor_vehicle": 23.22,
    "date_budget_adopted": "2022-05-16"
   },
   "2022": {
    "property_tax_revenue": 18967398.0,
    "revenues_from_state_of_ct": 2140482.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 176443.0,
    "all_other_revenue": 355000.0,
    "total_revenue": 21639323.0,
    "education_expenditures": 15985520.0,
    "debt_service": 415281.0,
    "contingency_amount": 1.0,
    "all_other_expenditures": 5238521.0,
    "total_expenditures": 21639323.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 26.72,
    "mill_rate_motor_vehicle": 26.72,
    "date_budget_adopted": "2021-05-13"
   }
  },
  "Lebanon": {
   "2026": {
    "property_tax_revenue": 23012124.0,
    "revenues_from_state_of_ct": 5346171.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2549100.0,
    "total_revenue": 30907395.0,
    "education_expenditures": 23502150.0,
    "debt_service": 457273.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 6872972.0,
    "total_expenditures": 30907395.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 22.0,
    "mill_rate_motor_vehicle": 22.0,
    "date_budget_adopted": "2025-06-10"
   },
   "2025": {
    "property_tax_revenue": 21872483.0,
    "revenues_from_state_of_ct": 5169520.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2491310.0,
    "total_revenue": 29533313.0,
    "education_expenditures": 22383000.0,
    "debt_service": 465927.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 6584386.0,
    "total_expenditures": 29533313.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 21.0,
    "mill_rate_motor_vehicle": 21.0,
    "date_budget_adopted": "2024-05-16"
   },
   "2024": {
    "property_tax_revenue": 21405761.0,
    "revenues_from_state_of_ct": 5167787.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2173694.0,
    "total_revenue": 28747242.0,
    "education_expenditures": 21385000.0,
    "debt_service": 474581.0,
    "contingency_amount": 125000.0,
    "all_other_expenditures": 6762661.0,
    "total_expenditures": 28747242.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 29.0,
    "mill_rate_motor_vehicle": 29.0,
    "date_budget_adopted": "2023-05-01"
   },
   "2023": {
    "property_tax_revenue": 20378921.0,
    "revenues_from_state_of_ct": 5456714.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1565197.0,
    "total_revenue": 27400832.0,
    "education_expenditures": 20500000.0,
    "debt_service": 481859.0,
    "contingency_amount": 165000.0,
    "all_other_expenditures": 6253973.0,
    "total_expenditures": 27400832.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 28.5,
    "mill_rate_motor_vehicle": 28.5,
    "date_budget_adopted": "2022-06-21"
   },
   "2022": {
    "property_tax_revenue": 19556643.0,
    "revenues_from_state_of_ct": 5379037.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": null,
    "all_other_revenue": 1367961.0,
    "total_revenue": 26303641.0,
    "education_expenditures": 20000000.0,
    "debt_service": 260000.0,
    "contingency_amount": 160000.0,
    "all_other_expenditures": 5883641.0,
    "total_expenditures": 26303641.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 28.4,
    "mill_rate_motor_vehicle": 28.4,
    "date_budget_adopted": "2021-05-11"
   }
  },
  "Ledyard": {
   "2026": {
    "property_tax_revenue": 48100971.0,
    "revenues_from_state_of_ct": 16249797.0,
    "revenues_from_federal": 1192041.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4822168.0,
    "total_revenue": 70364977.0,
    "education_expenditures": 40462242.0,
    "debt_service": 3847450.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 26055285.0,
    "total_expenditures": 70364977.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 37.14,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-06-18"
   },
   "2025": {
    "property_tax_revenue": 47108943.0,
    "revenues_from_state_of_ct": 15160956.0,
    "revenues_from_federal": 1058000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4102674.0,
    "total_revenue": 67430573.0,
    "education_expenditures": 38369823.0,
    "debt_service": 3955030.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 25105720.0,
    "total_expenditures": 67430573.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 35.21,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 44228267.0,
    "revenues_from_state_of_ct": 14860250.0,
    "revenues_from_federal": 1505000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3947423.0,
    "total_revenue": 64540940.0,
    "education_expenditures": 35908368.0,
    "debt_service": 4403850.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 24228722.0,
    "total_expenditures": 64540940.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 34.56,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 42499478.0,
    "revenues_from_state_of_ct": 14792183.0,
    "revenues_from_federal": 1500000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4718560.0,
    "total_revenue": 63510221.0,
    "education_expenditures": 34555319.0,
    "debt_service": 4754660.0,
    "contingency_amount": 25600.0,
    "all_other_expenditures": 24174642.0,
    "total_expenditures": 63510221.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 33.82,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-17"
   },
   "2022": {
    "property_tax_revenue": 40375390.0,
    "revenues_from_state_of_ct": 14174219.0,
    "revenues_from_federal": 1500000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4246208.0,
    "total_revenue": 60295817.0,
    "education_expenditures": 33671969.0,
    "debt_service": 4432478.0,
    "contingency_amount": 25600.0,
    "all_other_expenditures": 22165770.0,
    "total_expenditures": 60295817.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 33.72,
    "mill_rate_motor_vehicle": 33.72,
    "date_budget_adopted": "2021-05-18"
   }
  },
  "Lisbon": {
   "2026": {
    "property_tax_revenue": 12814235.0,
    "revenues_from_state_of_ct": 92846.0,
    "revenues_from_federal": 3286295.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 702193.0,
    "total_revenue": 16895569.0,
    "education_expenditures": 12221420.0,
    "debt_service": 1192937.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3881212.0,
    "total_expenditures": 17295569.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 27.44,
    "mill_rate_motor_vehicle": 27.44,
    "date_budget_adopted": "2025-04-07"
   },
   "2025": {
    "property_tax_revenue": 11993745.0,
    "revenues_from_state_of_ct": 155408.0,
    "revenues_from_federal": 2911755.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 741125.0,
    "total_revenue": 15802033.0,
    "education_expenditures": 10892770.0,
    "debt_service": 1252898.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3780278.0,
    "total_expenditures": 15925946.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 25.43,
    "mill_rate_motor_vehicle": 25.43,
    "date_budget_adopted": "2024-05-15"
   },
   "2024": {
    "property_tax_revenue": 10924962.0,
    "revenues_from_state_of_ct": 22204.0,
    "revenues_from_federal": 2786237.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 768800.0,
    "total_revenue": 14502203.0,
    "education_expenditures": 10685997.0,
    "debt_service": 851252.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3192393.0,
    "total_expenditures": 14729642.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 23.43,
    "mill_rate_motor_vehicle": 23.43,
    "date_budget_adopted": "2023-04-19"
   },
   "2023": {
    "property_tax_revenue": 10349195.0,
    "revenues_from_state_of_ct": 162910.0,
    "revenues_from_federal": 2910751.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 733800.0,
    "total_revenue": 14156656.0,
    "education_expenditures": 10179667.0,
    "debt_service": 701217.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3124294.0,
    "total_expenditures": 14005178.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 22.23,
    "mill_rate_motor_vehicle": 22.23,
    "date_budget_adopted": "2022-05-16"
   },
   "2022": {
    "property_tax_revenue": 9458143.0,
    "revenues_from_state_of_ct": 160816.0,
    "revenues_from_federal": 2910425.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 660950.0,
    "total_revenue": 13190334.0,
    "education_expenditures": 10050814.0,
    "debt_service": 277343.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3169706.0,
    "total_expenditures": 13497863.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 23.23,
    "mill_rate_motor_vehicle": 23.23,
    "date_budget_adopted": "2021-05-13"
   }
  },
  "Litchfield": {
   "2026": {
    "property_tax_revenue": 30642994.0,
    "revenues_from_state_of_ct": 1605179.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1880326.0,
    "total_revenue": 34128499.0,
    "education_expenditures": 22563463.0,
    "debt_service": 2135407.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 9354629.0,
    "total_expenditures": 34128499.0,
    "budgeted_tax_collection": 0.9825,
    "mill_rate_real_estate_personal": 20.0,
    "mill_rate_motor_vehicle": 20.0,
    "date_budget_adopted": "2025-06-12"
   },
   "2025": {
    "property_tax_revenue": 28141002.0,
    "revenues_from_state_of_ct": 1395851.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1909402.0,
    "total_revenue": 31446255.0,
    "education_expenditures": 20041980.0,
    "debt_service": 2225264.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 9104011.0,
    "total_expenditures": 31446255.0,
    "budgeted_tax_collection": 0.9825,
    "mill_rate_real_estate_personal": 18.5,
    "mill_rate_motor_vehicle": 18.5,
    "date_budget_adopted": "2024-05-16"
   },
   "2024": {
    "property_tax_revenue": 29353529.0,
    "revenues_from_state_of_ct": 1403667.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1783110.0,
    "total_revenue": 32540306.0,
    "education_expenditures": 20024237.0,
    "debt_service": 3673786.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 8767283.0,
    "total_expenditures": 32540306.0,
    "budgeted_tax_collection": 0.9825,
    "mill_rate_real_estate_personal": 26.7,
    "mill_rate_motor_vehicle": 26.7,
    "date_budget_adopted": "2023-05-11"
   },
   "2023": {
    "property_tax_revenue": 29698527.0,
    "revenues_from_state_of_ct": 1403667.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1197820.0,
    "total_revenue": 32300014.0,
    "education_expenditures": 19277500.0,
    "debt_service": 4306385.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 8641129.0,
    "total_expenditures": 32300014.0,
    "budgeted_tax_collection": 0.9825,
    "mill_rate_real_estate_personal": 26.8,
    "mill_rate_motor_vehicle": 26.8,
    "date_budget_adopted": "2022-05-12"
   },
   "2022": {
    "property_tax_revenue": 29494615.0,
    "revenues_from_state_of_ct": 1339659.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1184105.0,
    "total_revenue": 32018379.0,
    "education_expenditures": 19277500.0,
    "debt_service": 4233304.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 8432575.0,
    "total_expenditures": 32018379.0,
    "budgeted_tax_collection": 0.9825,
    "mill_rate_real_estate_personal": 27.6,
    "mill_rate_motor_vehicle": 27.6,
    "date_budget_adopted": "2021-05-20"
   }
  },
  "Lyme": {
   "2026": {
    "property_tax_revenue": 10206896.0,
    "revenues_from_state_of_ct": 1717648.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": -1118775.0,
    "all_other_revenue": 561480.0,
    "total_revenue": 11367249.0,
    "education_expenditures": 6961537.0,
    "debt_service": 0.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 4375712.0,
    "total_expenditures": 11367249.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 14.5,
    "mill_rate_motor_vehicle": 14.5,
    "date_budget_adopted": "2025-05-22"
   },
   "2025": {
    "property_tax_revenue": 10237376.0,
    "revenues_from_state_of_ct": 1139419.0,
    "revenues_from_federal": 1295349.0,
    "use_of_fund_balance": -889468.0,
    "all_other_revenue": 603700.0,
    "total_revenue": 12386376.0,
    "education_expenditures": 6662033.0,
    "debt_service": 0.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 5694343.0,
    "total_expenditures": 12386376.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 14.5,
    "mill_rate_motor_vehicle": 14.5,
    "date_budget_adopted": "2024-05-22"
   },
   "2024": {
    "property_tax_revenue": 10037634.0,
    "revenues_from_state_of_ct": 1641337.0,
    "revenues_from_federal": 500964.0,
    "use_of_fund_balance": 707505.0,
    "all_other_revenue": 542421.0,
    "total_revenue": 13429861.0,
    "education_expenditures": 6503034.0,
    "debt_service": 0.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 6896827.0,
    "total_expenditures": 13429861.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 19.5,
    "mill_rate_motor_vehicle": 19.5,
    "date_budget_adopted": "2023-05-25"
   },
   "2023": {
    "property_tax_revenue": 10210508.0,
    "revenues_from_state_of_ct": 314302.0,
    "revenues_from_federal": 836434.0,
    "use_of_fund_balance": 712695.0,
    "all_other_revenue": 322516.0,
    "total_revenue": 12396455.0,
    "education_expenditures": 5918777.0,
    "debt_service": 45254.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 6402425.0,
    "total_expenditures": 12396456.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 19.95,
    "mill_rate_motor_vehicle": 19.95,
    "date_budget_adopted": "2022-05-26"
   },
   "2022": {
    "property_tax_revenue": 10001175.0,
    "revenues_from_state_of_ct": 339159.0,
    "revenues_from_federal": 159320.0,
    "use_of_fund_balance": 170631.0,
    "all_other_revenue": 469843.0,
    "total_revenue": 11140128.0,
    "education_expenditures": 5996088.0,
    "debt_service": 1121870.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 3821539.0,
    "total_expenditures": 10969497.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 19.95,
    "mill_rate_motor_vehicle": 19.95,
    "date_budget_adopted": "2021-05-19"
   }
  },
  "Madison": {
   "2026": {
    "property_tax_revenue": 93932979.0,
    "revenues_from_state_of_ct": 915735.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 4796119.0,
    "total_revenue": 100144833.0,
    "education_expenditures": 64837672.0,
    "debt_service": 2918298.0,
    "contingency_amount": 60000.0,
    "all_other_expenditures": 32328863.0,
    "total_expenditures": 100144833.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 22.43,
    "mill_rate_motor_vehicle": 22.43,
    "date_budget_adopted": "2025-05-06"
   },
   "2025": {
    "property_tax_revenue": 92249932.0,
    "revenues_from_state_of_ct": 554311.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 4315013.0,
    "total_revenue": 97619256.0,
    "education_expenditures": 63645156.0,
    "debt_service": 1999000.0,
    "contingency_amount": 60000.0,
    "all_other_expenditures": 31915100.0,
    "total_expenditures": 97619256.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 22.0,
    "mill_rate_motor_vehicle": 22.0,
    "date_budget_adopted": "2024-05-14"
   },
   "2024": {
    "property_tax_revenue": 90824036.0,
    "revenues_from_state_of_ct": 477280.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 2565303.0,
    "total_revenue": 94366619.0,
    "education_expenditures": 61775694.0,
    "debt_service": 1694125.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 30866800.0,
    "total_expenditures": 94366619.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 29.97,
    "mill_rate_motor_vehicle": 29.97,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 88083962.0,
    "revenues_from_state_of_ct": 447678.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 2328445.0,
    "total_revenue": 91360085.0,
    "education_expenditures": 60255417.0,
    "debt_service": 1510833.0,
    "contingency_amount": 71250.0,
    "all_other_expenditures": 29522585.0,
    "total_expenditures": 91360085.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 29.41,
    "mill_rate_motor_vehicle": 29.41,
    "date_budget_adopted": "2022-05-17"
   },
   "2022": {
    "property_tax_revenue": 84542146.0,
    "revenues_from_state_of_ct": 413125.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 750000.0,
    "all_other_revenue": 2699596.0,
    "total_revenue": 88404867.0,
    "education_expenditures": 59272037.0,
    "debt_service": 1402734.0,
    "contingency_amount": 71250.0,
    "all_other_expenditures": 27658846.0,
    "total_expenditures": 88404867.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 28.85,
    "mill_rate_motor_vehicle": 28.85,
    "date_budget_adopted": "2021-05-19"
   }
  },
  "Manchester": {
   "2026": {
    "property_tax_revenue": 195298964.0,
    "revenues_from_state_of_ct": 40168421.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2500000.0,
    "all_other_revenue": 9417023.0,
    "total_revenue": 247384408.0,
    "education_expenditures": 127957159.0,
    "debt_service": 17528668.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 101698581.0,
    "total_expenditures": 247384408.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 39.82,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-13"
   },
   "2025": {
    "property_tax_revenue": 191239050.0,
    "revenues_from_state_of_ct": 38940357.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2500000.0,
    "all_other_revenue": 8809052.0,
    "total_revenue": 241488459.0,
    "education_expenditures": 126364866.0,
    "debt_service": 16317134.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 98606459.0,
    "total_expenditures": 241488459.0,
    "budgeted_tax_collection": 0.978,
    "mill_rate_real_estate_personal": 38.68,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-14"
   },
   "2024": {
    "property_tax_revenue": 182464369.0,
    "revenues_from_state_of_ct": 37426995.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2500000.0,
    "all_other_revenue": 6975244.0,
    "total_revenue": 229366608.0,
    "education_expenditures": 123187062.0,
    "debt_service": 14416038.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 91563508.0,
    "total_expenditures": 229366608.0,
    "budgeted_tax_collection": 0.978,
    "mill_rate_real_estate_personal": 37.2,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-04-11"
   },
   "2023": {
    "property_tax_revenue": 155334821.0,
    "revenues_from_state_of_ct": 37496606.0,
    "revenues_from_federal": 150000.0,
    "use_of_fund_balance": 2500000.0,
    "all_other_revenue": 6096708.0,
    "total_revenue": 201578135.0,
    "education_expenditures": 120192713.0,
    "debt_service": 13849583.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 67335839.0,
    "total_expenditures": 201578135.0,
    "budgeted_tax_collection": 0.978,
    "mill_rate_real_estate_personal": 31.42,
    "mill_rate_motor_vehicle": 31.42,
    "date_budget_adopted": "2022-05-11"
   },
   "2022": {
    "property_tax_revenue": 152875298.0,
    "revenues_from_state_of_ct": 36878831.0,
    "revenues_from_federal": 446000.0,
    "use_of_fund_balance": 2000000.0,
    "all_other_revenue": 5805802.0,
    "total_revenue": 198005931.0,
    "education_expenditures": 118268941.0,
    "debt_service": 13881935.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 65655055.0,
    "total_expenditures": 198005931.0,
    "budgeted_tax_collection": 0.978,
    "mill_rate_real_estate_personal": 36.52,
    "mill_rate_motor_vehicle": 36.52,
    "date_budget_adopted": "2021-05-13"
   }
  },
  "Mansfield": {
   "2026": {
    "property_tax_revenue": 36327481.0,
    "revenues_from_state_of_ct": 27379840.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 265000.0,
    "all_other_revenue": 4332480.0,
    "total_revenue": 68304801.0,
    "education_expenditures": 37816451.0,
    "debt_service": 1900000.0,
    "contingency_amount": 104180.0,
    "all_other_expenditures": 28484170.0,
    "total_expenditures": 68304801.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 20.0,
    "mill_rate_motor_vehicle": 20.0,
    "date_budget_adopted": "2025-05-13"
   },
   "2025": {
    "property_tax_revenue": 37418167.0,
    "revenues_from_state_of_ct": 25093400.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 550000.0,
    "all_other_revenue": 2847515.0,
    "total_revenue": 65909082.0,
    "education_expenditures": 36819968.0,
    "debt_service": 1800000.0,
    "contingency_amount": 260150.0,
    "all_other_expenditures": 27028964.0,
    "total_expenditures": 65909082.0,
    "budgeted_tax_collection": 0.989,
    "mill_rate_real_estate_personal": 30.52,
    "mill_rate_motor_vehicle": 30.52,
    "date_budget_adopted": "2024-05-14"
   },
   "2024": {
    "property_tax_revenue": 38081901.0,
    "revenues_from_state_of_ct": 23460654.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 300000.0,
    "all_other_revenue": 1545220.0,
    "total_revenue": 63387775.0,
    "education_expenditures": 36753125.0,
    "debt_service": 1600000.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 25024650.0,
    "total_expenditures": 63387775.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 31.52,
    "mill_rate_motor_vehicle": 31.52,
    "date_budget_adopted": "2023-05-09"
   },
   "2023": {
    "property_tax_revenue": 36295246.0,
    "revenues_from_state_of_ct": 23490200.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 924675.0,
    "total_revenue": 60710121.0,
    "education_expenditures": 35570541.0,
    "debt_service": 1361390.0,
    "contingency_amount": 340480.0,
    "all_other_expenditures": 23012710.0,
    "total_expenditures": 60285121.0,
    "budgeted_tax_collection": 0.9867,
    "mill_rate_real_estate_personal": 30.38,
    "mill_rate_motor_vehicle": 30.38,
    "date_budget_adopted": "2022-05-10"
   },
   "2022": {
    "property_tax_revenue": 36707677.0,
    "revenues_from_state_of_ct": 19170050.0,
    "revenues_from_federal": 4800.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 805350.0,
    "total_revenue": 56687877.0,
    "education_expenditures": 35163557.0,
    "debt_service": 730000.0,
    "contingency_amount": 142800.0,
    "all_other_expenditures": 20651520.0,
    "total_expenditures": 56687877.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 31.38,
    "mill_rate_motor_vehicle": 31.38,
    "date_budget_adopted": "2021-06-15"
   }
  },
  "Marlborough": {
   "2026": {
    "property_tax_revenue": 23221941.0,
    "revenues_from_state_of_ct": 3612284.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 465000.0,
    "all_other_revenue": 1296250.0,
    "total_revenue": 28595475.0,
    "education_expenditures": 20160777.0,
    "debt_service": 782342.0,
    "contingency_amount": 125000.0,
    "all_other_expenditures": 7527356.0,
    "total_expenditures": 28595475.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 37.74,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-06"
   },
   "2025": {
    "property_tax_revenue": 22400924.0,
    "revenues_from_state_of_ct": 3508430.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 650000.0,
    "all_other_revenue": 1087290.0,
    "total_revenue": 27646644.0,
    "education_expenditures": 20020946.0,
    "debt_service": 806241.0,
    "contingency_amount": 125000.0,
    "all_other_expenditures": 6694457.0,
    "total_expenditures": 27646644.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 36.29,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-06-13"
   },
   "2024": {
    "property_tax_revenue": 21832895.0,
    "revenues_from_state_of_ct": 3508430.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 778393.0,
    "all_other_revenue": 975226.0,
    "total_revenue": 27094944.0,
    "education_expenditures": 19691571.0,
    "debt_service": 806244.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 6522129.0,
    "total_expenditures": 27094944.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 34.73,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-06-15"
   },
   "2023": {
    "property_tax_revenue": 22122509.0,
    "revenues_from_state_of_ct": 2998836.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 850000.0,
    "all_other_revenue": 794719.0,
    "total_revenue": 26766064.0,
    "education_expenditures": 19221062.0,
    "debt_service": 1389081.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 6080921.0,
    "total_expenditures": 26766064.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 35.55,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-03"
   },
   "2022": {
    "property_tax_revenue": 21781852.0,
    "revenues_from_state_of_ct": 2988811.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 540189.0,
    "all_other_revenue": 748957.0,
    "total_revenue": 26059809.0,
    "education_expenditures": 18654899.0,
    "debt_service": 1503806.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 5826104.0,
    "total_expenditures": 26059809.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 35.84,
    "mill_rate_motor_vehicle": 35.84,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "Meriden": {
   "2026": {
    "property_tax_revenue": 156790957.0,
    "revenues_from_state_of_ct": 64248506.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 12000987.0,
    "total_revenue": 233040450.0,
    "education_expenditures": 107515798.0,
    "debt_service": 16990614.0,
    "contingency_amount": 1200000.0,
    "all_other_expenditures": 107334038.0,
    "total_expenditures": 233040450.0,
    "budgeted_tax_collection": 0.978,
    "mill_rate_real_estate_personal": 37.91,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-05"
   },
   "2025": {
    "property_tax_revenue": 150050244.0,
    "revenues_from_state_of_ct": 61825277.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 10407524.0,
    "total_revenue": 222283045.0,
    "education_expenditures": 104113291.0,
    "debt_service": 15538866.0,
    "contingency_amount": 400000.0,
    "all_other_expenditures": 102230888.0,
    "total_expenditures": 222283045.0,
    "budgeted_tax_collection": 0.977,
    "mill_rate_real_estate_personal": 36.31,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-20"
   },
   "2024": {
    "property_tax_revenue": 144070514.0,
    "revenues_from_state_of_ct": 62172068.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 9238105.0,
    "total_revenue": 215480687.0,
    "education_expenditures": 103182340.0,
    "debt_service": 14336807.0,
    "contingency_amount": 400000.0,
    "all_other_expenditures": 97561540.0,
    "total_expenditures": 215480687.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 34.79,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-01"
   },
   "2023": {
    "property_tax_revenue": 134819346.0,
    "revenues_from_state_of_ct": 64755284.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 9303320.0,
    "total_revenue": 208877950.0,
    "education_expenditures": 102182340.0,
    "debt_service": 14408909.0,
    "contingency_amount": 400000.0,
    "all_other_expenditures": 91886701.0,
    "total_expenditures": 208877950.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 32.99,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-12"
   },
   "2022": {
    "property_tax_revenue": 132591149.0,
    "revenues_from_state_of_ct": 60650322.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": null,
    "all_other_revenue": 9620729.0,
    "total_revenue": 202862200.0,
    "education_expenditures": 100882340.0,
    "debt_service": 14517357.0,
    "contingency_amount": 450000.0,
    "all_other_expenditures": 87012503.0,
    "total_expenditures": 202862200.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 40.86,
    "mill_rate_motor_vehicle": 40.86,
    "date_budget_adopted": null
   }
  },
  "Middlebury": {
   "2026": {
    "property_tax_revenue": 38811885.0,
    "revenues_from_state_of_ct": 2772955.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 515000.0,
    "all_other_revenue": 2565662.0,
    "total_revenue": 44665502.0,
    "education_expenditures": 31191429.0,
    "debt_service": 890183.0,
    "contingency_amount": 5000.0,
    "all_other_expenditures": 12578890.0,
    "total_expenditures": 44665502.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 32.52,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-07"
   },
   "2025": {
    "property_tax_revenue": 38169150.0,
    "revenues_from_state_of_ct": 2209515.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2172907.0,
    "total_revenue": 42551572.0,
    "education_expenditures": 29516061.0,
    "debt_service": 912977.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 12112534.0,
    "total_expenditures": 42551572.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 32.6,
    "mill_rate_motor_vehicle": 32.6,
    "date_budget_adopted": "2024-05-22"
   },
   "2024": {
    "property_tax_revenue": 37776326.0,
    "revenues_from_state_of_ct": 1475714.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1925742.0,
    "total_revenue": 41177782.0,
    "education_expenditures": 28509280.0,
    "debt_service": 935770.0,
    "contingency_amount": 45000.0,
    "all_other_expenditures": 11687732.0,
    "total_expenditures": 41177782.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 32.26,
    "mill_rate_motor_vehicle": 32.26,
    "date_budget_adopted": "2023-05-03"
   },
   "2023": {
    "property_tax_revenue": 35832278.0,
    "revenues_from_state_of_ct": 1067780.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1589496.0,
    "total_revenue": 38489554.0,
    "education_expenditures": 26234266.0,
    "debt_service": 1190584.0,
    "contingency_amount": 45000.0,
    "all_other_expenditures": 11019704.0,
    "total_expenditures": 38489554.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 31.26,
    "mill_rate_motor_vehicle": 31.26,
    "date_budget_adopted": "2022-05-04"
   },
   "2022": {
    "property_tax_revenue": 33693276.0,
    "revenues_from_state_of_ct": 1160115.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 250000.0,
    "all_other_revenue": 1818789.0,
    "total_revenue": 36922180.0,
    "education_expenditures": 25002444.0,
    "debt_service": 922781.0,
    "contingency_amount": 95000.0,
    "all_other_expenditures": 10901955.0,
    "total_expenditures": 36922180.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 34.83,
    "mill_rate_motor_vehicle": 34.83,
    "date_budget_adopted": "2021-05-05"
   }
  },
  "Middlefield": {
   "2026": {
    "property_tax_revenue": 15490140.0,
    "revenues_from_state_of_ct": 2391158.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1057750.0,
    "all_other_revenue": 709600.0,
    "total_revenue": 19648648.0,
    "education_expenditures": 14143447.0,
    "debt_service": 50736.0,
    "contingency_amount": 71768.0,
    "all_other_expenditures": 5382697.0,
    "total_expenditures": 19648648.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 29.8,
    "mill_rate_motor_vehicle": 29.8,
    "date_budget_adopted": "2025-05-12"
   },
   "2025": {
    "property_tax_revenue": 14878045.0,
    "revenues_from_state_of_ct": 2393292.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1015272.0,
    "all_other_revenue": 696825.0,
    "total_revenue": 18983434.0,
    "education_expenditures": 13498799.0,
    "debt_service": 50736.0,
    "contingency_amount": 127025.0,
    "all_other_expenditures": 5306874.0,
    "total_expenditures": 18983434.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 28.06,
    "mill_rate_motor_vehicle": 28.06,
    "date_budget_adopted": "2024-05-13"
   },
   "2024": {
    "property_tax_revenue": 14866263.0,
    "revenues_from_state_of_ct": 2246560.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 850000.0,
    "all_other_revenue": 493956.0,
    "total_revenue": 18456779.0,
    "education_expenditures": 13488045.0,
    "debt_service": 50736.0,
    "contingency_amount": 61120.0,
    "all_other_expenditures": 4856878.0,
    "total_expenditures": 18456779.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 28.24,
    "mill_rate_motor_vehicle": 28.24,
    "date_budget_adopted": "2023-08-08"
   },
   "2023": {
    "property_tax_revenue": 14320418.0,
    "revenues_from_state_of_ct": 2182785.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 800000.0,
    "all_other_revenue": 410760.0,
    "total_revenue": 17713963.0,
    "education_expenditures": 12934536.0,
    "debt_service": 50736.0,
    "contingency_amount": 58487.0,
    "all_other_expenditures": 4670204.0,
    "total_expenditures": 17713963.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 27.56,
    "mill_rate_motor_vehicle": 27.56,
    "date_budget_adopted": "2022-05-25"
   },
   "2022": {
    "property_tax_revenue": 13595994.0,
    "revenues_from_state_of_ct": 2094529.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 333709.0,
    "total_revenue": 16524232.0,
    "education_expenditures": 11797537.0,
    "debt_service": 126401.0,
    "contingency_amount": 101854.0,
    "all_other_expenditures": 4498440.0,
    "total_expenditures": 16524232.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 31.82,
    "mill_rate_motor_vehicle": 31.82,
    "date_budget_adopted": "2021-06-07"
   }
  },
  "Middletown": {
   "2026": {
    "property_tax_revenue": 149669166.0,
    "revenues_from_state_of_ct": 40089671.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1350000.0,
    "all_other_revenue": 15111878.0,
    "total_revenue": 206220715.0,
    "education_expenditures": 103149889.0,
    "debt_service": 22433659.0,
    "contingency_amount": 20000.0,
    "all_other_expenditures": 80617167.0,
    "total_expenditures": 206220715.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 31.7,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-13"
   },
   "2025": {
    "property_tax_revenue": 143566403.0,
    "revenues_from_state_of_ct": 39419936.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 4740000.0,
    "all_other_revenue": 13608798.0,
    "total_revenue": 201335137.0,
    "education_expenditures": 101134339.0,
    "debt_service": 23022976.0,
    "contingency_amount": 20000.0,
    "all_other_expenditures": 77157822.0,
    "total_expenditures": 201335137.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 30.01,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-13"
   },
   "2024": {
    "property_tax_revenue": 131323673.0,
    "revenues_from_state_of_ct": 38482745.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 12680000.0,
    "all_other_revenue": 12512611.0,
    "total_revenue": 194999029.0,
    "education_expenditures": 98204339.0,
    "debt_service": 23015745.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 73768945.0,
    "total_expenditures": 194999029.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 28.3,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-11"
   },
   "2023": {
    "property_tax_revenue": 132194888.0,
    "revenues_from_state_of_ct": 37800885.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 7425000.0,
    "all_other_revenue": 11199437.0,
    "total_revenue": 188620210.0,
    "education_expenditures": 94949489.0,
    "debt_service": 21671553.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 71989168.0,
    "total_expenditures": 188620210.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 35.7,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-10"
   },
   "2022": {
    "property_tax_revenue": 126592358.0,
    "revenues_from_state_of_ct": 35337632.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 7250000.0,
    "all_other_revenue": 9748328.0,
    "total_revenue": 178928318.0,
    "education_expenditures": 92149489.0,
    "debt_service": 18441829.0,
    "contingency_amount": 2500.0,
    "all_other_expenditures": 68334500.0,
    "total_expenditures": 178928318.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 35.7,
    "mill_rate_motor_vehicle": 35.7,
    "date_budget_adopted": "2021-06-14"
   }
  },
  "Milford": {
   "2026": {
    "property_tax_revenue": 228177914.0,
    "revenues_from_state_of_ct": 11958808.0,
    "revenues_from_federal": 1000.0,
    "use_of_fund_balance": 6000000.0,
    "all_other_revenue": 18526459.0,
    "total_revenue": 264664181.0,
    "education_expenditures": 138504097.0,
    "debt_service": 19992779.0,
    "contingency_amount": 5000.0,
    "all_other_expenditures": 106162305.0,
    "total_expenditures": 264664181.0,
    "budgeted_tax_collection": 0.9785,
    "mill_rate_real_estate_personal": 29.55,
    "mill_rate_motor_vehicle": 29.55,
    "date_budget_adopted": "2025-05-08"
   },
   "2025": {
    "property_tax_revenue": 221880934.0,
    "revenues_from_state_of_ct": 12516097.0,
    "revenues_from_federal": 1000.0,
    "use_of_fund_balance": 5000000.0,
    "all_other_revenue": 16904675.0,
    "total_revenue": 256302706.0,
    "education_expenditures": 133305689.0,
    "debt_service": 20359322.0,
    "contingency_amount": 5000.0,
    "all_other_expenditures": 102632695.0,
    "total_expenditures": 256302706.0,
    "budgeted_tax_collection": 0.9785,
    "mill_rate_real_estate_personal": 29.14,
    "mill_rate_motor_vehicle": 29.14,
    "date_budget_adopted": "2024-05-13"
   },
   "2024": {
    "property_tax_revenue": 210824063.0,
    "revenues_from_state_of_ct": 12636852.0,
    "revenues_from_federal": 1000.0,
    "use_of_fund_balance": 11700000.0,
    "all_other_revenue": 17844032.0,
    "total_revenue": 253005947.0,
    "education_expenditures": 133563162.0,
    "debt_service": 20535402.0,
    "contingency_amount": 5000.0,
    "all_other_expenditures": 98902383.0,
    "total_expenditures": 253005947.0,
    "budgeted_tax_collection": 0.9785,
    "mill_rate_real_estate_personal": 27.17,
    "mill_rate_motor_vehicle": 27.17,
    "date_budget_adopted": "2023-05-11"
   },
   "2023": {
    "property_tax_revenue": 205009666.0,
    "revenues_from_state_of_ct": 12205585.0,
    "revenues_from_federal": 1000.0,
    "use_of_fund_balance": 5000000.0,
    "all_other_revenue": 16157787.0,
    "total_revenue": 238374038.0,
    "education_expenditures": 125945847.0,
    "debt_service": 20218303.0,
    "contingency_amount": 5000.0,
    "all_other_expenditures": 92204888.0,
    "total_expenditures": 238374038.0,
    "budgeted_tax_collection": 0.9785,
    "mill_rate_real_estate_personal": 26.65,
    "mill_rate_motor_vehicle": 26.65,
    "date_budget_adopted": "2022-05-16"
   },
   "2022": {
    "property_tax_revenue": 181768451.0,
    "revenues_from_state_of_ct": 12026946.0,
    "revenues_from_federal": 1000.0,
    "use_of_fund_balance": 11000000.0,
    "all_other_revenue": 17103564.0,
    "total_revenue": 221899961.0,
    "education_expenditures": 118810511.0,
    "debt_service": 17889785.0,
    "contingency_amount": 5000.0,
    "all_other_expenditures": 85194665.0,
    "total_expenditures": 221899961.0,
    "budgeted_tax_collection": 0.9785,
    "mill_rate_real_estate_personal": 27.65,
    "mill_rate_motor_vehicle": 27.65,
    "date_budget_adopted": "2021-05-05"
   }
  },
  "Monroe": {
   "2026": {
    "property_tax_revenue": 93410451.0,
    "revenues_from_state_of_ct": 5493032.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 4618561.0,
    "all_other_revenue": 4668780.0,
    "total_revenue": 108190824.0,
    "education_expenditures": 74700763.0,
    "debt_service": 4629877.0,
    "contingency_amount": 500000.0,
    "all_other_expenditures": 28360184.0,
    "total_expenditures": 108190824.0,
    "budgeted_tax_collection": 0.989,
    "mill_rate_real_estate_personal": 28.67,
    "mill_rate_motor_vehicle": 28.67,
    "date_budget_adopted": "2025-05-06"
   },
   "2025": {
    "property_tax_revenue": 89702241.0,
    "revenues_from_state_of_ct": 7173538.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2500000.0,
    "all_other_revenue": 4733915.0,
    "total_revenue": 104109694.0,
    "education_expenditures": 71464259.0,
    "debt_service": 4692989.0,
    "contingency_amount": 400000.0,
    "all_other_expenditures": 27552446.0,
    "total_expenditures": 104109694.0,
    "budgeted_tax_collection": 0.989,
    "mill_rate_real_estate_personal": 38.27,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-07"
   },
   "2024": {
    "property_tax_revenue": 86789872.0,
    "revenues_from_state_of_ct": 6813338.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2600000.0,
    "all_other_revenue": 3543770.0,
    "total_revenue": 99746980.0,
    "education_expenditures": 67683424.0,
    "debt_service": 5704066.0,
    "contingency_amount": 317000.0,
    "all_other_expenditures": 26042490.0,
    "total_expenditures": 99746980.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 37.55,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-02"
   },
   "2023": {
    "property_tax_revenue": 84947495.0,
    "revenues_from_state_of_ct": 5809356.0,
    "revenues_from_federal": 2875751.0,
    "use_of_fund_balance": 810000.0,
    "all_other_revenue": 2280545.0,
    "total_revenue": 96723147.0,
    "education_expenditures": 64440666.0,
    "debt_service": 5643808.0,
    "contingency_amount": 757817.0,
    "all_other_expenditures": 25880856.0,
    "total_expenditures": 96723147.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 36.86,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-03"
   },
   "2022": {
    "property_tax_revenue": 80981184.0,
    "revenues_from_state_of_ct": 5726458.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 4199815.0,
    "all_other_revenue": 2141830.0,
    "total_revenue": 93049287.0,
    "education_expenditures": 61521068.0,
    "debt_service": 5678328.0,
    "contingency_amount": 182936.0,
    "all_other_expenditures": 25666955.0,
    "total_expenditures": 93049287.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 36.36,
    "mill_rate_motor_vehicle": null,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "Montville": {
   "2026": {
    "property_tax_revenue": 49358442.0,
    "revenues_from_state_of_ct": 17368202.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2800000.0,
    "all_other_revenue": 3657800.0,
    "total_revenue": 73184444.0,
    "education_expenditures": 46879620.0,
    "debt_service": 3389935.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 22764889.0,
    "total_expenditures": 73184444.0,
    "budgeted_tax_collection": 0.999,
    "mill_rate_real_estate_personal": 28.87,
    "mill_rate_motor_vehicle": 28.87,
    "date_budget_adopted": "2025-05-29"
   },
   "2025": {
    "property_tax_revenue": 46747256.0,
    "revenues_from_state_of_ct": 17942504.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2800000.0,
    "all_other_revenue": 3878100.0,
    "total_revenue": 71367860.0,
    "education_expenditures": 44883851.0,
    "debt_service": 3691339.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 22642670.0,
    "total_expenditures": 71367860.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 27.77,
    "mill_rate_motor_vehicle": 27.77,
    "date_budget_adopted": "2024-05-30"
   },
   "2024": {
    "property_tax_revenue": 45779745.0,
    "revenues_from_state_of_ct": 17275842.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2900000.0,
    "all_other_revenue": 3214100.0,
    "total_revenue": 69169687.0,
    "education_expenditures": 43261544.0,
    "debt_service": 5051082.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 20707061.0,
    "total_expenditures": 69169687.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 27.77,
    "mill_rate_motor_vehicle": 27.77,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 43580549.0,
    "revenues_from_state_of_ct": 18010475.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 400000.0,
    "all_other_revenue": 2672950.0,
    "total_revenue": 64663974.0,
    "education_expenditures": 40961544.0,
    "debt_service": 4994173.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 18558257.0,
    "total_expenditures": 64663974.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 26.71,
    "mill_rate_motor_vehicle": 26.71,
    "date_budget_adopted": "2022-05-31"
   },
   "2022": {
    "property_tax_revenue": 43573205.0,
    "revenues_from_state_of_ct": 13783513.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 7319448.0,
    "total_revenue": 64676166.0,
    "education_expenditures": 39816140.0,
    "debt_service": 5039516.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 19670510.0,
    "total_expenditures": 64676166.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 31.75,
    "mill_rate_motor_vehicle": 31.75,
    "date_budget_adopted": "2021-05-20"
   }
  },
  "Morris": {
   "2026": {
    "property_tax_revenue": 9017449.0,
    "revenues_from_state_of_ct": 277062.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 550000.0,
    "all_other_revenue": 359479.0,
    "total_revenue": 10203990.0,
    "education_expenditures": 5917209.0,
    "debt_service": 0.0,
    "contingency_amount": 60000.0,
    "all_other_expenditures": 4226781.0,
    "total_expenditures": 10203990.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 19.43,
    "mill_rate_motor_vehicle": 19.43,
    "date_budget_adopted": "2025-06-11"
   },
   "2025": {
    "property_tax_revenue": 8045976.0,
    "revenues_from_state_of_ct": 277062.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 550000.0,
    "all_other_revenue": 317479.0,
    "total_revenue": 9190517.0,
    "education_expenditures": 5108670.0,
    "debt_service": 0.0,
    "contingency_amount": 60000.0,
    "all_other_expenditures": 4021847.0,
    "total_expenditures": 9190517.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 17.58,
    "mill_rate_motor_vehicle": 17.58,
    "date_budget_adopted": "2024-06-05"
   },
   "2024": {
    "property_tax_revenue": 8366635.0,
    "revenues_from_state_of_ct": 220016.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 473595.0,
    "all_other_revenue": 439919.0,
    "total_revenue": 9500165.0,
    "education_expenditures": 5818990.0,
    "debt_service": 0.0,
    "contingency_amount": 80000.0,
    "all_other_expenditures": 3601175.0,
    "total_expenditures": 9500165.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 18.3,
    "mill_rate_motor_vehicle": 18.3,
    "date_budget_adopted": "2023-05-24"
   },
   "2023": {
    "property_tax_revenue": 8366680.0,
    "revenues_from_state_of_ct": 235178.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 476913.0,
    "all_other_revenue": 259969.0,
    "total_revenue": 9338740.0,
    "education_expenditures": 5535134.0,
    "debt_service": 0.0,
    "contingency_amount": 145000.0,
    "all_other_expenditures": 3658606.0,
    "total_expenditures": 9338740.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 23.99,
    "mill_rate_motor_vehicle": 23.99,
    "date_budget_adopted": "2022-06-02"
   },
   "2022": {
    "property_tax_revenue": 8365219.0,
    "revenues_from_state_of_ct": 154198.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 333000.0,
    "all_other_revenue": 252499.0,
    "total_revenue": 9104916.0,
    "education_expenditures": 5578650.0,
    "debt_service": 0.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 3476266.0,
    "total_expenditures": 9104916.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 24.63,
    "mill_rate_motor_vehicle": 24.63,
    "date_budget_adopted": "2021-06-03"
   }
  },
  "Naugatuck": {
   "2026": {
    "property_tax_revenue": 98239659.0,
    "revenues_from_state_of_ct": 34059950.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 12235114.0,
    "total_revenue": 144534723.0,
    "education_expenditures": 70491698.0,
    "debt_service": 14072974.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 59970051.0,
    "total_expenditures": 144534723.0,
    "budgeted_tax_collection": 0.9738,
    "mill_rate_real_estate_personal": 39.79,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-14"
   },
   "2025": {
    "property_tax_revenue": 96049699.0,
    "revenues_from_state_of_ct": 34215161.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 11990915.0,
    "total_revenue": 142255775.0,
    "education_expenditures": 68785698.0,
    "debt_service": 14587099.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 58882978.0,
    "total_expenditures": 142255775.0,
    "budgeted_tax_collection": 0.9725,
    "mill_rate_real_estate_personal": 41.79,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-15"
   },
   "2024": {
    "property_tax_revenue": 91959716.0,
    "revenues_from_state_of_ct": 35199792.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 10220817.0,
    "total_revenue": 137380325.0,
    "education_expenditures": 67185698.0,
    "debt_service": 14694243.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 55500384.0,
    "total_expenditures": 137380325.0,
    "budgeted_tax_collection": 0.9725,
    "mill_rate_real_estate_personal": 44.75,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-17"
   },
   "2023": {
    "property_tax_revenue": 84971024.0,
    "revenues_from_state_of_ct": 34044070.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2600000.0,
    "all_other_revenue": 10597696.0,
    "total_revenue": 132212790.0,
    "education_expenditures": 64523133.0,
    "debt_service": 12769581.0,
    "contingency_amount": 1100000.0,
    "all_other_expenditures": 53820076.0,
    "total_expenditures": 132212790.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 47.75,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-11"
   },
   "2022": {
    "property_tax_revenue": 85279598.0,
    "revenues_from_state_of_ct": 30924820.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 2433012.0,
    "all_other_revenue": 10873725.0,
    "total_revenue": 129511155.0,
    "education_expenditures": 63779700.0,
    "debt_service": 10804140.0,
    "contingency_amount": 1000000.0,
    "all_other_expenditures": 53927315.0,
    "total_expenditures": 129511155.0,
    "budgeted_tax_collection": 0.9688,
    "mill_rate_real_estate_personal": 47.75,
    "mill_rate_motor_vehicle": 45.0,
    "date_budget_adopted": "2020-05-12"
   }
  },
  "New Britain": {
   "2026": {
    "property_tax_revenue": 153570396.0,
    "revenues_from_state_of_ct": 97946948.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 6850722.0,
    "all_other_revenue": 15125886.0,
    "total_revenue": 273493952.0,
    "education_expenditures": 131251665.0,
    "debt_service": 26053783.0,
    "contingency_amount": 1539349.0,
    "all_other_expenditures": 114649155.0,
    "total_expenditures": 273493952.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 39.18,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-06-07"
   },
   "2025": {
    "property_tax_revenue": 155896207.0,
    "revenues_from_state_of_ct": 97087435.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1800000.0,
    "all_other_revenue": 14749091.0,
    "total_revenue": 269532733.0,
    "education_expenditures": 130068039.0,
    "debt_service": 25944468.0,
    "contingency_amount": 1539349.0,
    "all_other_expenditures": 111980877.0,
    "total_expenditures": 269532733.0,
    "budgeted_tax_collection": 0.976,
    "mill_rate_real_estate_personal": 39.59,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-22"
   },
   "2024": {
    "property_tax_revenue": 150189174.0,
    "revenues_from_state_of_ct": 98217060.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 17442821.0,
    "total_revenue": 265849055.0,
    "education_expenditures": 130794446.0,
    "debt_service": 22995028.0,
    "contingency_amount": 2449106.0,
    "all_other_expenditures": 109610475.0,
    "total_expenditures": 265849055.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 38.28,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-06-07"
   },
   "2023": {
    "property_tax_revenue": 133368220.0,
    "revenues_from_state_of_ct": 95863146.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2711285.0,
    "all_other_revenue": 19037697.0,
    "total_revenue": 250980348.0,
    "education_expenditures": 126240434.0,
    "debt_service": 20443798.0,
    "contingency_amount": 1015207.0,
    "all_other_expenditures": 103280909.0,
    "total_expenditures": 250980348.0,
    "budgeted_tax_collection": 0.966,
    "mill_rate_real_estate_personal": 49.5,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-06-01"
   },
   "2022": {
    "property_tax_revenue": 133169303.0,
    "revenues_from_state_of_ct": 92961310.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2550000.0,
    "all_other_revenue": 14454495.0,
    "total_revenue": 243135108.0,
    "education_expenditures": 126886359.0,
    "debt_service": 17957808.0,
    "contingency_amount": 1907078.0,
    "all_other_expenditures": 96383863.0,
    "total_expenditures": 243135108.0,
    "budgeted_tax_collection": 0.966,
    "mill_rate_real_estate_personal": 49.5,
    "mill_rate_motor_vehicle": 44.0,
    "date_budget_adopted": "2021-06-03"
   }
  },
  "New Canaan": {
   "2026": {
    "property_tax_revenue": 164049190.0,
    "revenues_from_state_of_ct": 1795464.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 5750000.0,
    "all_other_revenue": 9410824.0,
    "total_revenue": 181005478.0,
    "education_expenditures": 113797271.0,
    "debt_service": 17738771.0,
    "contingency_amount": 350000.0,
    "all_other_expenditures": 49119436.0,
    "total_expenditures": 181005478.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 16.69,
    "mill_rate_motor_vehicle": 16.69,
    "date_budget_adopted": "2025-04-03"
   },
   "2025": {
    "property_tax_revenue": 158100493.0,
    "revenues_from_state_of_ct": 1569529.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 5000000.0,
    "all_other_revenue": 10262897.0,
    "total_revenue": 174932919.0,
    "education_expenditures": 109145488.0,
    "debt_service": 18119275.0,
    "contingency_amount": 350000.0,
    "all_other_expenditures": 47318156.0,
    "total_expenditures": 174932919.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 16.14,
    "mill_rate_motor_vehicle": 16.14,
    "date_budget_adopted": "2024-04-02"
   },
   "2024": {
    "property_tax_revenue": 150188226.0,
    "revenues_from_state_of_ct": 1649391.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 6000000.0,
    "all_other_revenue": 8787585.0,
    "total_revenue": 166625202.0,
    "education_expenditures": 103039208.0,
    "debt_service": 17663064.0,
    "contingency_amount": 400000.0,
    "all_other_expenditures": 45522930.0,
    "total_expenditures": 166625202.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 18.94,
    "mill_rate_motor_vehicle": 18.94,
    "date_budget_adopted": "2023-04-05"
   },
   "2023": {
    "property_tax_revenue": 144239893.0,
    "revenues_from_state_of_ct": 1698833.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 5000000.0,
    "all_other_revenue": 5145269.0,
    "total_revenue": 156083995.0,
    "education_expenditures": 99052999.0,
    "debt_service": 17663064.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 44567932.0,
    "total_expenditures": 161583995.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 18.42,
    "mill_rate_motor_vehicle": 18.42,
    "date_budget_adopted": "2022-04-05"
   },
   "2022": {
    "property_tax_revenue": 140181791.0,
    "revenues_from_state_of_ct": 1417788.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 5260000.0,
    "all_other_revenue": 2389940.0,
    "total_revenue": 149249519.0,
    "education_expenditures": 92274068.0,
    "debt_service": 16987237.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 44948214.0,
    "total_expenditures": 154509519.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 18.12,
    "mill_rate_motor_vehicle": 18.12,
    "date_budget_adopted": "2021-03-31"
   }
  },
  "New Fairfield": {
   "2026": {
    "property_tax_revenue": 66162102.0,
    "revenues_from_state_of_ct": 5329006.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2477351.0,
    "total_revenue": 73968459.0,
    "education_expenditures": 44118403.0,
    "debt_service": 7458281.0,
    "contingency_amount": 5339.0,
    "all_other_expenditures": 22386436.0,
    "total_expenditures": 73968459.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 26.33,
    "mill_rate_motor_vehicle": 26.33,
    "date_budget_adopted": "2025-04-26"
   },
   "2025": {
    "property_tax_revenue": 61713302.0,
    "revenues_from_state_of_ct": 5202181.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2484000.0,
    "total_revenue": 69399483.0,
    "education_expenditures": 42307456.0,
    "debt_service": 7038488.0,
    "contingency_amount": 15000.0,
    "all_other_expenditures": 20038539.0,
    "total_expenditures": 69399483.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 36.52,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-07-20"
   },
   "2024": {
    "property_tax_revenue": 59171008.0,
    "revenues_from_state_of_ct": 4826560.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2463100.0,
    "total_revenue": 66460668.0,
    "education_expenditures": 40160403.0,
    "debt_service": 6365593.0,
    "contingency_amount": 15000.0,
    "all_other_expenditures": 19919672.0,
    "total_expenditures": 66460668.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 34.9,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-07-22"
   },
   "2023": {
    "property_tax_revenue": 54960949.0,
    "revenues_from_state_of_ct": 4798874.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1742328.0,
    "total_revenue": 61502151.0,
    "education_expenditures": 38090581.0,
    "debt_service": 5302751.0,
    "contingency_amount": 15000.0,
    "all_other_expenditures": 18093819.0,
    "total_expenditures": 61502151.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 32.47,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-14"
   },
   "2022": {
    "property_tax_revenue": 51907280.0,
    "revenues_from_state_of_ct": 4309286.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": null,
    "all_other_revenue": 1955335.0,
    "total_revenue": 58171901.0,
    "education_expenditures": 45311219.0,
    "debt_service": 3841896.0,
    "contingency_amount": 15000.0,
    "all_other_expenditures": 9003786.0,
    "total_expenditures": 58171901.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 31.49,
    "mill_rate_motor_vehicle": 31.49,
    "date_budget_adopted": "2021-06-05"
   }
  },
  "New Hartford": {
   "2026": {
    "property_tax_revenue": 24415646.0,
    "revenues_from_state_of_ct": 3977164.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1266000.0,
    "all_other_revenue": 721773.0,
    "total_revenue": 30380583.0,
    "education_expenditures": 22596526.0,
    "debt_service": 458400.0,
    "contingency_amount": 4000.0,
    "all_other_expenditures": 7321657.0,
    "total_expenditures": 30380583.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 26.87,
    "mill_rate_motor_vehicle": 26.87,
    "date_budget_adopted": "2025-06-10"
   },
   "2025": {
    "property_tax_revenue": 23484721.0,
    "revenues_from_state_of_ct": 3806863.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1000000.0,
    "all_other_revenue": 890745.0,
    "total_revenue": 29182329.0,
    "education_expenditures": 21260143.0,
    "debt_service": 677010.0,
    "contingency_amount": 4000.0,
    "all_other_expenditures": 7241176.0,
    "total_expenditures": 29182329.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 25.94,
    "mill_rate_motor_vehicle": 25.94,
    "date_budget_adopted": "2024-05-07"
   },
   "2024": {
    "property_tax_revenue": 22193219.0,
    "revenues_from_state_of_ct": 3381362.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 750000.0,
    "all_other_revenue": 1303278.0,
    "total_revenue": 27627859.0,
    "education_expenditures": 20142322.0,
    "debt_service": 6846350.0,
    "contingency_amount": 40000.0,
    "all_other_expenditures": 599187.0,
    "total_expenditures": 27627859.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 31.32,
    "mill_rate_motor_vehicle": 31.32,
    "date_budget_adopted": "2023-05-02"
   },
   "2023": {
    "property_tax_revenue": 21279432.0,
    "revenues_from_state_of_ct": 3587615.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 750000.0,
    "all_other_revenue": 963945.0,
    "total_revenue": 26580992.0,
    "education_expenditures": 19388764.0,
    "debt_service": 662205.0,
    "contingency_amount": 4000.0,
    "all_other_expenditures": 6526023.0,
    "total_expenditures": 26580992.0,
    "budgeted_tax_collection": 0.0098,
    "mill_rate_real_estate_personal": 30.61,
    "mill_rate_motor_vehicle": 30.61,
    "date_budget_adopted": "2022-05-03"
   },
   "2022": {
    "property_tax_revenue": 20693716.0,
    "revenues_from_state_of_ct": 3584125.0,
    "revenues_from_federal": 13344.0,
    "use_of_fund_balance": 850000.0,
    "all_other_revenue": 879245.0,
    "total_revenue": 26020430.0,
    "education_expenditures": 19089281.0,
    "debt_service": 674204.0,
    "contingency_amount": 4000.0,
    "all_other_expenditures": 6252945.0,
    "total_expenditures": 26020430.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 30.93,
    "mill_rate_motor_vehicle": 30.93,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "New Haven": {
   "2026": {
    "property_tax_revenue": 345899408.0,
    "revenues_from_state_of_ct": 273089911.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 83350731.0,
    "total_revenue": 702340050.0,
    "education_expenditures": 213263784.0,
    "debt_service": 67745346.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 421330920.0,
    "total_expenditures": 702340050.0,
    "budgeted_tax_collection": 0.9759,
    "mill_rate_real_estate_personal": 39.4,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-29"
   },
   "2025": {
    "property_tax_revenue": 339625626.0,
    "revenues_from_state_of_ct": 267171177.0,
    "revenues_from_federal": 6000000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 66307362.0,
    "total_revenue": 679104165.0,
    "education_expenditures": 208263784.0,
    "debt_service": 71962239.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 398878142.0,
    "total_expenditures": 679104165.0,
    "budgeted_tax_collection": 0.976,
    "mill_rate_real_estate_personal": 38.5,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-28"
   },
   "2024": {
    "property_tax_revenue": 326726514.0,
    "revenues_from_state_of_ct": 265671895.0,
    "revenues_from_federal": 5500000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 64822200.0,
    "total_revenue": 662720609.0,
    "education_expenditures": 203263784.0,
    "debt_service": 69148706.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 390308119.0,
    "total_expenditures": 662720609.0,
    "budgeted_tax_collection": 0.9761,
    "mill_rate_real_estate_personal": 37.2,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-22"
   },
   "2023": {
    "property_tax_revenue": 301145603.0,
    "revenues_from_state_of_ct": 264602374.0,
    "revenues_from_federal": 5000000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 62444695.0,
    "total_revenue": 633192672.0,
    "education_expenditures": 195263784.0,
    "debt_service": 65351927.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 372576961.0,
    "total_expenditures": 633192672.0,
    "budgeted_tax_collection": 0.9764,
    "mill_rate_real_estate_personal": 39.75,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-23"
   },
   "2022": {
    "property_tax_revenue": 288721460.0,
    "revenues_from_state_of_ct": 212561892.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 105060700.0,
    "total_revenue": 606344052.0,
    "education_expenditures": 190718697.0,
    "debt_service": 62827640.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 352797715.0,
    "total_expenditures": 606344052.0,
    "budgeted_tax_collection": 0.9775,
    "mill_rate_real_estate_personal": 43.88,
    "mill_rate_motor_vehicle": 43.88,
    "date_budget_adopted": "2021-05-26"
   }
  },
  "New London": {
   "2026": {
    "property_tax_revenue": 60682887.0,
    "revenues_from_state_of_ct": 35254882.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 9729354.0,
    "total_revenue": 105667123.0,
    "education_expenditures": 47451526.0,
    "debt_service": 8916249.0,
    "contingency_amount": 85000.0,
    "all_other_expenditures": 49214348.0,
    "total_expenditures": 105667123.0,
    "budgeted_tax_collection": 0.983,
    "mill_rate_real_estate_personal": 27.2,
    "mill_rate_motor_vehicle": 27.2,
    "date_budget_adopted": "2025-05-12"
   },
   "2025": {
    "property_tax_revenue": 61073776.0,
    "revenues_from_state_of_ct": 35309861.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 7791421.0,
    "total_revenue": 104175058.0,
    "education_expenditures": 47451526.0,
    "debt_service": 8751158.0,
    "contingency_amount": 85000.0,
    "all_other_expenditures": 47887374.0,
    "total_expenditures": 104175058.0,
    "budgeted_tax_collection": 0.982,
    "mill_rate_real_estate_personal": 27.45,
    "mill_rate_motor_vehicle": 27.45,
    "date_budget_adopted": "2024-08-19"
   },
   "2024": {
    "property_tax_revenue": 60144571.0,
    "revenues_from_state_of_ct": 34396376.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 7625825.0,
    "total_revenue": 102166772.0,
    "education_expenditures": 45943150.0,
    "debt_service": 8599199.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 47614423.0,
    "total_expenditures": 102166772.0,
    "budgeted_tax_collection": 0.9745,
    "mill_rate_real_estate_personal": 37.24,
    "mill_rate_motor_vehicle": 34.26,
    "date_budget_adopted": "2023-05-23"
   },
   "2023": {
    "property_tax_revenue": 59424935.0,
    "revenues_from_state_of_ct": 32090384.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 7158882.0,
    "total_revenue": 98674201.0,
    "education_expenditures": 45215500.0,
    "debt_service": 7230653.0,
    "contingency_amount": 400000.0,
    "all_other_expenditures": 45828048.0,
    "total_expenditures": 98674201.0,
    "budgeted_tax_collection": 0.972,
    "mill_rate_real_estate_personal": 37.31,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-23"
   },
   "2022": {
    "property_tax_revenue": 58105750.0,
    "revenues_from_state_of_ct": 30281243.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 7977130.0,
    "all_other_revenue": null,
    "total_revenue": 96364123.0,
    "education_expenditures": 44506409.0,
    "debt_service": 6575748.0,
    "contingency_amount": 10000.0,
    "all_other_expenditures": 45271966.0,
    "total_expenditures": 96364123.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 37.95,
    "mill_rate_motor_vehicle": 37.95,
    "date_budget_adopted": "2021-05-24"
   }
  },
  "New Milford": {
   "2026": {
    "property_tax_revenue": 97167105.0,
    "revenues_from_state_of_ct": 14321564.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2288755.0,
    "all_other_revenue": 10560918.0,
    "total_revenue": 124338342.0,
    "education_expenditures": 76332587.0,
    "debt_service": 6882023.0,
    "contingency_amount": 250000.0,
    "all_other_expenditures": 40873732.0,
    "total_expenditures": 124338342.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 30.96,
    "mill_rate_motor_vehicle": 30.96,
    "date_budget_adopted": "2025-06-11"
   },
   "2025": {
    "property_tax_revenue": 93306496.0,
    "revenues_from_state_of_ct": 14874261.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2288755.0,
    "all_other_revenue": 9441211.0,
    "total_revenue": 119910723.0,
    "education_expenditures": 73462509.0,
    "debt_service": 6528815.0,
    "contingency_amount": 2500000.0,
    "all_other_expenditures": 37419399.0,
    "total_expenditures": 119910723.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 29.77,
    "mill_rate_motor_vehicle": 29.77,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 90598676.0,
    "revenues_from_state_of_ct": 13680677.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1788755.0,
    "all_other_revenue": 8667556.0,
    "total_revenue": 114735664.0,
    "education_expenditures": 70725653.0,
    "debt_service": 6316869.0,
    "contingency_amount": 250000.0,
    "all_other_expenditures": 37443142.0,
    "total_expenditures": 114735664.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 28.98,
    "mill_rate_motor_vehicle": 28.98,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 87792628.0,
    "revenues_from_state_of_ct": 13680677.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 775000.0,
    "all_other_revenue": 7354698.0,
    "total_revenue": 109603003.0,
    "education_expenditures": 67767289.0,
    "debt_service": 6062157.0,
    "contingency_amount": 250000.0,
    "all_other_expenditures": 35523557.0,
    "total_expenditures": 109603003.0,
    "budgeted_tax_collection": 0.9844,
    "mill_rate_real_estate_personal": 28.45,
    "mill_rate_motor_vehicle": 28.45,
    "date_budget_adopted": "2022-05-17"
   },
   "2022": {
    "property_tax_revenue": 85652428.0,
    "revenues_from_state_of_ct": 13385639.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 775000.0,
    "all_other_revenue": 5292081.0,
    "total_revenue": 105105148.0,
    "education_expenditures": 65846024.0,
    "debt_service": 5303015.0,
    "contingency_amount": 33956109.0,
    "all_other_expenditures": null,
    "total_expenditures": 105105148.0,
    "budgeted_tax_collection": 0.9944,
    "mill_rate_real_estate_personal": 27.97,
    "mill_rate_motor_vehicle": 27.97,
    "date_budget_adopted": "2021-05-18"
   }
  },
  "Newington": {
   "2026": {
    "property_tax_revenue": 113357379.0,
    "revenues_from_state_of_ct": 19120832.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 5625000.0,
    "all_other_revenue": 12927591.0,
    "total_revenue": 151030802.0,
    "education_expenditures": 91613371.0,
    "debt_service": 3108500.0,
    "contingency_amount": 388500.0,
    "all_other_expenditures": 55920431.0,
    "total_expenditures": 151030802.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 39.98,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-04-22"
   },
   "2025": {
    "property_tax_revenue": 111718796.0,
    "revenues_from_state_of_ct": 18864660.0,
    "revenues_from_federal": 9000.0,
    "use_of_fund_balance": 3325000.0,
    "all_other_revenue": 9446460.0,
    "total_revenue": 143363916.0,
    "education_expenditures": 87089625.0,
    "debt_service": 2519005.0,
    "contingency_amount": 398500.0,
    "all_other_expenditures": 53356786.0,
    "total_expenditures": 143363916.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 39.67,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-04-16"
   },
   "2024": {
    "property_tax_revenue": 106235620.0,
    "revenues_from_state_of_ct": 23277071.0,
    "revenues_from_federal": 9000.0,
    "use_of_fund_balance": 3685370.0,
    "all_other_revenue": 4305512.0,
    "total_revenue": 137512573.0,
    "education_expenditures": 82199830.0,
    "debt_service": 3395132.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 51717611.0,
    "total_expenditures": 137512573.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 38.36,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-04-18"
   },
   "2023": {
    "property_tax_revenue": 105776685.0,
    "revenues_from_state_of_ct": 21861827.0,
    "revenues_from_federal": 9000.0,
    "use_of_fund_balance": 2976000.0,
    "all_other_revenue": 3399899.0,
    "total_revenue": 134023411.0,
    "education_expenditures": 78660124.0,
    "debt_service": 2528070.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 52635217.0,
    "total_expenditures": 134023411.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 38.49,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-04-19"
   },
   "2022": {
    "property_tax_revenue": 105825763.0,
    "revenues_from_state_of_ct": 17491495.0,
    "revenues_from_federal": 309000.0,
    "use_of_fund_balance": 2500000.0,
    "all_other_revenue": 3278650.0,
    "total_revenue": 129404908.0,
    "education_expenditures": 76768011.0,
    "debt_service": 2222932.0,
    "contingency_amount": 383884.0,
    "all_other_expenditures": 50030081.0,
    "total_expenditures": 129404908.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 38.81,
    "mill_rate_motor_vehicle": 38.81,
    "date_budget_adopted": "2021-04-20"
   }
  },
  "Newtown": {
   "2026": {
    "property_tax_revenue": 126787014.0,
    "revenues_from_state_of_ct": 6963734.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 7860561.0,
    "total_revenue": 141611309.0,
    "education_expenditures": 91744644.0,
    "debt_service": 9695416.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 40171249.0,
    "total_expenditures": 141611309.0,
    "budgeted_tax_collection": 0.9905,
    "mill_rate_real_estate_personal": 28.74,
    "mill_rate_motor_vehicle": 28.74,
    "date_budget_adopted": "2025-04-22"
   },
   "2025": {
    "property_tax_revenue": 119614130.0,
    "revenues_from_state_of_ct": 7846825.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1200000.0,
    "all_other_revenue": 7582620.0,
    "total_revenue": 136243575.0,
    "education_expenditures": 87409066.0,
    "debt_service": 9695416.0,
    "contingency_amount": 115000.0,
    "all_other_expenditures": 39024093.0,
    "total_expenditures": 136243575.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 26.97,
    "mill_rate_motor_vehicle": 26.97,
    "date_budget_adopted": "2024-05-14"
   },
   "2024": {
    "property_tax_revenue": 118451860.0,
    "revenues_from_state_of_ct": 7965631.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1500680.0,
    "all_other_revenue": 4677620.0,
    "total_revenue": 132595791.0,
    "education_expenditures": 85069651.0,
    "debt_service": 9799232.0,
    "contingency_amount": 115000.0,
    "all_other_expenditures": 37611908.0,
    "total_expenditures": 132595791.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 26.24,
    "mill_rate_motor_vehicle": 26.24,
    "date_budget_adopted": "2023-04-25"
   },
   "2023": {
    "property_tax_revenue": 116687539.0,
    "revenues_from_state_of_ct": 7680159.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4658340.0,
    "total_revenue": 129026038.0,
    "education_expenditures": 82134639.0,
    "debt_service": 9611232.0,
    "contingency_amount": 115000.0,
    "all_other_expenditures": 37165167.0,
    "total_expenditures": 129026038.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 34.67,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-04-26"
   },
   "2022": {
    "property_tax_revenue": 112850056.0,
    "revenues_from_state_of_ct": 7026158.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3343340.0,
    "total_revenue": 123219554.0,
    "education_expenditures": 79697698.0,
    "debt_service": 9711658.0,
    "contingency_amount": 115000.0,
    "all_other_expenditures": 33695198.0,
    "total_expenditures": 123219554.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 34.65,
    "mill_rate_motor_vehicle": 34.65,
    "date_budget_adopted": "2021-04-27"
   }
  },
  "Norfolk": {
   "2026": {
    "property_tax_revenue": 8242378.0,
    "revenues_from_state_of_ct": 415836.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 150000.0,
    "all_other_revenue": 382200.0,
    "total_revenue": 9190414.0,
    "education_expenditures": 4467294.0,
    "debt_service": 561472.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 4161648.0,
    "total_expenditures": 9190414.0,
    "budgeted_tax_collection": 0.992,
    "mill_rate_real_estate_personal": 22.49,
    "mill_rate_motor_vehicle": 22.49,
    "date_budget_adopted": "2025-05-12"
   },
   "2025": {
    "property_tax_revenue": 8016209.0,
    "revenues_from_state_of_ct": 444560.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 250000.0,
    "all_other_revenue": 364125.0,
    "total_revenue": 9074894.0,
    "education_expenditures": 4795573.0,
    "debt_service": 481322.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3797999.0,
    "total_expenditures": 9074894.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 28.4,
    "mill_rate_motor_vehicle": 28.4,
    "date_budget_adopted": "2024-05-13"
   },
   "2024": {
    "property_tax_revenue": 7713097.0,
    "revenues_from_state_of_ct": 413023.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 150000.0,
    "all_other_revenue": 278625.0,
    "total_revenue": 8554745.0,
    "education_expenditures": 4223193.0,
    "debt_service": 478835.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3852717.0,
    "total_expenditures": 8554745.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 27.69,
    "mill_rate_motor_vehicle": 27.69,
    "date_budget_adopted": "2023-05-08"
   },
   "2023": {
    "property_tax_revenue": 7585321.0,
    "revenues_from_state_of_ct": 375608.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 150000.0,
    "all_other_revenue": 260175.0,
    "total_revenue": 8371104.0,
    "education_expenditures": 4111298.0,
    "debt_service": 346711.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 4295958.0,
    "total_expenditures": 8753967.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 27.84,
    "mill_rate_motor_vehicle": 27.84,
    "date_budget_adopted": "2022-05-09"
   },
   "2022": {
    "property_tax_revenue": 7224415.0,
    "revenues_from_state_of_ct": 466103.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 200000.0,
    "all_other_revenue": 253650.0,
    "total_revenue": 8144168.0,
    "education_expenditures": 4033679.0,
    "debt_service": 303593.0,
    "contingency_amount": null,
    "all_other_expenditures": 4136863.0,
    "total_expenditures": 8474135.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 26.91,
    "mill_rate_motor_vehicle": 26.91,
    "date_budget_adopted": "2021-05-10"
   }
  },
  "North Branford": {
   "2026": {
    "property_tax_revenue": 50925821.0,
    "revenues_from_state_of_ct": 7929220.0,
    "revenues_from_federal": 125000.0,
    "use_of_fund_balance": 750000.0,
    "all_other_revenue": 4963598.0,
    "total_revenue": 64693639.0,
    "education_expenditures": 34101724.0,
    "debt_service": 6321474.0,
    "contingency_amount": 238500.0,
    "all_other_expenditures": 24031941.0,
    "total_expenditures": 64693639.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 27.61,
    "mill_rate_motor_vehicle": 27.61,
    "date_budget_adopted": "2025-05-27"
   },
   "2025": {
    "property_tax_revenue": 49060856.0,
    "revenues_from_state_of_ct": 7926799.0,
    "revenues_from_federal": 83333.0,
    "use_of_fund_balance": 725000.0,
    "all_other_revenue": 4042741.0,
    "total_revenue": 61838729.0,
    "education_expenditures": 33901724.0,
    "debt_service": 5774390.0,
    "contingency_amount": 349264.0,
    "all_other_expenditures": 21813351.0,
    "total_expenditures": 61838729.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 35.93,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 47235152.0,
    "revenues_from_state_of_ct": 7909763.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 725000.0,
    "all_other_revenue": 4004587.0,
    "total_revenue": 59874502.0,
    "education_expenditures": 33400714.0,
    "debt_service": 4886851.0,
    "contingency_amount": 175000.0,
    "all_other_expenditures": 21411937.0,
    "total_expenditures": 59874502.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 34.52,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 44207956.0,
    "revenues_from_state_of_ct": 8122002.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 800000.0,
    "all_other_revenue": 5574944.0,
    "total_revenue": 58704902.0,
    "education_expenditures": 32735714.0,
    "debt_service": 3776338.0,
    "contingency_amount": 310000.0,
    "all_other_expenditures": 21882850.0,
    "total_expenditures": 58704902.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 33.23,
    "mill_rate_motor_vehicle": 29.0,
    "date_budget_adopted": "2022-05-17"
   },
   "2022": {
    "property_tax_revenue": 43379603.0,
    "revenues_from_state_of_ct": 7507107.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 800000.0,
    "all_other_revenue": 3333720.0,
    "total_revenue": 55020430.0,
    "education_expenditures": 32435714.0,
    "debt_service": 3705619.0,
    "contingency_amount": 442512.0,
    "all_other_expenditures": 18436585.0,
    "total_expenditures": 55020430.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 33.14,
    "mill_rate_motor_vehicle": 33.14,
    "date_budget_adopted": "2021-05-18"
   }
  },
  "North Canaan": {
   "2026": {
    "property_tax_revenue": 10292121.0,
    "revenues_from_state_of_ct": 2250697.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 646137.0,
    "all_other_revenue": 438500.0,
    "total_revenue": 13627455.0,
    "education_expenditures": 10387723.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3239732.0,
    "total_expenditures": 13627455.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 24.75,
    "mill_rate_motor_vehicle": 24.75,
    "date_budget_adopted": "2025-05-21"
   },
   "2025": {
    "property_tax_revenue": 10356986.0,
    "revenues_from_state_of_ct": 2230438.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 395606.0,
    "all_other_revenue": 361942.0,
    "total_revenue": 13344972.0,
    "education_expenditures": 10102036.0,
    "debt_service": 22400.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3220536.0,
    "total_expenditures": 13344972.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 24.75,
    "mill_rate_motor_vehicle": 24.75,
    "date_budget_adopted": "2024-05-30"
   },
   "2024": {
    "property_tax_revenue": 10542731.0,
    "revenues_from_state_of_ct": 2214157.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 355671.0,
    "all_other_revenue": 283463.0,
    "total_revenue": 13396022.0,
    "education_expenditures": 10128920.0,
    "debt_service": 74250.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3192852.0,
    "total_expenditures": 13396022.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 25.5,
    "mill_rate_motor_vehicle": 25.5,
    "date_budget_adopted": "2023-05-31"
   },
   "2023": {
    "property_tax_revenue": 10151112.0,
    "revenues_from_state_of_ct": 2216630.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 347914.0,
    "all_other_revenue": 278643.0,
    "total_revenue": 12994299.0,
    "education_expenditures": 9959756.0,
    "debt_service": 115200.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2919343.0,
    "total_expenditures": 12994299.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 31.0,
    "mill_rate_motor_vehicle": 31.0,
    "date_budget_adopted": "2022-06-01"
   }
  },
  "North Haven": {
   "2026": {
    "property_tax_revenue": 124763724.0,
    "revenues_from_state_of_ct": 7881236.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4967357.0,
    "total_revenue": 137612317.0,
    "education_expenditures": 68495858.0,
    "debt_service": 10514000.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 58302459.0,
    "total_expenditures": 137612317.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 29.46,
    "mill_rate_motor_vehicle": 29.46,
    "date_budget_adopted": "2025-05-20"
   },
   "2025": {
    "property_tax_revenue": 114699899.0,
    "revenues_from_state_of_ct": 7842119.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 5538313.0,
    "total_revenue": 128580331.0,
    "education_expenditures": 64022728.0,
    "debt_service": 10122056.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 54135547.0,
    "total_expenditures": 128580331.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 34.64,
    "mill_rate_motor_vehicle": 34.64,
    "date_budget_adopted": "2024-06-12"
   },
   "2024": {
    "property_tax_revenue": 107254898.0,
    "revenues_from_state_of_ct": 7476172.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1135000.0,
    "all_other_revenue": 5634313.0,
    "total_revenue": 121500383.0,
    "education_expenditures": 61643954.0,
    "debt_service": 9775986.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 49780443.0,
    "total_expenditures": 121500383.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 32.65,
    "mill_rate_motor_vehicle": 32.65,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 99545939.0,
    "revenues_from_state_of_ct": 10118298.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1135000.0,
    "all_other_revenue": 5224360.0,
    "total_revenue": 116023597.0,
    "education_expenditures": 60166330.0,
    "debt_service": 9109970.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 46447297.0,
    "total_expenditures": 116023597.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 30.71,
    "mill_rate_motor_vehicle": 30.71,
    "date_budget_adopted": "2022-05-17"
   },
   "2022": {
    "property_tax_revenue": 96577543.0,
    "revenues_from_state_of_ct": 8587241.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 1000000.0,
    "all_other_revenue": null,
    "total_revenue": 106164784.0,
    "education_expenditures": 58470730.0,
    "debt_service": 8453853.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": null,
    "total_expenditures": 67224583.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 30.71,
    "mill_rate_motor_vehicle": 30.71,
    "date_budget_adopted": "2021-05-18"
   }
  },
  "North Stonington": {
   "2026": {
    "property_tax_revenue": 18782549.0,
    "revenues_from_state_of_ct": 4335449.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 128680.0,
    "all_other_revenue": 960061.0,
    "total_revenue": 24206739.0,
    "education_expenditures": 16056441.0,
    "debt_service": 1382949.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 6767349.0,
    "total_expenditures": 24206739.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 28.88,
    "mill_rate_motor_vehicle": 28.88,
    "date_budget_adopted": "2025-05-19"
   },
   "2025": {
    "property_tax_revenue": 18138889.0,
    "revenues_from_state_of_ct": 4230415.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 96668.0,
    "all_other_revenue": 789362.0,
    "total_revenue": 23255334.0,
    "education_expenditures": 15438918.0,
    "debt_service": 1382949.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 6433467.0,
    "total_expenditures": 23255334.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 28.88,
    "mill_rate_motor_vehicle": 28.88,
    "date_budget_adopted": "2024-05-20"
   },
   "2024": {
    "property_tax_revenue": 17755252.0,
    "revenues_from_state_of_ct": 3786660.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 977647.0,
    "total_revenue": 22519559.0,
    "education_expenditures": 15168084.0,
    "debt_service": 1382949.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 5967803.0,
    "total_expenditures": 22518836.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 28.99,
    "mill_rate_motor_vehicle": 28.99,
    "date_budget_adopted": "2023-05-15"
   },
   "2023": {
    "property_tax_revenue": 17186119.0,
    "revenues_from_state_of_ct": 3933837.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 533672.0,
    "total_revenue": 21653628.0,
    "education_expenditures": 14527467.0,
    "debt_service": 1382949.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 5728016.0,
    "total_expenditures": 21638432.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 28.45,
    "mill_rate_motor_vehicle": 28.45,
    "date_budget_adopted": "2022-05-16"
   },
   "2022": {
    "property_tax_revenue": 16410939.0,
    "revenues_from_state_of_ct": 3937570.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 193999.0,
    "all_other_revenue": 539322.0,
    "total_revenue": 21081830.0,
    "education_expenditures": 14278721.0,
    "debt_service": 1382949.0,
    "contingency_amount": null,
    "all_other_expenditures": 5420160.0,
    "total_expenditures": 21081830.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 28.6,
    "mill_rate_motor_vehicle": 28.6,
    "date_budget_adopted": "2021-06-28"
   }
  },
  "Norwalk": {
   "2026": {
    "property_tax_revenue": 394341587.0,
    "revenues_from_state_of_ct": 22940101.0,
    "revenues_from_federal": 79613.0,
    "use_of_fund_balance": 8000000.0,
    "all_other_revenue": 25110676.0,
    "total_revenue": 450471977.0,
    "education_expenditures": 242694758.0,
    "debt_service": 41469166.0,
    "contingency_amount": 1288772.0,
    "all_other_expenditures": 165019281.0,
    "total_expenditures": 450471977.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 23.95,
    "mill_rate_motor_vehicle": 22.0,
    "date_budget_adopted": "2025-05-05"
   },
   "2025": {
    "property_tax_revenue": 370573772.0,
    "revenues_from_state_of_ct": 24330337.0,
    "revenues_from_federal": 139665.0,
    "use_of_fund_balance": 8000000.0,
    "all_other_revenue": 33035808.0,
    "total_revenue": 436079582.0,
    "education_expenditures": 233360344.0,
    "debt_service": 42583544.0,
    "contingency_amount": 2557120.0,
    "all_other_expenditures": 157578574.0,
    "total_expenditures": 436079582.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 23.59,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-06"
   },
   "2024": {
    "property_tax_revenue": 376316392.0,
    "revenues_from_state_of_ct": 21664384.0,
    "revenues_from_federal": 118637.0,
    "use_of_fund_balance": 6000000.0,
    "all_other_revenue": 19565967.0,
    "total_revenue": 423665380.0,
    "education_expenditures": 226563441.0,
    "debt_service": 40357823.0,
    "contingency_amount": 1500000.0,
    "all_other_expenditures": 155244116.0,
    "total_expenditures": 423665380.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 25.22,
    "mill_rate_motor_vehicle": 30.47,
    "date_budget_adopted": "2023-05-01"
   },
   "2023": {
    "property_tax_revenue": 364657757.0,
    "revenues_from_state_of_ct": 19764238.0,
    "revenues_from_federal": 7058628.0,
    "use_of_fund_balance": 4000000.0,
    "all_other_revenue": 18694779.0,
    "total_revenue": 414175402.0,
    "education_expenditures": 217849462.0,
    "debt_service": 35295408.0,
    "contingency_amount": 1330118.0,
    "all_other_expenditures": 159700414.0,
    "total_expenditures": 414175402.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 24.69,
    "mill_rate_motor_vehicle": 30.47,
    "date_budget_adopted": "2022-05-02"
   },
   "2022": {
    "property_tax_revenue": 343042928.0,
    "revenues_from_state_of_ct": 15899238.0,
    "revenues_from_federal": 12923628.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 24772273.0,
    "total_revenue": 396638067.0,
    "education_expenditures": 208468385.0,
    "debt_service": 36925620.0,
    "contingency_amount": 1500000.0,
    "all_other_expenditures": 149744062.0,
    "total_expenditures": 396638067.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 23.9,
    "mill_rate_motor_vehicle": 30.47,
    "date_budget_adopted": "2021-05-03"
   }
  },
  "Norwich": {
   "2026": {
    "property_tax_revenue": 100324666.0,
    "revenues_from_state_of_ct": 38863806.0,
    "revenues_from_federal": 18000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 15214110.0,
    "total_revenue": 154420582.0,
    "education_expenditures": 96637707.0,
    "debt_service": 5229841.0,
    "contingency_amount": 404351.0,
    "all_other_expenditures": 52148683.0,
    "total_expenditures": 154420582.0,
    "budgeted_tax_collection": 0.9829,
    "mill_rate_real_estate_personal": 34.51,
    "mill_rate_motor_vehicle": 32.16,
    "date_budget_adopted": "2025-06-09"
   },
   "2025": {
    "property_tax_revenue": 95825342.0,
    "revenues_from_state_of_ct": 42990592.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 14820270.0,
    "total_revenue": 153636204.0,
    "education_expenditures": 95680898.0,
    "debt_service": 4584268.0,
    "contingency_amount": 846404.0,
    "all_other_expenditures": 52524634.0,
    "total_expenditures": 153636204.0,
    "budgeted_tax_collection": 0.9817,
    "mill_rate_real_estate_personal": 32.99,
    "mill_rate_motor_vehicle": 32.2,
    "date_budget_adopted": "2024-06-10"
   },
   "2024": {
    "property_tax_revenue": 87582040.0,
    "revenues_from_state_of_ct": 43890494.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 13243141.0,
    "total_revenue": 144715675.0,
    "education_expenditures": 89473852.0,
    "debt_service": 4296599.0,
    "contingency_amount": 484269.0,
    "all_other_expenditures": 50460955.0,
    "total_expenditures": 144715675.0,
    "budgeted_tax_collection": 0.9809,
    "mill_rate_real_estate_personal": 41.85,
    "mill_rate_motor_vehicle": 32.09,
    "date_budget_adopted": "2023-06-12"
   },
   "2023": {
    "property_tax_revenue": 85971771.0,
    "revenues_from_state_of_ct": 41645219.0,
    "revenues_from_federal": 1000000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 10009740.0,
    "total_revenue": 138626730.0,
    "education_expenditures": 86803758.0,
    "debt_service": 3558554.0,
    "contingency_amount": 611019.0,
    "all_other_expenditures": 47653399.0,
    "total_expenditures": 138626730.0,
    "budgeted_tax_collection": 0.9805,
    "mill_rate_real_estate_personal": 41.83,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-06-06"
   },
   "2022": {
    "property_tax_revenue": 86891022.0,
    "revenues_from_state_of_ct": 39962309.0,
    "revenues_from_federal": 350000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 9811011.0,
    "total_revenue": 137014342.0,
    "education_expenditures": 86346105.0,
    "debt_service": 3907535.0,
    "contingency_amount": 437608.0,
    "all_other_expenditures": 46323094.0,
    "total_expenditures": 137014342.0,
    "budgeted_tax_collection": 0.9804,
    "mill_rate_real_estate_personal": 41.98,
    "mill_rate_motor_vehicle": 41.98,
    "date_budget_adopted": "2021-06-14"
   }
  },
  "Old Lyme": {
   "2026": {
    "property_tax_revenue": 40820476.0,
    "revenues_from_state_of_ct": 1902060.0,
    "revenues_from_federal": 120000.0,
    "use_of_fund_balance": 800000.0,
    "all_other_revenue": 1751568.0,
    "total_revenue": 45394104.0,
    "education_expenditures": 31516502.0,
    "debt_service": 702350.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 13175252.0,
    "total_expenditures": 45394104.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 16.23,
    "mill_rate_motor_vehicle": 16.23,
    "date_budget_adopted": "2025-05-28"
   },
   "2025": {
    "property_tax_revenue": 39027110.0,
    "revenues_from_state_of_ct": 1353200.0,
    "revenues_from_federal": 120000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1616622.0,
    "total_revenue": 42116932.0,
    "education_expenditures": 29530882.0,
    "debt_service": 431182.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 12154868.0,
    "total_expenditures": 42116932.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 24.4,
    "mill_rate_motor_vehicle": 24.4,
    "date_budget_adopted": "2024-05-20"
   },
   "2024": {
    "property_tax_revenue": 37420494.0,
    "revenues_from_state_of_ct": 1251158.0,
    "revenues_from_federal": 285100.0,
    "use_of_fund_balance": 600000.0,
    "all_other_revenue": 1415400.0,
    "total_revenue": 40972152.0,
    "education_expenditures": 28249222.0,
    "debt_service": 443000.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 12279930.0,
    "total_expenditures": 40972152.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 23.5,
    "mill_rate_motor_vehicle": 23.5,
    "date_budget_adopted": "2023-05-15"
   },
   "2023": {
    "property_tax_revenue": 37145714.0,
    "revenues_from_state_of_ct": 935313.0,
    "revenues_from_federal": 121000.0,
    "use_of_fund_balance": 600000.0,
    "all_other_revenue": 1071784.0,
    "total_revenue": 39873811.0,
    "education_expenditures": 27521402.0,
    "debt_service": 454803.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 11897606.0,
    "total_expenditures": 39873811.0,
    "budgeted_tax_collection": 0.9825,
    "mill_rate_real_estate_personal": 23.5,
    "mill_rate_motor_vehicle": 23.5,
    "date_budget_adopted": "2022-05-16"
   },
   "2022": {
    "property_tax_revenue": 36091631.0,
    "revenues_from_state_of_ct": 602194.0,
    "revenues_from_federal": 121000.0,
    "use_of_fund_balance": 400000.0,
    "all_other_revenue": 1000625.0,
    "total_revenue": 38215450.0,
    "education_expenditures": 27006352.0,
    "debt_service": 466750.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 10742348.0,
    "total_expenditures": 38215450.0,
    "budgeted_tax_collection": 0.9825,
    "mill_rate_real_estate_personal": 23.3,
    "mill_rate_motor_vehicle": 23.3,
    "date_budget_adopted": "2021-05-17"
   }
  },
  "Old Saybrook": {
   "2026": {
    "property_tax_revenue": 50758405.0,
    "revenues_from_state_of_ct": 525000.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1560000.0,
    "total_revenue": 52843405.0,
    "education_expenditures": 30847428.0,
    "debt_service": 2481588.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 19514389.0,
    "total_expenditures": 52843405.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 15.5,
    "mill_rate_motor_vehicle": 15.5,
    "date_budget_adopted": "2025-05-13"
   },
   "2025": {
    "property_tax_revenue": 49355042.0,
    "revenues_from_state_of_ct": 525000.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1560000.0,
    "total_revenue": 51440042.0,
    "education_expenditures": 29805318.0,
    "debt_service": 2579687.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 19055037.0,
    "total_expenditures": 51440042.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 15.2,
    "mill_rate_motor_vehicle": 15.2,
    "date_budget_adopted": "2024-05-14"
   },
   "2024": {
    "property_tax_revenue": 48176744.0,
    "revenues_from_state_of_ct": 500000.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1600000.0,
    "total_revenue": 50276744.0,
    "education_expenditures": 28829506.0,
    "debt_service": 3071844.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 18375394.0,
    "total_expenditures": 50276744.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 20.46,
    "mill_rate_motor_vehicle": 20.46,
    "date_budget_adopted": "2023-05-09"
   },
   "2023": {
    "property_tax_revenue": 46839698.0,
    "revenues_from_state_of_ct": 463000.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1075000.0,
    "total_revenue": 48377698.0,
    "education_expenditures": 27473341.0,
    "debt_service": 3071844.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 17832513.0,
    "total_expenditures": 48377698.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 20.08,
    "mill_rate_motor_vehicle": 20.08,
    "date_budget_adopted": "2022-05-10"
   },
   "2022": {
    "property_tax_revenue": 45653717.0,
    "revenues_from_state_of_ct": 463000.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": null,
    "all_other_revenue": 1071000.0,
    "total_revenue": 47187717.0,
    "education_expenditures": 26771365.0,
    "debt_service": 3209844.0,
    "contingency_amount": null,
    "all_other_expenditures": 17206508.0,
    "total_expenditures": 47187717.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 20.05,
    "mill_rate_motor_vehicle": 20.05,
    "date_budget_adopted": "2021-05-11"
   }
  },
  "Orange": {
   "2026": {
    "property_tax_revenue": 79013621.0,
    "revenues_from_state_of_ct": 1756391.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 4813550.0,
    "total_revenue": 86083562.0,
    "education_expenditures": 52747691.0,
    "debt_service": 3225895.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 30109976.0,
    "total_expenditures": 86083562.0,
    "budgeted_tax_collection": 0.9925,
    "mill_rate_real_estate_personal": 29.1,
    "mill_rate_motor_vehicle": 29.1,
    "date_budget_adopted": "2025-05-21"
   },
   "2025": {
    "property_tax_revenue": 76293308.0,
    "revenues_from_state_of_ct": 1751275.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1200000.0,
    "all_other_revenue": 4571183.0,
    "total_revenue": 83815766.0,
    "education_expenditures": 51747527.0,
    "debt_service": 3312602.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 28755637.0,
    "total_expenditures": 83815766.0,
    "budgeted_tax_collection": 0.9925,
    "mill_rate_real_estate_personal": 31.0,
    "mill_rate_motor_vehicle": 31.0,
    "date_budget_adopted": "2024-05-15"
   },
   "2024": {
    "property_tax_revenue": 74536460.0,
    "revenues_from_state_of_ct": 1732741.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3980450.0,
    "total_revenue": 80249651.0,
    "education_expenditures": 49550929.0,
    "debt_service": 3405989.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 27292733.0,
    "total_expenditures": 80249651.0,
    "budgeted_tax_collection": 0.9925,
    "mill_rate_real_estate_personal": 32.31,
    "mill_rate_motor_vehicle": 32.31,
    "date_budget_adopted": "2023-05-17"
   },
   "2023": {
    "property_tax_revenue": 73157576.0,
    "revenues_from_state_of_ct": 1740248.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3469866.0,
    "total_revenue": 78367690.0,
    "education_expenditures": 49258976.0,
    "debt_service": 3428314.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 25680400.0,
    "total_expenditures": 78367690.0,
    "budgeted_tax_collection": 0.9925,
    "mill_rate_real_estate_personal": 32.71,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-18"
   },
   "2022": {
    "property_tax_revenue": 70366446.0,
    "revenues_from_state_of_ct": 1535167.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 700000.0,
    "all_other_revenue": 3512416.0,
    "total_revenue": 76114029.0,
    "education_expenditures": 47245421.0,
    "debt_service": 3530034.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 25338574.0,
    "total_expenditures": 76114029.0,
    "budgeted_tax_collection": 0.9925,
    "mill_rate_real_estate_personal": 33.25,
    "mill_rate_motor_vehicle": 33.25,
    "date_budget_adopted": "2021-05-20"
   }
  },
  "Oxford": {
   "2026": {
    "property_tax_revenue": 47195427.0,
    "revenues_from_state_of_ct": 4717241.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 7553520.0,
    "total_revenue": 59466188.0,
    "education_expenditures": 36269317.0,
    "debt_service": 4917026.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 17979845.0,
    "total_expenditures": 59466188.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 20.01,
    "mill_rate_motor_vehicle": 20.01,
    "date_budget_adopted": "2025-05-15"
   },
   "2025": {
    "property_tax_revenue": 46289672.0,
    "revenues_from_state_of_ct": 5126285.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 5776956.0,
    "total_revenue": 57192913.0,
    "education_expenditures": 35173421.0,
    "debt_service": 4807817.0,
    "contingency_amount": 400000.0,
    "all_other_expenditures": 16811675.0,
    "total_expenditures": 57192913.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 98.6,
    "mill_rate_motor_vehicle": 98.6,
    "date_budget_adopted": "2024-05-16"
   },
   "2024": {
    "property_tax_revenue": 43726426.0,
    "revenues_from_state_of_ct": 4417241.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1000000.0,
    "all_other_revenue": 5768956.0,
    "total_revenue": 54912623.0,
    "education_expenditures": 33972629.0,
    "debt_service": 4849099.0,
    "contingency_amount": 400000.0,
    "all_other_expenditures": 15690895.0,
    "total_expenditures": 54912623.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 24.51,
    "mill_rate_motor_vehicle": 24.51,
    "date_budget_adopted": "2023-05-11"
   },
   "2023": {
    "property_tax_revenue": 42569973.0,
    "revenues_from_state_of_ct": 4588911.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 750000.0,
    "all_other_revenue": 5642000.0,
    "total_revenue": 53550884.0,
    "education_expenditures": 32897629.0,
    "debt_service": 4451235.0,
    "contingency_amount": 500000.0,
    "all_other_expenditures": 15702020.0,
    "total_expenditures": 53550884.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 24.36,
    "mill_rate_motor_vehicle": 24.36,
    "date_budget_adopted": "2022-05-12"
   },
   "2022": {
    "property_tax_revenue": 37858054.0,
    "revenues_from_state_of_ct": 4933240.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2620000.0,
    "all_other_revenue": 5462000.0,
    "total_revenue": 50873294.0,
    "education_expenditures": 32147629.0,
    "debt_service": 2277894.0,
    "contingency_amount": 286000.0,
    "all_other_expenditures": 16161771.0,
    "total_expenditures": 50873294.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 23.0,
    "mill_rate_motor_vehicle": 23.0,
    "date_budget_adopted": "2021-06-03"
   }
  },
  "Plainfield": {
   "2026": {
    "property_tax_revenue": 31097347.0,
    "revenues_from_state_of_ct": 15842945.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2066546.0,
    "all_other_revenue": 4015577.0,
    "total_revenue": 53022415.0,
    "education_expenditures": 39127822.0,
    "debt_service": 692594.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 13151999.0,
    "total_expenditures": 53022415.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 21.36,
    "mill_rate_motor_vehicle": 21.36,
    "date_budget_adopted": "2025-06-18"
   },
   "2025": {
    "property_tax_revenue": 30337519.0,
    "revenues_from_state_of_ct": 15946801.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 477000.0,
    "all_other_revenue": 4755818.0,
    "total_revenue": 51517138.0,
    "education_expenditures": 38194519.0,
    "debt_service": 1541444.0,
    "contingency_amount": 299850.0,
    "all_other_expenditures": 11481325.0,
    "total_expenditures": 51517138.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 20.9,
    "mill_rate_motor_vehicle": 20.9,
    "date_budget_adopted": "2024-06-03"
   },
   "2024": {
    "property_tax_revenue": 29974977.0,
    "revenues_from_state_of_ct": 16238695.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 630000.0,
    "all_other_revenue": 3348456.0,
    "total_revenue": 50192128.0,
    "education_expenditures": 37294009.0,
    "debt_service": 1525269.0,
    "contingency_amount": 65000.0,
    "all_other_expenditures": 11307850.0,
    "total_expenditures": 50192128.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 20.79,
    "mill_rate_motor_vehicle": 20.79,
    "date_budget_adopted": "2023-05-31"
   },
   "2023": {
    "property_tax_revenue": 29352293.0,
    "revenues_from_state_of_ct": 16228145.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1037650.0,
    "all_other_revenue": 2839852.0,
    "total_revenue": 49457940.0,
    "education_expenditures": 36376223.0,
    "debt_service": 1578394.0,
    "contingency_amount": 70000.0,
    "all_other_expenditures": 11433323.0,
    "total_expenditures": 49457940.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 28.03,
    "mill_rate_motor_vehicle": 28.03,
    "date_budget_adopted": "2022-05-16"
   },
   "2022": {
    "property_tax_revenue": 28639557.0,
    "revenues_from_state_of_ct": 15794167.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 1279922.0,
    "all_other_revenue": 3053164.0,
    "total_revenue": 48766810.0,
    "education_expenditures": 35993861.0,
    "debt_service": 1788544.0,
    "contingency_amount": 117815.0,
    "all_other_expenditures": 10866590.0,
    "total_expenditures": 48766810.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 28.33,
    "mill_rate_motor_vehicle": 28.33,
    "date_budget_adopted": "2021-05-18"
   }
  },
  "Plainville": {
   "2026": {
    "property_tax_revenue": 59419097.0,
    "revenues_from_state_of_ct": 13537294.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1424500.0,
    "all_other_revenue": 1910085.0,
    "total_revenue": 76290976.0,
    "education_expenditures": 47779178.0,
    "debt_service": 4280350.0,
    "contingency_amount": 518655.0,
    "all_other_expenditures": 23712793.0,
    "total_expenditures": 76290976.0,
    "budgeted_tax_collection": 0.974,
    "mill_rate_real_estate_personal": 34.36,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-04-29"
   },
   "2025": {
    "property_tax_revenue": 55946875.0,
    "revenues_from_state_of_ct": 12914411.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1424500.0,
    "all_other_revenue": 1701042.0,
    "total_revenue": 71986828.0,
    "education_expenditures": 45277488.0,
    "debt_service": 4180350.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 22478990.0,
    "total_expenditures": 71986828.0,
    "budgeted_tax_collection": 0.974,
    "mill_rate_real_estate_personal": 32.64,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-04-30"
   },
   "2024": {
    "property_tax_revenue": 52918913.0,
    "revenues_from_state_of_ct": 12102133.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1424500.0,
    "all_other_revenue": 1625141.0,
    "total_revenue": 68070687.0,
    "education_expenditures": 43071797.0,
    "debt_service": 3930350.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 21038540.0,
    "total_expenditures": 68070687.0,
    "budgeted_tax_collection": 0.974,
    "mill_rate_real_estate_personal": 31.42,
    "mill_rate_motor_vehicle": 31.42,
    "date_budget_adopted": "2023-04-25"
   },
   "2023": {
    "property_tax_revenue": 50456788.0,
    "revenues_from_state_of_ct": 12232110.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1424500.0,
    "all_other_revenue": 1571822.0,
    "total_revenue": 65685220.0,
    "education_expenditures": 41308797.0,
    "debt_service": 4430350.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 19916073.0,
    "total_expenditures": 65685220.0,
    "budgeted_tax_collection": 0.974,
    "mill_rate_real_estate_personal": 30.64,
    "mill_rate_motor_vehicle": 30.64,
    "date_budget_adopted": "2022-04-26"
   },
   "2022": {
    "property_tax_revenue": 49620379.0,
    "revenues_from_state_of_ct": 11742005.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 600000.0,
    "all_other_revenue": 1494575.0,
    "total_revenue": 63456959.0,
    "education_expenditures": 39826972.0,
    "debt_service": 4430350.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 19169637.0,
    "total_expenditures": 63456959.0,
    "budgeted_tax_collection": 0.974,
    "mill_rate_real_estate_personal": 34.56,
    "mill_rate_motor_vehicle": 34.56,
    "date_budget_adopted": "2021-04-27"
   }
  },
  "Plymouth": {
   "2026": {
    "property_tax_revenue": 36131131.0,
    "revenues_from_state_of_ct": 9775647.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1396619.0,
    "total_revenue": 47303397.0,
    "education_expenditures": 27578551.0,
    "debt_service": 2189823.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 17485023.0,
    "total_expenditures": 47303397.0,
    "budgeted_tax_collection": 0.958,
    "mill_rate_real_estate_personal": 39.57,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-04-22"
   },
   "2025": {
    "property_tax_revenue": 35301924.0,
    "revenues_from_state_of_ct": 9874497.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 839133.0,
    "total_revenue": 46015554.0,
    "education_expenditures": 26775292.0,
    "debt_service": 2971505.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 16218757.0,
    "total_expenditures": 46015554.0,
    "budgeted_tax_collection": 0.958,
    "mill_rate_real_estate_personal": 38.64,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-04-18"
   },
   "2024": {
    "property_tax_revenue": 34540110.0,
    "revenues_from_state_of_ct": 9780056.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 497650.0,
    "total_revenue": 44817816.0,
    "education_expenditures": 26150292.0,
    "debt_service": 3255690.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 15361834.0,
    "total_expenditures": 44817816.0,
    "budgeted_tax_collection": 0.958,
    "mill_rate_real_estate_personal": 37.7,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-04-29"
   },
   "2023": {
    "property_tax_revenue": 32906834.0,
    "revenues_from_state_of_ct": 9885649.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 479650.0,
    "total_revenue": 43272133.0,
    "education_expenditures": 25074985.0,
    "debt_service": 3325546.0,
    "contingency_amount": 70000.0,
    "all_other_expenditures": 14801602.0,
    "total_expenditures": 43272133.0,
    "budgeted_tax_collection": 0.9748,
    "mill_rate_real_estate_personal": 36.32,
    "mill_rate_motor_vehicle": 36.32,
    "date_budget_adopted": "2022-04-14"
   },
   "2022": {
    "property_tax_revenue": 31416184.0,
    "revenues_from_state_of_ct": 9879485.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 145000.0,
    "all_other_revenue": 617100.0,
    "total_revenue": 42057769.0,
    "education_expenditures": 24552027.0,
    "debt_service": 3287288.0,
    "contingency_amount": 70000.0,
    "all_other_expenditures": 14148454.0,
    "total_expenditures": 42057769.0,
    "budgeted_tax_collection": 0.9745,
    "mill_rate_real_estate_personal": 40.63,
    "mill_rate_motor_vehicle": 40.63,
    "date_budget_adopted": "2021-04-19"
   }
  },
  "Pomfret": {
   "2026": {
    "property_tax_revenue": 11320587.0,
    "revenues_from_state_of_ct": 2873598.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 400000.0,
    "all_other_revenue": 566197.0,
    "total_revenue": 15160382.0,
    "education_expenditures": 11722872.0,
    "debt_service": 334050.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3103460.0,
    "total_expenditures": 15160382.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 19.89,
    "mill_rate_motor_vehicle": 19.89,
    "date_budget_adopted": "2025-05-27"
   },
   "2025": {
    "property_tax_revenue": 11024922.0,
    "revenues_from_state_of_ct": 2874622.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 300000.0,
    "all_other_revenue": 534791.0,
    "total_revenue": 14734335.0,
    "education_expenditures": 11351239.0,
    "debt_service": 344250.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3038846.0,
    "total_expenditures": 14734335.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 27.16,
    "mill_rate_motor_vehicle": 27.16,
    "date_budget_adopted": "2024-05-16"
   },
   "2024": {
    "property_tax_revenue": 10851116.0,
    "revenues_from_state_of_ct": 2807417.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 250000.0,
    "all_other_revenue": 502967.0,
    "total_revenue": 14411500.0,
    "education_expenditures": 11075427.0,
    "debt_service": 354450.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2981623.0,
    "total_expenditures": 14411500.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 26.75,
    "mill_rate_motor_vehicle": 26.75,
    "date_budget_adopted": "2023-05-10"
   },
   "2023": {
    "property_tax_revenue": 10390917.0,
    "revenues_from_state_of_ct": 2842047.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 200000.0,
    "all_other_revenue": 435139.0,
    "total_revenue": 13868103.0,
    "education_expenditures": 10707843.0,
    "debt_service": 364650.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2795610.0,
    "total_expenditures": 13868103.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 25.92,
    "mill_rate_motor_vehicle": 25.92,
    "date_budget_adopted": "2022-05-19"
   },
   "2022": {
    "property_tax_revenue": 9678772.0,
    "revenues_from_state_of_ct": 2824903.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 300000.0,
    "all_other_revenue": 542077.0,
    "total_revenue": 13345752.0,
    "education_expenditures": 10366250.0,
    "debt_service": 372938.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2606064.0,
    "total_expenditures": 13345252.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 25.73,
    "mill_rate_motor_vehicle": 25.73,
    "date_budget_adopted": "2021-05-17"
   }
  },
  "Portland": {
   "2026": {
    "property_tax_revenue": 34360947.0,
    "revenues_from_state_of_ct": 5265451.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 300000.0,
    "all_other_revenue": 1842898.0,
    "total_revenue": 41769296.0,
    "education_expenditures": 25924086.0,
    "debt_service": 977525.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 14767685.0,
    "total_expenditures": 41769296.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 35.3,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-12"
   },
   "2025": {
    "property_tax_revenue": 32818960.0,
    "revenues_from_state_of_ct": 4925888.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 300000.0,
    "all_other_revenue": 2005965.0,
    "total_revenue": 40050813.0,
    "education_expenditures": 24743521.0,
    "debt_service": 1538272.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 13669020.0,
    "total_expenditures": 40050813.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 34.3,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-06"
   },
   "2024": {
    "property_tax_revenue": 31790470.0,
    "revenues_from_state_of_ct": 4614979.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 300000.0,
    "all_other_revenue": 1575451.0,
    "total_revenue": 38280900.0,
    "education_expenditures": 23547317.0,
    "debt_service": 1593299.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 13040284.0,
    "total_expenditures": 38280900.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 33.27,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-08"
   },
   "2023": {
    "property_tax_revenue": 30812023.0,
    "revenues_from_state_of_ct": 4597950.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 300000.0,
    "all_other_revenue": 1328801.0,
    "total_revenue": 37038774.0,
    "education_expenditures": 22752909.0,
    "debt_service": 1943654.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 12242211.0,
    "total_expenditures": 37038774.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 32.44,
    "mill_rate_motor_vehicle": 32.44,
    "date_budget_adopted": "2022-05-09"
   },
   "2022": {
    "property_tax_revenue": 29930740.0,
    "revenues_from_state_of_ct": 4534046.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 300000.0,
    "all_other_revenue": 1386747.0,
    "total_revenue": 36151533.0,
    "education_expenditures": 22182879.0,
    "debt_service": 2292099.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 11576555.0,
    "total_expenditures": 36151533.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 35.01,
    "mill_rate_motor_vehicle": 35.01,
    "date_budget_adopted": "2021-05-10"
   }
  },
  "Preston": {
   "2026": {
    "property_tax_revenue": 15720285.0,
    "revenues_from_state_of_ct": 4430326.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 550000.0,
    "all_other_revenue": 724120.0,
    "total_revenue": 21424731.0,
    "education_expenditures": 15087944.0,
    "debt_service": 720527.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 5616260.0,
    "total_expenditures": 21424731.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 25.11,
    "mill_rate_motor_vehicle": 25.11,
    "date_budget_adopted": "2025-07-24"
   },
   "2025": {
    "property_tax_revenue": 14846380.0,
    "revenues_from_state_of_ct": 4527159.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1200000.0,
    "all_other_revenue": 591636.0,
    "total_revenue": 21165175.0,
    "education_expenditures": 15031526.0,
    "debt_service": 719342.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 5414307.0,
    "total_expenditures": 21165175.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 23.37,
    "mill_rate_motor_vehicle": 23.37,
    "date_budget_adopted": "2024-05-23"
   },
   "2024": {
    "property_tax_revenue": 13857217.0,
    "revenues_from_state_of_ct": 4393670.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1200000.0,
    "all_other_revenue": 574636.0,
    "total_revenue": 20025523.0,
    "education_expenditures": 14380777.0,
    "debt_service": 742642.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 4902104.0,
    "total_expenditures": 20025523.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 22.87,
    "mill_rate_motor_vehicle": 22.87,
    "date_budget_adopted": "2023-06-15"
   },
   "2023": {
    "property_tax_revenue": 13046205.0,
    "revenues_from_state_of_ct": 4348778.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 900000.0,
    "all_other_revenue": 488136.0,
    "total_revenue": 18783119.0,
    "education_expenditures": 13459495.0,
    "debt_service": 755500.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 4568124.0,
    "total_expenditures": 18783119.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 27.88,
    "mill_rate_motor_vehicle": 27.88,
    "date_budget_adopted": "2022-06-22"
   },
   "2022": {
    "property_tax_revenue": 12052661.0,
    "revenues_from_state_of_ct": 4145884.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 660000.0,
    "all_other_revenue": 422516.0,
    "total_revenue": 17281061.0,
    "education_expenditures": 12482057.0,
    "debt_service": 777868.0,
    "contingency_amount": null,
    "all_other_expenditures": 4021136.0,
    "total_expenditures": 17281061.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 26.94,
    "mill_rate_motor_vehicle": 26.94,
    "date_budget_adopted": "2021-06-16"
   }
  },
  "Prospect": {
   "2026": {
    "property_tax_revenue": 31439012.0,
    "revenues_from_state_of_ct": 6354295.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 400000.0,
    "all_other_revenue": 1547758.0,
    "total_revenue": 39741065.0,
    "education_expenditures": 28761812.0,
    "debt_service": 1182142.0,
    "contingency_amount": 51500.0,
    "all_other_expenditures": 9745611.0,
    "total_expenditures": 39741065.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 25.57,
    "mill_rate_motor_vehicle": 25.57,
    "date_budget_adopted": "2025-05-27"
   },
   "2025": {
    "property_tax_revenue": 30140717.0,
    "revenues_from_state_of_ct": 6166389.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 400000.0,
    "all_other_revenue": 1646057.0,
    "total_revenue": 38353163.0,
    "education_expenditures": 28053453.0,
    "debt_service": 961022.0,
    "contingency_amount": 49500.0,
    "all_other_expenditures": 9289188.0,
    "total_expenditures": 38353163.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 32.14,
    "mill_rate_motor_vehicle": 32.14,
    "date_budget_adopted": "2024-06-30"
   },
   "2024": {
    "property_tax_revenue": 29887915.0,
    "revenues_from_state_of_ct": 5690956.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 300000.0,
    "all_other_revenue": 1255268.0,
    "total_revenue": 37134139.0,
    "education_expenditures": 27355769.0,
    "debt_service": 744891.0,
    "contingency_amount": 49000.0,
    "all_other_expenditures": 8984479.0,
    "total_expenditures": 37134139.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 31.92,
    "mill_rate_motor_vehicle": 31.92,
    "date_budget_adopted": "2023-05-03"
   },
   "2023": {
    "property_tax_revenue": 29715738.0,
    "revenues_from_state_of_ct": 5331659.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 300000.0,
    "all_other_revenue": 518300.0,
    "total_revenue": 35865697.0,
    "education_expenditures": 26515758.0,
    "debt_service": 677584.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 8622355.0,
    "total_expenditures": 35865697.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 31.95,
    "mill_rate_motor_vehicle": 31.95,
    "date_budget_adopted": "2022-04-08"
   },
   "2022": {
    "property_tax_revenue": 29276650.0,
    "revenues_from_state_of_ct": 5285047.0,
    "revenues_from_federal": 80000.0,
    "use_of_fund_balance": 300000.0,
    "all_other_revenue": 438712.0,
    "total_revenue": 35380409.0,
    "education_expenditures": 26281015.0,
    "debt_service": 774867.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 8274527.0,
    "total_expenditures": 35380409.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 32.3,
    "mill_rate_motor_vehicle": 32.3,
    "date_budget_adopted": "2021-05-13"
   }
  },
  "Putnam": {
   "2026": {
    "property_tax_revenue": 18420265.0,
    "revenues_from_state_of_ct": 9069762.0,
    "revenues_from_federal": 5000.0,
    "use_of_fund_balance": 700000.0,
    "all_other_revenue": 4813565.0,
    "total_revenue": 33008592.0,
    "education_expenditures": 22134750.0,
    "debt_service": 2019763.0,
    "contingency_amount": 160000.0,
    "all_other_expenditures": 8694079.0,
    "total_expenditures": 33008592.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 17.9,
    "mill_rate_motor_vehicle": 17.9,
    "date_budget_adopted": "2025-05-14"
   },
   "2025": {
    "property_tax_revenue": 17774001.0,
    "revenues_from_state_of_ct": 9008770.0,
    "revenues_from_federal": 5000.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 4281679.0,
    "total_revenue": 31569450.0,
    "education_expenditures": 20957907.0,
    "debt_service": 2018041.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 8443502.0,
    "total_expenditures": 31569450.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 23.64,
    "mill_rate_motor_vehicle": 23.64,
    "date_budget_adopted": "2024-05-08"
   },
   "2024": {
    "property_tax_revenue": 16629310.0,
    "revenues_from_state_of_ct": 8995353.0,
    "revenues_from_federal": 5000.0,
    "use_of_fund_balance": 900000.0,
    "all_other_revenue": 4188834.0,
    "total_revenue": 30718497.0,
    "education_expenditures": 20358407.0,
    "debt_service": 2015651.0,
    "contingency_amount": 130000.0,
    "all_other_expenditures": 8214439.0,
    "total_expenditures": 30718497.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 22.29,
    "mill_rate_motor_vehicle": 22.29,
    "date_budget_adopted": "2023-05-10"
   },
   "2023": {
    "property_tax_revenue": 15718550.0,
    "revenues_from_state_of_ct": 8882900.0,
    "revenues_from_federal": 54480.0,
    "use_of_fund_balance": 425000.0,
    "all_other_revenue": 3482962.0,
    "total_revenue": 28563892.0,
    "education_expenditures": 19408407.0,
    "debt_service": 2029341.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 7026144.0,
    "total_expenditures": 28563892.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 21.19,
    "mill_rate_motor_vehicle": 21.19,
    "date_budget_adopted": "2022-06-01"
   },
   "2022": {
    "property_tax_revenue": 14968408.0,
    "revenues_from_state_of_ct": 8684137.0,
    "revenues_from_federal": 5448.0,
    "use_of_fund_balance": 566101.0,
    "all_other_revenue": 3401052.0,
    "total_revenue": 27625146.0,
    "education_expenditures": 18963407.0,
    "debt_service": 1998336.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 6563403.0,
    "total_expenditures": 27625146.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 20.84,
    "mill_rate_motor_vehicle": 20.84,
    "date_budget_adopted": "2021-05-22"
   }
  },
  "Redding": {
   "2026": {
    "property_tax_revenue": 53874317.0,
    "revenues_from_state_of_ct": 423188.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2433942.0,
    "total_revenue": 56731447.0,
    "education_expenditures": 38980043.0,
    "debt_service": 2588120.0,
    "contingency_amount": 25000.0,
    "all_other_expenditures": 15138284.0,
    "total_expenditures": 56731447.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 29.54,
    "mill_rate_motor_vehicle": 29.54,
    "date_budget_adopted": "2025-05-06"
   },
   "2025": {
    "property_tax_revenue": 51717513.0,
    "revenues_from_state_of_ct": 423588.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2260693.0,
    "total_revenue": 54401794.0,
    "education_expenditures": 37440664.0,
    "debt_service": 2537551.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 14348579.0,
    "total_expenditures": 54401794.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 28.72,
    "mill_rate_motor_vehicle": 28.72,
    "date_budget_adopted": "2024-05-07"
   },
   "2024": {
    "property_tax_revenue": 49995735.0,
    "revenues_from_state_of_ct": 433294.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2011707.0,
    "total_revenue": 52440736.0,
    "education_expenditures": 36124182.0,
    "debt_service": 2649210.0,
    "contingency_amount": 75000.0,
    "all_other_expenditures": 13592344.0,
    "total_expenditures": 52440736.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 27.69,
    "mill_rate_motor_vehicle": 27.69,
    "date_budget_adopted": "2023-05-02"
   },
   "2023": {
    "property_tax_revenue": 49429963.0,
    "revenues_from_state_of_ct": 388290.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1643171.0,
    "total_revenue": 51461424.0,
    "education_expenditures": 35849767.0,
    "debt_service": 2800220.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 12711437.0,
    "total_expenditures": 51461424.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 33.34,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-03"
   },
   "2022": {
    "property_tax_revenue": 48978701.0,
    "revenues_from_state_of_ct": 352054.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 330000.0,
    "all_other_revenue": 1452015.0,
    "total_revenue": 51112770.0,
    "education_expenditures": 35734972.0,
    "debt_service": 2924504.0,
    "contingency_amount": 50000.0,
    "all_other_expenditures": 12403294.0,
    "total_expenditures": 51112770.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 32.84,
    "mill_rate_motor_vehicle": 32.84,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "Ridgefield": {
   "2026": {
    "property_tax_revenue": 159246377.0,
    "revenues_from_state_of_ct": 1323345.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1600000.0,
    "all_other_revenue": 12642074.0,
    "total_revenue": 174811796.0,
    "education_expenditures": 119796000.0,
    "debt_service": 7934527.0,
    "contingency_amount": 51200.0,
    "all_other_expenditures": 47030069.0,
    "total_expenditures": 174811796.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 27.39,
    "mill_rate_motor_vehicle": 27.39,
    "date_budget_adopted": "2025-05-13"
   },
   "2025": {
    "property_tax_revenue": 152083237.0,
    "revenues_from_state_of_ct": 1323345.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2750000.0,
    "all_other_revenue": 12099335.0,
    "total_revenue": 168255917.0,
    "education_expenditures": 115041000.0,
    "debt_service": 7288587.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 45926330.0,
    "total_expenditures": 168255917.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 26.35,
    "mill_rate_motor_vehicle": 26.35,
    "date_budget_adopted": "2024-05-14"
   },
   "2024": {
    "property_tax_revenue": 147800798.0,
    "revenues_from_state_of_ct": 1323345.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1500000.0,
    "all_other_revenue": 11393340.0,
    "total_revenue": 162017483.0,
    "education_expenditures": 110645000.0,
    "debt_service": 6686131.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 44686352.0,
    "total_expenditures": 162017483.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 25.81,
    "mill_rate_motor_vehicle": 25.81,
    "date_budget_adopted": "2023-05-09"
   },
   "2023": {
    "property_tax_revenue": 143255047.0,
    "revenues_from_state_of_ct": 1383457.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1550000.0,
    "all_other_revenue": 9496498.0,
    "total_revenue": 155685002.0,
    "education_expenditures": 106600490.0,
    "debt_service": 8265705.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 40818807.0,
    "total_expenditures": 155685002.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 28.43,
    "mill_rate_motor_vehicle": 28.43,
    "date_budget_adopted": "2022-05-10"
   },
   "2022": {
    "property_tax_revenue": 137911350.0,
    "revenues_from_state_of_ct": 1383457.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 1500000.0,
    "all_other_revenue": 10571509.0,
    "total_revenue": 151366316.0,
    "education_expenditures": 102260087.0,
    "debt_service": 9789668.0,
    "contingency_amount": 51200.0,
    "all_other_expenditures": 39265361.0,
    "total_expenditures": 151366316.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 28.21,
    "mill_rate_motor_vehicle": 28.21,
    "date_budget_adopted": "2021-05-11"
   }
  },
  "Rocky Hill": {
   "2026": {
    "property_tax_revenue": 88540456.0,
    "revenues_from_state_of_ct": 10538046.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2604829.0,
    "total_revenue": 101683331.0,
    "education_expenditures": 55491771.0,
    "debt_service": 7695168.0,
    "contingency_amount": 550000.0,
    "all_other_expenditures": 37946392.0,
    "total_expenditures": 101683331.0,
    "budgeted_tax_collection": 0.9927,
    "mill_rate_real_estate_personal": 30.24,
    "mill_rate_motor_vehicle": 30.24,
    "date_budget_adopted": "2025-05-15"
   },
   "2025": {
    "property_tax_revenue": 86795977.0,
    "revenues_from_state_of_ct": 10362064.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 450000.0,
    "all_other_revenue": 2470200.0,
    "total_revenue": 100078241.0,
    "education_expenditures": 53532239.0,
    "debt_service": 7899679.0,
    "contingency_amount": 450000.0,
    "all_other_expenditures": 38196323.0,
    "total_expenditures": 100078241.0,
    "budgeted_tax_collection": 0.9942,
    "mill_rate_real_estate_personal": 29.17,
    "mill_rate_motor_vehicle": 29.17,
    "date_budget_adopted": "2024-05-20"
   },
   "2024": {
    "property_tax_revenue": 82725819.0,
    "revenues_from_state_of_ct": 8879787.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 410000.0,
    "all_other_revenue": 3222700.0,
    "total_revenue": 95238306.0,
    "education_expenditures": 51659153.0,
    "debt_service": 8124953.0,
    "contingency_amount": 345000.0,
    "all_other_expenditures": 35109200.0,
    "total_expenditures": 95238306.0,
    "budgeted_tax_collection": 0.9935,
    "mill_rate_real_estate_personal": 35.92,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-15"
   },
   "2023": {
    "property_tax_revenue": 79225432.0,
    "revenues_from_state_of_ct": 8246262.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 450000.0,
    "all_other_revenue": 4328704.0,
    "total_revenue": 92250398.0,
    "education_expenditures": 49775897.0,
    "debt_service": 8202185.0,
    "contingency_amount": 425000.0,
    "all_other_expenditures": 33847316.0,
    "total_expenditures": 92250398.0,
    "budgeted_tax_collection": 0.9938,
    "mill_rate_real_estate_personal": 34.52,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-16"
   },
   "2022": {
    "property_tax_revenue": 77060906.0,
    "revenues_from_state_of_ct": 7410604.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 1132021.0,
    "all_other_revenue": 3053371.0,
    "total_revenue": 88656902.0,
    "education_expenditures": 48205761.0,
    "debt_service": 8041425.0,
    "contingency_amount": 450000.0,
    "all_other_expenditures": 31959716.0,
    "total_expenditures": 88656902.0,
    "budgeted_tax_collection": 0.9927,
    "mill_rate_real_estate_personal": 34.1,
    "mill_rate_motor_vehicle": 34.1,
    "date_budget_adopted": "2021-06-21"
   }
  },
  "Roxbury": {
   "2026": {
    "property_tax_revenue": 11108395.0,
    "revenues_from_state_of_ct": 334850.0,
    "revenues_from_federal": 4000.0,
    "use_of_fund_balance": 617381.0,
    "all_other_revenue": 947387.0,
    "total_revenue": 13012013.0,
    "education_expenditures": 7754544.0,
    "debt_service": 0.0,
    "contingency_amount": 33000.0,
    "all_other_expenditures": 5224469.0,
    "total_expenditures": 13012013.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 13.0,
    "mill_rate_motor_vehicle": 13.0,
    "date_budget_adopted": "2025-05-20"
   },
   "2025": {
    "property_tax_revenue": 10592944.0,
    "revenues_from_state_of_ct": 229617.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 760061.0,
    "all_other_revenue": 1268468.0,
    "total_revenue": 12851090.0,
    "education_expenditures": 7805051.0,
    "debt_service": 0.0,
    "contingency_amount": 33000.0,
    "all_other_expenditures": 5013039.0,
    "total_expenditures": 12851090.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 12.6,
    "mill_rate_motor_vehicle": 12.6,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 10524867.0,
    "revenues_from_state_of_ct": 189642.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 529728.0,
    "all_other_revenue": 1038987.0,
    "total_revenue": 12283224.0,
    "education_expenditures": 6974430.0,
    "debt_service": 0.0,
    "contingency_amount": 33000.0,
    "all_other_expenditures": 5275794.0,
    "total_expenditures": 12283224.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 12.6,
    "mill_rate_motor_vehicle": 12.6,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 10358869.0,
    "revenues_from_state_of_ct": 101935.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 682357.0,
    "all_other_revenue": 547281.0,
    "total_revenue": 11690442.0,
    "education_expenditures": 6845607.0,
    "debt_service": 0.0,
    "contingency_amount": 33000.0,
    "all_other_expenditures": 4811835.0,
    "total_expenditures": 11690442.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 15.25,
    "mill_rate_motor_vehicle": 15.25,
    "date_budget_adopted": "2022-05-17"
   },
   "2022": {
    "property_tax_revenue": 10276223.0,
    "revenues_from_state_of_ct": 106780.0,
    "revenues_from_federal": 116236.0,
    "use_of_fund_balance": 405723.0,
    "all_other_revenue": 756795.0,
    "total_revenue": 11661757.0,
    "education_expenditures": 7689679.0,
    "debt_service": 0.0,
    "contingency_amount": 33000.0,
    "all_other_expenditures": 3939078.0,
    "total_expenditures": 11661757.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 15.4,
    "mill_rate_motor_vehicle": 15.4,
    "date_budget_adopted": "2021-05-18"
   }
  },
  "Salem": {
   "2026": {
    "property_tax_revenue": 13513547.0,
    "revenues_from_state_of_ct": 2930117.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1547268.0,
    "all_other_revenue": 445750.0,
    "total_revenue": 18436682.0,
    "education_expenditures": 12028168.0,
    "debt_service": 427875.0,
    "contingency_amount": 1500.0,
    "all_other_expenditures": 5979139.0,
    "total_expenditures": 18436682.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 30.2,
    "mill_rate_motor_vehicle": 30.2,
    "date_budget_adopted": "2025-05-14"
   },
   "2025": {
    "property_tax_revenue": 13412983.0,
    "revenues_from_state_of_ct": 2980612.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1167851.0,
    "all_other_revenue": 329837.0,
    "total_revenue": 17891283.0,
    "education_expenditures": 11677833.0,
    "debt_service": 440000.0,
    "contingency_amount": 1500.0,
    "all_other_expenditures": 5771950.0,
    "total_expenditures": 17891283.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 29.3,
    "mill_rate_motor_vehicle": 29.3,
    "date_budget_adopted": "2024-05-09"
   },
   "2024": {
    "property_tax_revenue": 13264941.0,
    "revenues_from_state_of_ct": 2957982.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 738921.0,
    "all_other_revenue": 253750.0,
    "total_revenue": 17215594.0,
    "education_expenditures": 11304501.0,
    "debt_service": 451875.0,
    "contingency_amount": 1200.0,
    "all_other_expenditures": 5458018.0,
    "total_expenditures": 17215594.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 28.8,
    "mill_rate_motor_vehicle": 28.8,
    "date_budget_adopted": "2023-05-10"
   },
   "2023": {
    "property_tax_revenue": 12622255.0,
    "revenues_from_state_of_ct": 3045982.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 829814.0,
    "all_other_revenue": 226250.0,
    "total_revenue": 16724301.0,
    "education_expenditures": 11327158.0,
    "debt_service": 463500.0,
    "contingency_amount": 1000.0,
    "all_other_expenditures": 4932643.0,
    "total_expenditures": 16724301.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 28.8,
    "mill_rate_motor_vehicle": 28.8,
    "date_budget_adopted": "2022-05-11"
   },
   "2022": {
    "property_tax_revenue": 12466718.0,
    "revenues_from_state_of_ct": 2999588.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 693376.0,
    "all_other_revenue": 214000.0,
    "total_revenue": 16373682.0,
    "education_expenditures": 11050886.0,
    "debt_service": 407063.0,
    "contingency_amount": 1000.0,
    "all_other_expenditures": 4914733.0,
    "total_expenditures": 16373682.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 32.2,
    "mill_rate_motor_vehicle": 32.2,
    "date_budget_adopted": "2021-05-12"
   }
  },
  "Salisbury": {
   "2026": {
    "property_tax_revenue": 16920513.0,
    "revenues_from_state_of_ct": 312298.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1889472.0,
    "all_other_revenue": 1761060.0,
    "total_revenue": 20883343.0,
    "education_expenditures": 11678241.0,
    "debt_service": 625000.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 8580102.0,
    "total_expenditures": 20883343.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 11.0,
    "mill_rate_motor_vehicle": 11.0,
    "date_budget_adopted": "2025-05-14"
   },
   "2025": {
    "property_tax_revenue": 16640642.0,
    "revenues_from_state_of_ct": 361677.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1279855.0,
    "all_other_revenue": 1281350.0,
    "total_revenue": 19563524.0,
    "education_expenditures": 10943952.0,
    "debt_service": 625000.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 7994572.0,
    "total_expenditures": 19563524.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 11.0,
    "mill_rate_motor_vehicle": 11.0,
    "date_budget_adopted": "2024-05-08"
   },
   "2024": {
    "property_tax_revenue": 16447771.0,
    "revenues_from_state_of_ct": 340426.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 707070.0,
    "all_other_revenue": 1238949.0,
    "total_revenue": 18734216.0,
    "education_expenditures": 10516386.0,
    "debt_service": 600000.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 7617830.0,
    "total_expenditures": 18734216.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 11.0,
    "mill_rate_motor_vehicle": 11.0,
    "date_budget_adopted": "2023-05-03"
   },
   "2023": {
    "property_tax_revenue": 16202424.0,
    "revenues_from_state_of_ct": 333266.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 259508.0,
    "all_other_revenue": 1120894.0,
    "total_revenue": 17916092.0,
    "education_expenditures": 10164845.0,
    "debt_service": 600000.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 7151247.0,
    "total_expenditures": 17916092.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 11.0,
    "mill_rate_motor_vehicle": 11.0,
    "date_budget_adopted": "2022-05-04"
   },
   "2022": {
    "property_tax_revenue": 15588396.0,
    "revenues_from_state_of_ct": 325410.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 287776.0,
    "all_other_revenue": 908344.0,
    "total_revenue": 17109926.0,
    "education_expenditures": 9720872.0,
    "debt_service": 600000.0,
    "contingency_amount": null,
    "all_other_expenditures": 6789054.0,
    "total_expenditures": 17109926.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 11.0,
    "mill_rate_motor_vehicle": 11.0,
    "date_budget_adopted": "2021-04-19"
   }
  },
  "Scotland": {
   "2026": {
    "property_tax_revenue": 4890842.0,
    "revenues_from_state_of_ct": 1358460.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 93943.0,
    "all_other_revenue": 103900.0,
    "total_revenue": 6447145.0,
    "education_expenditures": 4180412.0,
    "debt_service": 311991.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 1954742.0,
    "total_expenditures": 6447145.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 31.43,
    "mill_rate_motor_vehicle": 31.43,
    "date_budget_adopted": "2025-06-05"
   },
   "2025": {
    "property_tax_revenue": 4674620.0,
    "revenues_from_state_of_ct": 1518697.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 158263.0,
    "all_other_revenue": 102100.0,
    "total_revenue": 6453680.0,
    "education_expenditures": 4428130.0,
    "debt_service": 302216.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 1723334.0,
    "total_expenditures": 6453680.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 29.75,
    "mill_rate_motor_vehicle": 29.75,
    "date_budget_adopted": "2024-06-13"
   },
   "2024": {
    "property_tax_revenue": 4608414.0,
    "revenues_from_state_of_ct": 1492308.0,
    "revenues_from_federal": 200000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 114100.0,
    "total_revenue": 6414822.0,
    "education_expenditures": 4512282.0,
    "debt_service": 318691.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 1583849.0,
    "total_expenditures": 6414822.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 40.0,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-06-15"
   },
   "2023": {
    "property_tax_revenue": 4457250.0,
    "revenues_from_state_of_ct": 1512233.0,
    "revenues_from_federal": 44269.0,
    "use_of_fund_balance": 166991.0,
    "all_other_revenue": 50100.0,
    "total_revenue": 6230843.0,
    "education_expenditures": 4419328.0,
    "debt_service": 318691.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 1492824.0,
    "total_expenditures": 6230843.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 39.0,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-06-02"
   },
   "2022": {
    "property_tax_revenue": 4415938.0,
    "revenues_from_state_of_ct": 1354673.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 432291.0,
    "all_other_revenue": 48300.0,
    "total_revenue": 6251202.0,
    "education_expenditures": 4555163.0,
    "debt_service": 260461.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 1435578.0,
    "total_expenditures": 6251202.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 39.0,
    "mill_rate_motor_vehicle": 38.0,
    "date_budget_adopted": "2021-06-14"
   }
  },
  "Seymour": {
   "2026": {
    "property_tax_revenue": 50741419.0,
    "revenues_from_state_of_ct": 13451247.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 220000.0,
    "all_other_revenue": 3781425.0,
    "total_revenue": 68194091.0,
    "education_expenditures": 41340139.0,
    "debt_service": 3250387.0,
    "contingency_amount": 145000.0,
    "all_other_expenditures": 23458565.0,
    "total_expenditures": 68194091.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 27.72,
    "mill_rate_motor_vehicle": 27.72,
    "date_budget_adopted": "2025-05-01"
   },
   "2025": {
    "property_tax_revenue": 49404155.0,
    "revenues_from_state_of_ct": 13517351.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 255000.0,
    "all_other_revenue": 3185780.0,
    "total_revenue": 66362286.0,
    "education_expenditures": 39768781.0,
    "debt_service": 3579536.0,
    "contingency_amount": 140000.0,
    "all_other_expenditures": 22873969.0,
    "total_expenditures": 66362286.0,
    "budgeted_tax_collection": 0.989,
    "mill_rate_real_estate_personal": 36.84,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-16"
   },
   "2024": {
    "property_tax_revenue": 48577701.0,
    "revenues_from_state_of_ct": 12576263.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 75000.0,
    "all_other_revenue": 2972880.0,
    "total_revenue": 64201844.0,
    "education_expenditures": 38158839.0,
    "debt_service": 3394089.0,
    "contingency_amount": 273074.0,
    "all_other_expenditures": 22375842.0,
    "total_expenditures": 64201844.0,
    "budgeted_tax_collection": 0.989,
    "mill_rate_real_estate_personal": 35.98,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-06-01"
   },
   "2023": {
    "property_tax_revenue": 47829409.0,
    "revenues_from_state_of_ct": 10930774.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 400000.0,
    "all_other_revenue": 3214379.0,
    "total_revenue": 62374562.0,
    "education_expenditures": 37228136.0,
    "debt_service": 3420967.0,
    "contingency_amount": 185000.0,
    "all_other_expenditures": 21540459.0,
    "total_expenditures": 62374562.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 35.59,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-04-28"
   },
   "2022": {
    "property_tax_revenue": 45311744.0,
    "revenues_from_state_of_ct": 10503086.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 129098.0,
    "all_other_revenue": 3234630.0,
    "total_revenue": 59178558.0,
    "education_expenditures": 35363817.0,
    "debt_service": 3011837.0,
    "contingency_amount": 198343.0,
    "all_other_expenditures": 20604561.0,
    "total_expenditures": 59178558.0,
    "budgeted_tax_collection": 0.987,
    "mill_rate_real_estate_personal": 34.71,
    "mill_rate_motor_vehicle": 34.71,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "Sharon": {
   "2026": {
    "property_tax_revenue": 11971499.0,
    "revenues_from_state_of_ct": 75603.0,
    "revenues_from_federal": 1000.0,
    "use_of_fund_balance": -758055.0,
    "all_other_revenue": 0.0,
    "total_revenue": 11290047.0,
    "education_expenditures": 6065001.0,
    "debt_service": 561881.0,
    "contingency_amount": 10.0,
    "all_other_expenditures": 4586552.0,
    "total_expenditures": 11213444.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 11.15,
    "mill_rate_motor_vehicle": 11.15,
    "date_budget_adopted": "2025-05-09"
   },
   "2025": {
    "property_tax_revenue": 11206147.0,
    "revenues_from_state_of_ct": 75653.0,
    "revenues_from_federal": 1000.0,
    "use_of_fund_balance": -175907.0,
    "all_other_revenue": 0.0,
    "total_revenue": 11106893.0,
    "education_expenditures": 6061033.0,
    "debt_service": 579910.0,
    "contingency_amount": 10.0,
    "all_other_expenditures": 4389287.0,
    "total_expenditures": 11030240.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 10.55,
    "mill_rate_motor_vehicle": 10.55,
    "date_budget_adopted": "2024-05-10"
   },
   "2024": {
    "property_tax_revenue": 10849550.0,
    "revenues_from_state_of_ct": 50234.0,
    "revenues_from_federal": 1000.0,
    "use_of_fund_balance": 40617.0,
    "all_other_revenue": 592350.0,
    "total_revenue": 11533751.0,
    "education_expenditures": 6123789.0,
    "debt_service": 593056.0,
    "contingency_amount": 10.0,
    "all_other_expenditures": 4735662.0,
    "total_expenditures": 11452517.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 14.4,
    "mill_rate_motor_vehicle": 14.4,
    "date_budget_adopted": "2023-06-07"
   },
   "2023": {
    "property_tax_revenue": 10851235.0,
    "revenues_from_state_of_ct": 40081.0,
    "revenues_from_federal": 1000.0,
    "use_of_fund_balance": 357990.0,
    "all_other_revenue": 566930.0,
    "total_revenue": 11817236.0,
    "education_expenditures": 6149572.0,
    "debt_service": 611327.0,
    "contingency_amount": 10.0,
    "all_other_expenditures": 4360267.0,
    "total_expenditures": 11121176.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 14.4,
    "mill_rate_motor_vehicle": 14.4,
    "date_budget_adopted": "2022-05-13"
   },
   "2022": {
    "property_tax_revenue": 10613870.0,
    "revenues_from_state_of_ct": 25661.0,
    "revenues_from_federal": 1000.0,
    "use_of_fund_balance": 200135.0,
    "all_other_revenue": 581490.0,
    "total_revenue": 11422156.0,
    "education_expenditures": 6579893.0,
    "debt_service": 624729.0,
    "contingency_amount": 10010.0,
    "all_other_expenditures": 4217534.0,
    "total_expenditures": 11432166.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 14.5,
    "mill_rate_motor_vehicle": 14.5,
    "date_budget_adopted": "2021-05-14"
   }
  },
  "Shelton": {
   "2026": {
    "property_tax_revenue": 117414923.0,
    "revenues_from_state_of_ct": 9878805.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 14331882.0,
    "total_revenue": 141625610.0,
    "education_expenditures": 80809827.0,
    "debt_service": 4816588.0,
    "contingency_amount": 675000.0,
    "all_other_expenditures": 55324195.0,
    "total_expenditures": 141625610.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 18.82,
    "mill_rate_motor_vehicle": 18.82,
    "date_budget_adopted": "2025-05-22"
   },
   "2025": {
    "property_tax_revenue": 118547213.0,
    "revenues_from_state_of_ct": 9339968.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 13382653.0,
    "total_revenue": 141269834.0,
    "education_expenditures": 79809827.0,
    "debt_service": 6045251.0,
    "contingency_amount": 175000.0,
    "all_other_expenditures": 55239756.0,
    "total_expenditures": 141269834.0,
    "budgeted_tax_collection": 0.9885,
    "mill_rate_real_estate_personal": 19.18,
    "mill_rate_motor_vehicle": 19.18,
    "date_budget_adopted": "2024-05-31"
   },
   "2024": {
    "property_tax_revenue": 107361161.0,
    "revenues_from_state_of_ct": 7846619.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 6600000.0,
    "all_other_revenue": 9825992.0,
    "total_revenue": 131633772.0,
    "education_expenditures": 77259538.0,
    "debt_service": 5906542.0,
    "contingency_amount": 175000.0,
    "all_other_expenditures": 48292692.0,
    "total_expenditures": 131633772.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 17.47,
    "mill_rate_motor_vehicle": 17.47,
    "date_budget_adopted": "2023-05-25"
   },
   "2023": {
    "property_tax_revenue": 106288010.0,
    "revenues_from_state_of_ct": 8932822.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 4700000.0,
    "all_other_revenue": 9532737.0,
    "total_revenue": 129453569.0,
    "education_expenditures": 75009538.0,
    "debt_service": 7612256.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 46631775.0,
    "total_expenditures": 129453569.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 17.47,
    "mill_rate_motor_vehicle": 17.47,
    "date_budget_adopted": "2022-05-26"
   },
   "2022": {
    "property_tax_revenue": 108928238.0,
    "revenues_from_state_of_ct": 9856073.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 1600000.0,
    "all_other_revenue": 8627994.0,
    "total_revenue": 129012305.0,
    "education_expenditures": 73509538.0,
    "debt_service": 7480845.0,
    "contingency_amount": 120000.0,
    "all_other_expenditures": 47901922.0,
    "total_expenditures": 129012305.0,
    "budgeted_tax_collection": 0.9885,
    "mill_rate_real_estate_personal": 22.03,
    "mill_rate_motor_vehicle": 22.03,
    "date_budget_adopted": "2021-05-27"
   }
  },
  "Sherman": {
   "2026": {
    "property_tax_revenue": 14703656.0,
    "revenues_from_state_of_ct": 311764.0,
    "revenues_from_federal": 941.0,
    "use_of_fund_balance": 460000.0,
    "all_other_revenue": 1002035.0,
    "total_revenue": 16478396.0,
    "education_expenditures": 9931764.0,
    "debt_service": 1254391.0,
    "contingency_amount": 4000.0,
    "all_other_expenditures": 5288241.0,
    "total_expenditures": 16478396.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 16.67,
    "mill_rate_motor_vehicle": 16.67,
    "date_budget_adopted": "2025-05-03"
   },
   "2025": {
    "property_tax_revenue": 14241137.0,
    "revenues_from_state_of_ct": 273232.0,
    "revenues_from_federal": 941.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 935811.0,
    "total_revenue": 15451121.0,
    "education_expenditures": 9869360.0,
    "debt_service": 458274.0,
    "contingency_amount": 4000.0,
    "all_other_expenditures": 5119487.0,
    "total_expenditures": 15451121.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 16.36,
    "mill_rate_motor_vehicle": 16.36,
    "date_budget_adopted": "2024-05-04"
   },
   "2024": {
    "property_tax_revenue": 13658178.0,
    "revenues_from_state_of_ct": 270859.0,
    "revenues_from_federal": 878.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 960436.0,
    "total_revenue": 14890351.0,
    "education_expenditures": 9509371.0,
    "debt_service": 467212.0,
    "contingency_amount": 4000.0,
    "all_other_expenditures": 4909768.0,
    "total_expenditures": 14890351.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 17.82,
    "mill_rate_motor_vehicle": 17.82,
    "date_budget_adopted": "2023-04-29"
   },
   "2023": {
    "property_tax_revenue": 13548647.0,
    "revenues_from_state_of_ct": 273448.0,
    "revenues_from_federal": 848.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 755780.0,
    "total_revenue": 14578723.0,
    "education_expenditures": 9233865.0,
    "debt_service": 583205.0,
    "contingency_amount": 4000.0,
    "all_other_expenditures": 4757653.0,
    "total_expenditures": 14578723.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 18.18,
    "mill_rate_motor_vehicle": 18.18,
    "date_budget_adopted": "2022-05-05"
   },
   "2022": {
    "property_tax_revenue": 13278526.0,
    "revenues_from_state_of_ct": 273070.0,
    "revenues_from_federal": 848.0,
    "use_of_fund_balance": 244768.0,
    "all_other_revenue": 560750.0,
    "total_revenue": 14357962.0,
    "education_expenditures": 9319821.0,
    "debt_service": 594252.0,
    "contingency_amount": 4000.0,
    "all_other_expenditures": 4439889.0,
    "total_expenditures": 14357962.0,
    "budgeted_tax_collection": 0.992,
    "mill_rate_real_estate_personal": 18.64,
    "mill_rate_motor_vehicle": 18.64,
    "date_budget_adopted": "2021-06-07"
   }
  },
  "Simsbury": {
   "2026": {
    "property_tax_revenue": 111737282.0,
    "revenues_from_state_of_ct": 8819083.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 7445604.0,
    "total_revenue": 128001969.0,
    "education_expenditures": 88823111.0,
    "debt_service": 9554857.0,
    "contingency_amount": 264493.0,
    "all_other_expenditures": 29359508.0,
    "total_expenditures": 128001969.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 33.02,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-09"
   },
   "2025": {
    "property_tax_revenue": 108665073.0,
    "revenues_from_state_of_ct": 7696731.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 250000.0,
    "all_other_revenue": 6128598.0,
    "total_revenue": 122740402.0,
    "education_expenditures": 85806368.0,
    "debt_service": 8049225.0,
    "contingency_amount": 332961.0,
    "all_other_expenditures": 28551848.0,
    "total_expenditures": 122740402.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 32.26,
    "mill_rate_motor_vehicle": 31.44,
    "date_budget_adopted": "2024-05-14"
   },
   "2024": {
    "property_tax_revenue": 104514277.0,
    "revenues_from_state_of_ct": 9000826.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 8153240.0,
    "total_revenue": 121668343.0,
    "education_expenditures": 82182136.0,
    "debt_service": 7806810.0,
    "contingency_amount": 132735.0,
    "all_other_expenditures": 31546662.0,
    "total_expenditures": 121668343.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 30.82,
    "mill_rate_motor_vehicle": 30.82,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 98118274.0,
    "revenues_from_state_of_ct": 9278542.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 7564456.0,
    "total_revenue": 114961272.0,
    "education_expenditures": 77030819.0,
    "debt_service": 6371525.0,
    "contingency_amount": 184953.0,
    "all_other_expenditures": 31373975.0,
    "total_expenditures": 114961272.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 37.41,
    "mill_rate_motor_vehicle": 31.49,
    "date_budget_adopted": "2022-05-03"
   },
   "2022": {
    "property_tax_revenue": 95894108.0,
    "revenues_from_state_of_ct": 6528163.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3553646.0,
    "total_revenue": 105975917.0,
    "education_expenditures": 74446580.0,
    "debt_service": 6549357.0,
    "contingency_amount": 205388.0,
    "all_other_expenditures": 24774592.0,
    "total_expenditures": 105975917.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 37.46,
    "mill_rate_motor_vehicle": 37.46,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "Somers": {
   "2026": {
    "property_tax_revenue": 29606168.0,
    "revenues_from_state_of_ct": 9301097.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1167855.0,
    "all_other_revenue": 1741000.0,
    "total_revenue": 41816120.0,
    "education_expenditures": 30476322.0,
    "debt_service": 1700000.0,
    "contingency_amount": 84437.0,
    "all_other_expenditures": 9555361.0,
    "total_expenditures": 41816120.0,
    "budgeted_tax_collection": 0.9925,
    "mill_rate_real_estate_personal": 30.21,
    "mill_rate_motor_vehicle": 30.21,
    "date_budget_adopted": "2025-05-20"
   },
   "2025": {
    "property_tax_revenue": 28505131.0,
    "revenues_from_state_of_ct": 9316097.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 420000.0,
    "all_other_revenue": 1585500.0,
    "total_revenue": 39826728.0,
    "education_expenditures": 28838833.0,
    "debt_service": 1698538.0,
    "contingency_amount": 129041.0,
    "all_other_expenditures": 9160316.0,
    "total_expenditures": 39826728.0,
    "budgeted_tax_collection": 0.9925,
    "mill_rate_real_estate_personal": 28.96,
    "mill_rate_motor_vehicle": 28.96,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 27333400.0,
    "revenues_from_state_of_ct": 8842270.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 493880.0,
    "all_other_revenue": 1379008.0,
    "total_revenue": 38048558.0,
    "education_expenditures": 27411632.0,
    "debt_service": 1698538.0,
    "contingency_amount": 104898.0,
    "all_other_expenditures": 8833490.0,
    "total_expenditures": 38048558.0,
    "budgeted_tax_collection": 0.9925,
    "mill_rate_real_estate_personal": 28.31,
    "mill_rate_motor_vehicle": 28.31,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 26227718.0,
    "revenues_from_state_of_ct": 8837318.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 75000.0,
    "all_other_revenue": 1690150.0,
    "total_revenue": 36830186.0,
    "education_expenditures": 26270772.0,
    "debt_service": 1737838.0,
    "contingency_amount": 202944.0,
    "all_other_expenditures": 8618632.0,
    "total_expenditures": 36830186.0,
    "budgeted_tax_collection": 0.9925,
    "mill_rate_real_estate_personal": 27.56,
    "mill_rate_motor_vehicle": 27.56,
    "date_budget_adopted": "2022-05-10"
   },
   "2022": {
    "property_tax_revenue": 24909216.0,
    "revenues_from_state_of_ct": 8306604.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 623667.0,
    "all_other_revenue": 1470758.0,
    "total_revenue": 35310245.0,
    "education_expenditures": 25239742.0,
    "debt_service": 1557188.0,
    "contingency_amount": 20000.0,
    "all_other_expenditures": 8493315.0,
    "total_expenditures": 35310245.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 26.66,
    "mill_rate_motor_vehicle": 26.66,
    "date_budget_adopted": "2021-05-11"
   }
  },
  "South Windsor": {
   "2026": {
    "property_tax_revenue": 133719454.0,
    "revenues_from_state_of_ct": 14224328.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2500000.0,
    "all_other_revenue": 7832904.0,
    "total_revenue": 158276686.0,
    "education_expenditures": 98880328.0,
    "debt_service": 14598922.0,
    "contingency_amount": 165000.0,
    "all_other_expenditures": 44632436.0,
    "total_expenditures": 158276686.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 35.61,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-05"
   },
   "2025": {
    "property_tax_revenue": 128501915.0,
    "revenues_from_state_of_ct": 13722000.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2500000.0,
    "all_other_revenue": 7134475.0,
    "total_revenue": 151858390.0,
    "education_expenditures": 94580656.0,
    "debt_service": 13753870.0,
    "contingency_amount": 165000.0,
    "all_other_expenditures": 43358864.0,
    "total_expenditures": 151858390.0,
    "budgeted_tax_collection": 0.994,
    "mill_rate_real_estate_personal": 34.46,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-06"
   },
   "2024": {
    "property_tax_revenue": 122796188.0,
    "revenues_from_state_of_ct": 15244175.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 6271515.0,
    "total_revenue": 144811878.0,
    "education_expenditures": 88221342.0,
    "debt_service": 13497003.0,
    "contingency_amount": 165000.0,
    "all_other_expenditures": 42928533.0,
    "total_expenditures": 144811878.0,
    "budgeted_tax_collection": 0.992,
    "mill_rate_real_estate_personal": 33.14,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-15"
   },
   "2023": {
    "property_tax_revenue": 114348097.0,
    "revenues_from_state_of_ct": 14330371.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 4770100.0,
    "total_revenue": 133948568.0,
    "education_expenditures": 81723440.0,
    "debt_service": 11831206.0,
    "contingency_amount": 165000.0,
    "all_other_expenditures": 40228922.0,
    "total_expenditures": 133948568.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 38.77,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-09"
   },
   "2022": {
    "property_tax_revenue": 112110262.0,
    "revenues_from_state_of_ct": 12711926.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 2644600.0,
    "total_revenue": 127966788.0,
    "education_expenditures": 77958844.0,
    "debt_service": 10584405.0,
    "contingency_amount": 163115.0,
    "all_other_expenditures": 39260424.0,
    "total_expenditures": 127966788.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 37.86,
    "mill_rate_motor_vehicle": 37.86,
    "date_budget_adopted": "2021-05-03"
   }
  },
  "Southbury": {
   "2026": {
    "property_tax_revenue": 70462793.0,
    "revenues_from_state_of_ct": 9056794.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1750647.0,
    "all_other_revenue": 2742504.0,
    "total_revenue": 84012738.0,
    "education_expenditures": 59586094.0,
    "debt_service": 343278.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 23933366.0,
    "total_expenditures": 84012738.0,
    "budgeted_tax_collection": 0.994,
    "mill_rate_real_estate_personal": 24.2,
    "mill_rate_motor_vehicle": 24.2,
    "date_budget_adopted": "2025-05-07"
   },
   "2025": {
    "property_tax_revenue": 69177803.0,
    "revenues_from_state_of_ct": 7570614.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1737182.0,
    "all_other_revenue": 2848295.0,
    "total_revenue": 81333894.0,
    "education_expenditures": 57650446.0,
    "debt_service": 326484.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 23206964.0,
    "total_expenditures": 81333894.0,
    "budgeted_tax_collection": 0.994,
    "mill_rate_real_estate_personal": 23.6,
    "mill_rate_motor_vehicle": 23.6,
    "date_budget_adopted": "2024-05-08"
   },
   "2024": {
    "property_tax_revenue": 65518416.0,
    "revenues_from_state_of_ct": 6497234.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1355634.0,
    "all_other_revenue": 3011593.0,
    "total_revenue": 76382877.0,
    "education_expenditures": 53858679.0,
    "debt_service": 329912.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 22044286.0,
    "total_expenditures": 76382877.0,
    "budgeted_tax_collection": 0.994,
    "mill_rate_real_estate_personal": 22.5,
    "mill_rate_motor_vehicle": 22.5,
    "date_budget_adopted": "2023-05-03"
   },
   "2023": {
    "property_tax_revenue": 64260130.0,
    "revenues_from_state_of_ct": 5931539.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 684931.0,
    "all_other_revenue": 2550620.0,
    "total_revenue": 73427220.0,
    "education_expenditures": 51509703.0,
    "debt_service": 436902.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 21520615.0,
    "total_expenditures": 73617220.0,
    "budgeted_tax_collection": 0.994,
    "mill_rate_real_estate_personal": 28.6,
    "mill_rate_motor_vehicle": 28.6,
    "date_budget_adopted": "2022-05-05"
   },
   "2022": {
    "property_tax_revenue": 63721940.0,
    "revenues_from_state_of_ct": 4439447.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1057897.0,
    "all_other_revenue": 2153296.0,
    "total_revenue": 71372580.0,
    "education_expenditures": 49792022.0,
    "debt_service": 531192.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 20899366.0,
    "total_expenditures": 71372580.0,
    "budgeted_tax_collection": 0.994,
    "mill_rate_real_estate_personal": 29.3,
    "mill_rate_motor_vehicle": 29.3,
    "date_budget_adopted": "2021-05-05"
   }
  },
  "Southington": {
   "2026": {
    "property_tax_revenue": 155072010.0,
    "revenues_from_state_of_ct": 22807973.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1493420.0,
    "all_other_revenue": 9086954.0,
    "total_revenue": 188460357.0,
    "education_expenditures": 121897448.0,
    "debt_service": 13265261.0,
    "contingency_amount": 1321923.0,
    "all_other_expenditures": 51975725.0,
    "total_expenditures": 188460357.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 33.21,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-12"
   },
   "2025": {
    "property_tax_revenue": 147297393.0,
    "revenues_from_state_of_ct": 23961652.0,
    "revenues_from_federal": 215596.0,
    "use_of_fund_balance": 1987500.0,
    "all_other_revenue": 7374434.0,
    "total_revenue": 180836575.0,
    "education_expenditures": 115960489.0,
    "debt_service": 13063324.0,
    "contingency_amount": 1229768.0,
    "all_other_expenditures": 50582994.0,
    "total_expenditures": 180836575.0,
    "budgeted_tax_collection": 0.983,
    "mill_rate_real_estate_personal": 31.44,
    "mill_rate_motor_vehicle": 31.44,
    "date_budget_adopted": "2024-05-13"
   },
   "2024": {
    "property_tax_revenue": 142033064.0,
    "revenues_from_state_of_ct": 22884057.0,
    "revenues_from_federal": 371746.0,
    "use_of_fund_balance": 2151356.0,
    "all_other_revenue": 5567214.0,
    "total_revenue": 173007437.0,
    "education_expenditures": 110460653.0,
    "debt_service": 13106666.0,
    "contingency_amount": 815000.0,
    "all_other_expenditures": 48625118.0,
    "total_expenditures": 173007437.0,
    "budgeted_tax_collection": 0.983,
    "mill_rate_real_estate_personal": 30.36,
    "mill_rate_motor_vehicle": 30.36,
    "date_budget_adopted": "2023-05-08"
   },
   "2023": {
    "property_tax_revenue": 133729371.0,
    "revenues_from_state_of_ct": 22734130.0,
    "revenues_from_federal": 367026.0,
    "use_of_fund_balance": 1795710.0,
    "all_other_revenue": 4102104.0,
    "total_revenue": 162728341.0,
    "education_expenditures": 104768932.0,
    "debt_service": 11007873.0,
    "contingency_amount": 835750.0,
    "all_other_expenditures": 46115786.0,
    "total_expenditures": 162728341.0,
    "budgeted_tax_collection": 0.979,
    "mill_rate_real_estate_personal": 29.13,
    "mill_rate_motor_vehicle": 29.13,
    "date_budget_adopted": "2022-05-09"
   },
   "2022": {
    "property_tax_revenue": 128854397.0,
    "revenues_from_state_of_ct": 22354871.0,
    "revenues_from_federal": 174588.0,
    "use_of_fund_balance": 1797042.0,
    "all_other_revenue": 3682316.0,
    "total_revenue": 156863214.0,
    "education_expenditures": 100592626.0,
    "debt_service": 11021782.0,
    "contingency_amount": 830185.0,
    "all_other_expenditures": 44418621.0,
    "total_expenditures": 156863214.0,
    "budgeted_tax_collection": 0.977,
    "mill_rate_real_estate_personal": 29.03,
    "mill_rate_motor_vehicle": 29.03,
    "date_budget_adopted": "2021-05-10"
   }
  },
  "Sprague": {
   "2026": {
    "property_tax_revenue": 7427711.0,
    "revenues_from_state_of_ct": 3083111.0,
    "revenues_from_federal": 2800.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 312884.0,
    "total_revenue": 10826506.0,
    "education_expenditures": 7853702.0,
    "debt_service": 608994.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2294912.0,
    "total_expenditures": 10757608.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 30.4,
    "mill_rate_motor_vehicle": 30.4,
    "date_budget_adopted": "2025-07-01"
   },
   "2025": {
    "property_tax_revenue": 7155813.0,
    "revenues_from_state_of_ct": 3137234.0,
    "revenues_from_federal": 2800.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 279150.0,
    "total_revenue": 10574997.0,
    "education_expenditures": 7509878.0,
    "debt_service": 777500.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2232449.0,
    "total_expenditures": 10519827.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 29.5,
    "mill_rate_motor_vehicle": 29.5,
    "date_budget_adopted": "2024-06-04"
   },
   "2024": {
    "property_tax_revenue": 6911111.0,
    "revenues_from_state_of_ct": 3265862.0,
    "revenues_from_federal": 2800.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 239476.0,
    "total_revenue": 10419249.0,
    "education_expenditures": 7308884.0,
    "debt_service": 795675.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2216053.0,
    "total_expenditures": 10320612.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 28.5,
    "mill_rate_motor_vehicle": 28.5,
    "date_budget_adopted": "2023-05-31"
   },
   "2023": {
    "property_tax_revenue": 6568716.0,
    "revenues_from_state_of_ct": 3112184.0,
    "revenues_from_federal": 2800.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 267613.0,
    "total_revenue": 9951313.0,
    "education_expenditures": 6895693.0,
    "debt_service": 814475.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2185649.0,
    "total_expenditures": 9895817.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 36.25,
    "mill_rate_motor_vehicle": 36.25,
    "date_budget_adopted": "2022-06-08"
   },
   "2022": {
    "property_tax_revenue": 6241789.0,
    "revenues_from_state_of_ct": 3242895.0,
    "revenues_from_federal": 2800.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 325379.0,
    "total_revenue": 9812863.0,
    "education_expenditures": 6787139.0,
    "debt_service": 851875.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 1995009.0,
    "total_expenditures": 9634023.0,
    "budgeted_tax_collection": 0.97,
    "mill_rate_real_estate_personal": 36.0,
    "mill_rate_motor_vehicle": 36.0,
    "date_budget_adopted": "2021-05-25"
   }
  },
  "Stafford": {
   "2026": {
    "property_tax_revenue": 33617132.0,
    "revenues_from_state_of_ct": 11016354.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2658688.0,
    "total_revenue": 47292174.0,
    "education_expenditures": 30562855.0,
    "debt_service": 3447037.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 13282282.0,
    "total_expenditures": 47292174.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 38.59,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-07-30"
   },
   "2025": {
    "property_tax_revenue": 33017511.0,
    "revenues_from_state_of_ct": 11358490.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2989443.0,
    "total_revenue": 47365444.0,
    "education_expenditures": 31085855.0,
    "debt_service": 3015033.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 13264556.0,
    "total_expenditures": 47365444.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 38.59,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-04-24"
   },
   "2024": {
    "property_tax_revenue": 31458366.0,
    "revenues_from_state_of_ct": 11166991.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2818275.0,
    "total_revenue": 45443632.0,
    "education_expenditures": 30252862.0,
    "debt_service": 3018352.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 12172418.0,
    "total_expenditures": 45443632.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 36.76,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-07-26"
   },
   "2023": {
    "property_tax_revenue": 30156929.0,
    "revenues_from_state_of_ct": 12392934.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2182756.0,
    "total_revenue": 44732619.0,
    "education_expenditures": 29879413.0,
    "debt_service": 2408276.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 12444930.0,
    "total_expenditures": 44732619.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 35.78,
    "mill_rate_motor_vehicle": 35.78,
    "date_budget_adopted": "2022-06-15"
   },
   "2022": {
    "property_tax_revenue": 28765589.0,
    "revenues_from_state_of_ct": 10949530.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 500000.0,
    "all_other_revenue": 2936753.0,
    "total_revenue": 43151872.0,
    "education_expenditures": 29086761.0,
    "debt_service": 2426810.0,
    "contingency_amount": null,
    "all_other_expenditures": 11638301.0,
    "total_expenditures": 43151872.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 34.93,
    "mill_rate_motor_vehicle": 34.93,
    "date_budget_adopted": "2021-06-02"
   }
  },
  "Stamford": {
   "2026": {
    "property_tax_revenue": 643239831.0,
    "revenues_from_state_of_ct": 23100761.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 36574324.0,
    "total_revenue": 702914916.0,
    "education_expenditures": 352077993.0,
    "debt_service": 46916518.0,
    "contingency_amount": 5000000.0,
    "all_other_expenditures": 298920405.0,
    "total_expenditures": 702914916.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 27.17,
    "mill_rate_motor_vehicle": 23.27,
    "date_budget_adopted": "2025-05-22"
   },
   "2025": {
    "property_tax_revenue": 618655798.0,
    "revenues_from_state_of_ct": 25376048.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 36203988.0,
    "total_revenue": 680235834.0,
    "education_expenditures": 335680789.0,
    "debt_service": 52805564.0,
    "contingency_amount": 5000000.0,
    "all_other_expenditures": 286749481.0,
    "total_expenditures": 680235834.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 27.17,
    "mill_rate_motor_vehicle": 27.25,
    "date_budget_adopted": "2024-05-15"
   },
   "2024": {
    "property_tax_revenue": 597185893.0,
    "revenues_from_state_of_ct": 23550466.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 28769815.0,
    "total_revenue": 649506174.0,
    "education_expenditures": 318243091.0,
    "debt_service": 53805564.0,
    "contingency_amount": 8600000.0,
    "all_other_expenditures": 268857519.0,
    "total_expenditures": 649506174.0,
    "budgeted_tax_collection": 0.9915,
    "mill_rate_real_estate_personal": 27.17,
    "mill_rate_motor_vehicle": 27.25,
    "date_budget_adopted": "2023-05-15"
   },
   "2023": {
    "property_tax_revenue": 581569659.0,
    "revenues_from_state_of_ct": 22678442.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 26811489.0,
    "total_revenue": 631059590.0,
    "education_expenditures": 306346332.0,
    "debt_service": 52150250.0,
    "contingency_amount": 5000000.0,
    "all_other_expenditures": 267563008.0,
    "total_expenditures": 631059590.0,
    "budgeted_tax_collection": 0.9915,
    "mill_rate_real_estate_personal": 27.17,
    "mill_rate_motor_vehicle": 27.25,
    "date_budget_adopted": "2022-05-25"
   },
   "2022": {
    "property_tax_revenue": 580126152.0,
    "revenues_from_state_of_ct": 20769301.0,
    "revenues_from_federal": 1500000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 22269758.0,
    "total_revenue": 624665211.0,
    "education_expenditures": 297881183.0,
    "debt_service": 52000285.0,
    "contingency_amount": 9500000.0,
    "all_other_expenditures": 265283743.0,
    "total_expenditures": 624665211.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 26.7,
    "mill_rate_motor_vehicle": 27.25,
    "date_budget_adopted": "2021-05-18"
   }
  },
  "Sterling": {
   "2026": {
    "property_tax_revenue": 8122034.0,
    "revenues_from_state_of_ct": 3243582.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 430185.0,
    "total_revenue": 11795801.0,
    "education_expenditures": 8474689.0,
    "debt_service": 426200.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2800322.0,
    "total_expenditures": 11701211.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 22.0,
    "mill_rate_motor_vehicle": 22.0,
    "date_budget_adopted": "2025-05-14"
   },
   "2025": {
    "property_tax_revenue": 8084410.0,
    "revenues_from_state_of_ct": 3250612.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 316055.0,
    "total_revenue": 11651077.0,
    "education_expenditures": 8326777.0,
    "debt_service": 752100.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2572200.0,
    "total_expenditures": 11651077.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 22.0,
    "mill_rate_motor_vehicle": 22.0,
    "date_budget_adopted": "2024-06-18"
   },
   "2024": {
    "property_tax_revenue": 8089964.0,
    "revenues_from_state_of_ct": 3239447.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 328800.0,
    "total_revenue": 11658211.0,
    "education_expenditures": 8279262.0,
    "debt_service": 763400.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2615549.0,
    "total_expenditures": 11658211.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 22.22,
    "mill_rate_motor_vehicle": 22.22,
    "date_budget_adopted": "2023-07-19"
   },
   "2023": {
    "property_tax_revenue": 8090633.0,
    "revenues_from_state_of_ct": 3263175.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 189560.0,
    "total_revenue": 11543368.0,
    "education_expenditures": 8255285.0,
    "debt_service": 785200.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2502883.0,
    "total_expenditures": 11543368.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 31.94,
    "mill_rate_motor_vehicle": 31.94,
    "date_budget_adopted": "2022-06-01"
   },
   "2022": {
    "property_tax_revenue": 7742956.0,
    "revenues_from_state_of_ct": 3256519.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 211300.0,
    "total_revenue": 11210775.0,
    "education_expenditures": 8255286.0,
    "debt_service": 792900.0,
    "contingency_amount": null,
    "all_other_expenditures": 2162589.0,
    "total_expenditures": 11210775.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 31.94,
    "mill_rate_motor_vehicle": 31.94,
    "date_budget_adopted": "2021-06-02"
   }
  },
  "Stonington": {
   "2026": {
    "property_tax_revenue": 74194156.0,
    "revenues_from_state_of_ct": 1597762.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 750000.0,
    "all_other_revenue": 6270490.0,
    "total_revenue": 82812408.0,
    "education_expenditures": 45663594.0,
    "debt_service": 6488578.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 30660236.0,
    "total_expenditures": 82812408.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 18.18,
    "mill_rate_motor_vehicle": 18.18,
    "date_budget_adopted": "2025-04-29"
   },
   "2025": {
    "property_tax_revenue": 70405221.0,
    "revenues_from_state_of_ct": 1558885.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 7886200.0,
    "all_other_revenue": 6768261.0,
    "total_revenue": 86618567.0,
    "education_expenditures": 43515988.0,
    "debt_service": 7100156.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 36002423.0,
    "total_expenditures": 86618567.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 17.45,
    "mill_rate_motor_vehicle": 17.45,
    "date_budget_adopted": "2024-04-30"
   },
   "2024": {
    "property_tax_revenue": 69722713.0,
    "revenues_from_state_of_ct": 1443298.0,
    "revenues_from_federal": 10000.0,
    "use_of_fund_balance": 3800000.0,
    "all_other_revenue": 5183193.0,
    "total_revenue": 80159204.0,
    "education_expenditures": 41641074.0,
    "debt_service": 7614625.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 30903505.0,
    "total_expenditures": 80159204.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 17.45,
    "mill_rate_motor_vehicle": 17.45,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 69286928.0,
    "revenues_from_state_of_ct": 1548667.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1500000.0,
    "all_other_revenue": 4410345.0,
    "total_revenue": 76745940.0,
    "education_expenditures": 38984553.0,
    "debt_service": 7729306.0,
    "contingency_amount": null,
    "all_other_expenditures": 30032081.0,
    "total_expenditures": 76745940.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 23.66,
    "mill_rate_motor_vehicle": 23.66,
    "date_budget_adopted": "2022-04-26"
   },
   "2022": {
    "property_tax_revenue": 68260306.0,
    "revenues_from_state_of_ct": 1525125.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": null,
    "all_other_revenue": 3351100.0,
    "total_revenue": 73136531.0,
    "education_expenditures": 38335596.0,
    "debt_service": 8134208.0,
    "contingency_amount": null,
    "all_other_expenditures": 26666727.0,
    "total_expenditures": 73136531.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 23.85,
    "mill_rate_motor_vehicle": 23.85,
    "date_budget_adopted": "2021-04-27"
   }
  },
  "Stratford": {
   "2026": {
    "property_tax_revenue": 212709414.0,
    "revenues_from_state_of_ct": 40496664.0,
    "revenues_from_federal": 25000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 12815055.0,
    "total_revenue": 266046133.0,
    "education_expenditures": 132953937.0,
    "debt_service": 35642898.0,
    "contingency_amount": 5911751.0,
    "all_other_expenditures": 91537547.0,
    "total_expenditures": 266046133.0,
    "budgeted_tax_collection": 0.9845,
    "mill_rate_real_estate_personal": 40.2,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-29"
   },
   "2025": {
    "property_tax_revenue": 206446895.0,
    "revenues_from_state_of_ct": 40888008.0,
    "revenues_from_federal": 40000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 12639467.0,
    "total_revenue": 260014370.0,
    "education_expenditures": 127502725.0,
    "debt_service": 35147985.0,
    "contingency_amount": 5656383.0,
    "all_other_expenditures": 91707277.0,
    "total_expenditures": 260014370.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 40.2,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-09"
   },
   "2024": {
    "property_tax_revenue": 205123589.0,
    "revenues_from_state_of_ct": 39219439.0,
    "revenues_from_federal": 40000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 10009408.0,
    "total_revenue": 254392436.0,
    "education_expenditures": 124902725.0,
    "debt_service": 34710008.0,
    "contingency_amount": 5508808.0,
    "all_other_expenditures": 89270895.0,
    "total_expenditures": 254392436.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 40.2,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-06-08"
   },
   "2023": {
    "property_tax_revenue": 198393246.0,
    "revenues_from_state_of_ct": 37061152.0,
    "revenues_from_federal": 5740000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 7801102.0,
    "total_revenue": 248995500.0,
    "education_expenditures": 123188946.0,
    "debt_service": 34824812.0,
    "contingency_amount": 4953349.0,
    "all_other_expenditures": 86028393.0,
    "total_expenditures": 248995500.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 39.46,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-11"
   },
   "2022": {
    "property_tax_revenue": 194281235.0,
    "revenues_from_state_of_ct": 37629177.0,
    "revenues_from_federal": 19200.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 9088000.0,
    "total_revenue": 241017612.0,
    "education_expenditures": 120184338.0,
    "debt_service": 34725153.0,
    "contingency_amount": 4730000.0,
    "all_other_expenditures": 81378121.0,
    "total_expenditures": 241017612.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 39.47,
    "mill_rate_motor_vehicle": 39.47,
    "date_budget_adopted": "2021-06-01"
   }
  },
  "Suffield": {
   "2026": {
    "property_tax_revenue": 48365390.0,
    "revenues_from_state_of_ct": 12850947.0,
    "revenues_from_federal": 8000.0,
    "use_of_fund_balance": 2750000.0,
    "all_other_revenue": 5125979.0,
    "total_revenue": 69100316.0,
    "education_expenditures": 42025928.0,
    "debt_service": 2070175.0,
    "contingency_amount": 500000.0,
    "all_other_expenditures": 24504213.0,
    "total_expenditures": 69100316.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 23.41,
    "mill_rate_motor_vehicle": 23.41,
    "date_budget_adopted": "2025-05-07"
   },
   "2025": {
    "property_tax_revenue": 46372293.0,
    "revenues_from_state_of_ct": 12863557.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 7075124.0,
    "total_revenue": 66310974.0,
    "education_expenditures": 39497389.0,
    "debt_service": 2124225.0,
    "contingency_amount": 500000.0,
    "all_other_expenditures": 24189360.0,
    "total_expenditures": 66310974.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 22.63,
    "mill_rate_motor_vehicle": 22.63,
    "date_budget_adopted": "2024-05-08"
   },
   "2024": {
    "property_tax_revenue": 44350209.0,
    "revenues_from_state_of_ct": 12725143.0,
    "revenues_from_federal": 2580162.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 5770499.0,
    "total_revenue": 65426013.0,
    "education_expenditures": 38533892.0,
    "debt_service": 2188325.0,
    "contingency_amount": 500000.0,
    "all_other_expenditures": 24203796.0,
    "total_expenditures": 65426013.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 28.61,
    "mill_rate_motor_vehicle": 28.61,
    "date_budget_adopted": "2023-05-10"
   },
   "2023": {
    "property_tax_revenue": 43519614.0,
    "revenues_from_state_of_ct": 12521104.0,
    "revenues_from_federal": 2100000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4740218.0,
    "total_revenue": 62880936.0,
    "education_expenditures": 36460660.0,
    "debt_service": 2250700.0,
    "contingency_amount": 500000.0,
    "all_other_expenditures": 23669576.0,
    "total_expenditures": 62880936.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 28.61,
    "mill_rate_motor_vehicle": 28.61,
    "date_budget_adopted": "2022-05-25"
   },
   "2022": {
    "property_tax_revenue": 43262796.0,
    "revenues_from_state_of_ct": 12474260.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 2529142.0,
    "all_other_revenue": 4059120.0,
    "total_revenue": 62325318.0,
    "education_expenditures": 35901023.0,
    "debt_service": 2316300.0,
    "contingency_amount": 500000.0,
    "all_other_expenditures": 23607995.0,
    "total_expenditures": 62325318.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 28.64,
    "mill_rate_motor_vehicle": 28.64,
    "date_budget_adopted": "2021-05-26"
   }
  },
  "Thomaston": {
   "2026": {
    "property_tax_revenue": 23601878.0,
    "revenues_from_state_of_ct": 6293392.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 350000.0,
    "all_other_revenue": 1000736.0,
    "total_revenue": 31246006.0,
    "education_expenditures": 18134512.0,
    "debt_service": 2300000.0,
    "contingency_amount": 143408.0,
    "all_other_expenditures": 10668086.0,
    "total_expenditures": 31246006.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 35.81,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-06-18"
   },
   "2025": {
    "property_tax_revenue": 22895361.0,
    "revenues_from_state_of_ct": 6360297.0,
    "revenues_from_federal": 1895.0,
    "use_of_fund_balance": 200000.0,
    "all_other_revenue": 936632.0,
    "total_revenue": 30394185.0,
    "education_expenditures": 17688975.0,
    "debt_service": 2300000.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 10305210.0,
    "total_expenditures": 30394185.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 34.36,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-04-17"
   },
   "2024": {
    "property_tax_revenue": 22405756.0,
    "revenues_from_state_of_ct": 6175695.0,
    "revenues_from_federal": 2109.0,
    "use_of_fund_balance": 228000.0,
    "all_other_revenue": 705947.0,
    "total_revenue": 29517507.0,
    "education_expenditures": 16886874.0,
    "debt_service": 2300000.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 10230633.0,
    "total_expenditures": 29517507.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 33.63,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-31"
   },
   "2023": {
    "property_tax_revenue": 21286121.0,
    "revenues_from_state_of_ct": 6232635.0,
    "revenues_from_federal": 1727.0,
    "use_of_fund_balance": 200000.0,
    "all_other_revenue": 510387.0,
    "total_revenue": 28230870.0,
    "education_expenditures": 15931434.0,
    "debt_service": 2300000.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 9899436.0,
    "total_expenditures": 28230870.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 32.11,
    "mill_rate_motor_vehicle": 32.11,
    "date_budget_adopted": "2022-06-08"
   },
   "2022": {
    "property_tax_revenue": 20858295.0,
    "revenues_from_state_of_ct": 6212634.0,
    "revenues_from_federal": 1660.0,
    "use_of_fund_balance": 186561.0,
    "all_other_revenue": 486731.0,
    "total_revenue": 27745881.0,
    "education_expenditures": 15428514.0,
    "debt_service": 2800000.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 9517367.0,
    "total_expenditures": 27845881.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 36.13,
    "mill_rate_motor_vehicle": 36.13,
    "date_budget_adopted": "2021-06-02"
   }
  },
  "Thompson": {
   "2026": {
    "property_tax_revenue": 21982664.0,
    "revenues_from_state_of_ct": 7644062.0,
    "revenues_from_federal": 5300.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1697368.0,
    "total_revenue": 31329394.0,
    "education_expenditures": 21778936.0,
    "debt_service": 1589218.0,
    "contingency_amount": 90000.0,
    "all_other_expenditures": 7871240.0,
    "total_expenditures": 31329394.0,
    "budgeted_tax_collection": 0.9999,
    "mill_rate_real_estate_personal": 19.0,
    "mill_rate_motor_vehicle": 19.0,
    "date_budget_adopted": "2025-08-13"
   },
   "2025": {
    "property_tax_revenue": 22363750.0,
    "revenues_from_state_of_ct": 7660590.0,
    "revenues_from_federal": 5300.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1295474.0,
    "total_revenue": 31325114.0,
    "education_expenditures": 21441863.0,
    "debt_service": 1561811.0,
    "contingency_amount": 90000.0,
    "all_other_expenditures": 8231440.0,
    "total_expenditures": 31325114.0,
    "budgeted_tax_collection": 0.9999,
    "mill_rate_real_estate_personal": 28.11,
    "mill_rate_motor_vehicle": 28.11,
    "date_budget_adopted": "2024-05-20"
   },
   "2024": {
    "property_tax_revenue": 20685286.0,
    "revenues_from_state_of_ct": 7656088.0,
    "revenues_from_federal": 4900.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1012940.0,
    "total_revenue": 29359214.0,
    "education_expenditures": 20604373.0,
    "debt_service": 1334722.0,
    "contingency_amount": 64818.0,
    "all_other_expenditures": 7355301.0,
    "total_expenditures": 29359214.0,
    "budgeted_tax_collection": 0.9999,
    "mill_rate_real_estate_personal": 26.0,
    "mill_rate_motor_vehicle": 26.0,
    "date_budget_adopted": "2023-06-13"
   },
   "2023": {
    "property_tax_revenue": 19648022.0,
    "revenues_from_state_of_ct": 7636695.0,
    "revenues_from_federal": 4900.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1179150.0,
    "total_revenue": 28468767.0,
    "education_expenditures": 19773192.0,
    "debt_service": 1355405.0,
    "contingency_amount": 37500.0,
    "all_other_expenditures": 7302670.0,
    "total_expenditures": 28468767.0,
    "budgeted_tax_collection": 0.9999,
    "mill_rate_real_estate_personal": 25.02,
    "mill_rate_motor_vehicle": 25.02,
    "date_budget_adopted": "2022-05-16"
   },
   "2022": {
    "property_tax_revenue": 18368374.0,
    "revenues_from_state_of_ct": 7636023.0,
    "revenues_from_federal": 4900.0,
    "use_of_fund_balance": 15000.0,
    "all_other_revenue": 1262560.0,
    "total_revenue": 27286857.0,
    "education_expenditures": 19119331.0,
    "debt_service": 1148580.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 6988946.0,
    "total_expenditures": 27286857.0,
    "budgeted_tax_collection": 0.9999,
    "mill_rate_real_estate_personal": 24.95,
    "mill_rate_motor_vehicle": 24.95,
    "date_budget_adopted": "2021-05-17"
   }
  },
  "Tolland": {
   "2026": {
    "property_tax_revenue": 50685301.0,
    "revenues_from_state_of_ct": 10681161.0,
    "revenues_from_federal": 7000.0,
    "use_of_fund_balance": 727000.0,
    "all_other_revenue": 2520467.0,
    "total_revenue": 64620929.0,
    "education_expenditures": 44501751.0,
    "debt_service": 5376489.0,
    "contingency_amount": 40000.0,
    "all_other_expenditures": 14702689.0,
    "total_expenditures": 64620929.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 27.19,
    "mill_rate_motor_vehicle": 27.19,
    "date_budget_adopted": "2025-06-03"
   },
   "2025": {
    "property_tax_revenue": 50545376.0,
    "revenues_from_state_of_ct": 10630189.0,
    "revenues_from_federal": 7000.0,
    "use_of_fund_balance": 300000.0,
    "all_other_revenue": 2183375.0,
    "total_revenue": 63665940.0,
    "education_expenditures": 43862648.0,
    "debt_service": 5376489.0,
    "contingency_amount": 40000.0,
    "all_other_expenditures": 14386803.0,
    "total_expenditures": 63665940.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 37.77,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-06-18"
   },
   "2024": {
    "property_tax_revenue": 49642000.0,
    "revenues_from_state_of_ct": 10269441.0,
    "revenues_from_federal": 7000.0,
    "use_of_fund_balance": 200000.0,
    "all_other_revenue": 1432916.0,
    "total_revenue": 61551357.0,
    "education_expenditures": 42989855.0,
    "debt_service": 4700000.0,
    "contingency_amount": 40000.0,
    "all_other_expenditures": 13821502.0,
    "total_expenditures": 61551357.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 37.33,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-02"
   },
   "2023": {
    "property_tax_revenue": 47806925.0,
    "revenues_from_state_of_ct": 10338838.0,
    "revenues_from_federal": 7000.0,
    "use_of_fund_balance": 268000.0,
    "all_other_revenue": 1290236.0,
    "total_revenue": 59710999.0,
    "education_expenditures": 41737723.0,
    "debt_service": 4700000.0,
    "contingency_amount": 40000.0,
    "all_other_expenditures": 13233276.0,
    "total_expenditures": 59710999.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 36.58,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-17"
   },
   "2022": {
    "property_tax_revenue": 47310862.0,
    "revenues_from_state_of_ct": 9294754.0,
    "revenues_from_federal": 6000.0,
    "use_of_fund_balance": 350000.0,
    "all_other_revenue": 1253266.0,
    "total_revenue": 58214882.0,
    "education_expenditures": 40819289.0,
    "debt_service": 4650000.0,
    "contingency_amount": 35000.0,
    "all_other_expenditures": 12710593.0,
    "total_expenditures": 58214882.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 37.11,
    "mill_rate_motor_vehicle": 37.11,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "Torrington": {
   "2026": {
    "property_tax_revenue": 106027066.0,
    "revenues_from_state_of_ct": 30683533.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 5000000.0,
    "all_other_revenue": 8877570.0,
    "total_revenue": 150588169.0,
    "education_expenditures": 78722698.0,
    "debt_service": 9201957.0,
    "contingency_amount": 270000.0,
    "all_other_expenditures": 62393514.0,
    "total_expenditures": 150588169.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 38.45,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-06-05"
   },
   "2025": {
    "property_tax_revenue": 100496993.0,
    "revenues_from_state_of_ct": 32680657.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 3900000.0,
    "all_other_revenue": 11941659.0,
    "total_revenue": 149019309.0,
    "education_expenditures": 78722698.0,
    "debt_service": 9142663.0,
    "contingency_amount": 270000.0,
    "all_other_expenditures": 60883948.0,
    "total_expenditures": 149019309.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 47.97,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-06-04"
   },
   "2024": {
    "property_tax_revenue": 99789271.0,
    "revenues_from_state_of_ct": 32326597.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1900000.0,
    "all_other_revenue": 12474935.0,
    "total_revenue": 146490803.0,
    "education_expenditures": 79472698.0,
    "debt_service": 6878392.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 59839713.0,
    "total_expenditures": 146490803.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 47.96,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-06-08"
   },
   "2023": {
    "property_tax_revenue": 97831004.0,
    "revenues_from_state_of_ct": 31355930.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2100000.0,
    "all_other_revenue": 8659539.0,
    "total_revenue": 139946473.0,
    "education_expenditures": 78131123.0,
    "debt_service": 5216783.0,
    "contingency_amount": 350000.0,
    "all_other_expenditures": 56248567.0,
    "total_expenditures": 139946473.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 47.14,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-31"
   },
   "2022": {
    "property_tax_revenue": 96798382.0,
    "revenues_from_state_of_ct": 28398801.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 3100000.0,
    "all_other_revenue": 7351725.0,
    "total_revenue": 135648908.0,
    "education_expenditures": 76932898.0,
    "debt_service": 4617552.0,
    "contingency_amount": 250000.0,
    "all_other_expenditures": 53848458.0,
    "total_expenditures": 135648908.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 46.17,
    "mill_rate_motor_vehicle": 45.0,
    "date_budget_adopted": "2021-06-15"
   }
  },
  "Trumbull": {
   "2026": {
    "property_tax_revenue": 190147277.0,
    "revenues_from_state_of_ct": 7001399.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2800000.0,
    "all_other_revenue": 11069238.0,
    "total_revenue": 211017914.0,
    "education_expenditures": 129177640.0,
    "debt_service": 13743818.0,
    "contingency_amount": 454029.0,
    "all_other_expenditures": 67642427.0,
    "total_expenditures": 211017914.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 35.69,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-08"
   },
   "2025": {
    "property_tax_revenue": 184228016.0,
    "revenues_from_state_of_ct": 7153652.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1500000.0,
    "all_other_revenue": 11405176.0,
    "total_revenue": 204286844.0,
    "education_expenditures": 124530402.0,
    "debt_service": 13397709.0,
    "contingency_amount": 787121.0,
    "all_other_expenditures": 65571612.0,
    "total_expenditures": 204286844.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 34.68,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-04-25"
   },
   "2024": {
    "property_tax_revenue": 181926821.0,
    "revenues_from_state_of_ct": 4768428.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 10315249.0,
    "total_revenue": 197010498.0,
    "education_expenditures": 119740771.0,
    "debt_service": 13855815.0,
    "contingency_amount": 508972.0,
    "all_other_expenditures": 62904940.0,
    "total_expenditures": 197010498.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 34.15,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-04"
   },
   "2023": {
    "property_tax_revenue": 177354361.0,
    "revenues_from_state_of_ct": 5221861.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 7494710.0,
    "total_revenue": 190070932.0,
    "education_expenditures": 115915558.0,
    "debt_service": 13464386.0,
    "contingency_amount": 224382.0,
    "all_other_expenditures": 60466606.0,
    "total_expenditures": 190070932.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 33.64,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-02"
   },
   "2022": {
    "property_tax_revenue": 166943953.0,
    "revenues_from_state_of_ct": 4210016.0,
    "revenues_from_federal": 4600000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 8196645.0,
    "total_revenue": 183950614.0,
    "education_expenditures": 112296658.0,
    "debt_service": 13661216.0,
    "contingency_amount": 90065.0,
    "all_other_expenditures": 57902675.0,
    "total_expenditures": 183950614.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 35.42,
    "mill_rate_motor_vehicle": 35.42,
    "date_budget_adopted": "2021-05-20"
   }
  },
  "Union": {
   "2026": {
    "property_tax_revenue": 2935821.0,
    "revenues_from_state_of_ct": 365364.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 300000.0,
    "all_other_revenue": 299118.0,
    "total_revenue": 3900303.0,
    "education_expenditures": 2021264.0,
    "debt_service": 216664.0,
    "contingency_amount": 31995.0,
    "all_other_expenditures": 1630380.0,
    "total_expenditures": 3900303.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 23.68,
    "mill_rate_motor_vehicle": 23.68,
    "date_budget_adopted": "2025-05-12"
   },
   "2025": {
    "property_tax_revenue": 2829085.0,
    "revenues_from_state_of_ct": 797763.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 230000.0,
    "all_other_revenue": 126800.0,
    "total_revenue": 3983648.0,
    "education_expenditures": 1931529.0,
    "debt_service": 216664.0,
    "contingency_amount": 32015.0,
    "all_other_expenditures": 1803440.0,
    "total_expenditures": 3983648.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 22.78,
    "mill_rate_motor_vehicle": 22.78,
    "date_budget_adopted": "2024-05-13"
   },
   "2024": {
    "property_tax_revenue": 2777251.0,
    "revenues_from_state_of_ct": 408201.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 200000.0,
    "all_other_revenue": 207603.0,
    "total_revenue": 3593055.0,
    "education_expenditures": 1858383.0,
    "debt_service": 216664.0,
    "contingency_amount": 25185.0,
    "all_other_expenditures": 1492823.0,
    "total_expenditures": 3593055.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 28.35,
    "mill_rate_motor_vehicle": 28.35,
    "date_budget_adopted": "2023-05-08"
   },
   "2023": {
    "property_tax_revenue": 2661960.0,
    "revenues_from_state_of_ct": 410832.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 170000.0,
    "all_other_revenue": 112840.0,
    "total_revenue": 3355632.0,
    "education_expenditures": 1820629.0,
    "debt_service": 175017.0,
    "contingency_amount": 24578.0,
    "all_other_expenditures": 1335408.0,
    "total_expenditures": 3355632.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 27.85,
    "mill_rate_motor_vehicle": 27.85,
    "date_budget_adopted": "2022-05-09"
   },
   "2022": {
    "property_tax_revenue": 2698438.0,
    "revenues_from_state_of_ct": 399474.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 175000.0,
    "all_other_revenue": 117704.0,
    "total_revenue": 3390616.0,
    "education_expenditures": 1882051.0,
    "debt_service": 180000.0,
    "contingency_amount": 23732.0,
    "all_other_expenditures": 1304833.0,
    "total_expenditures": 3390616.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 28.6,
    "mill_rate_motor_vehicle": 28.6,
    "date_budget_adopted": "2021-05-10"
   }
  },
  "Vernon": {
   "2026": {
    "property_tax_revenue": 80254568.0,
    "revenues_from_state_of_ct": 19449477.0,
    "revenues_from_federal": 36549.0,
    "use_of_fund_balance": 1826248.0,
    "all_other_revenue": 6036519.0,
    "total_revenue": 107603361.0,
    "education_expenditures": 60419570.0,
    "debt_service": 6775967.0,
    "contingency_amount": 358000.0,
    "all_other_expenditures": 40049824.0,
    "total_expenditures": 107603361.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 36.09,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-04-22"
   },
   "2025": {
    "property_tax_revenue": 78014716.0,
    "revenues_from_state_of_ct": 18860924.0,
    "revenues_from_federal": 22000.0,
    "use_of_fund_balance": 6672776.0,
    "all_other_revenue": 5606363.0,
    "total_revenue": 109176779.0,
    "education_expenditures": 58779064.0,
    "debt_service": 7232255.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 42965460.0,
    "total_expenditures": 109176779.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 35.09,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-04-23"
   },
   "2024": {
    "property_tax_revenue": 74099469.0,
    "revenues_from_state_of_ct": 18859403.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 4090440.0,
    "all_other_revenue": 4928777.0,
    "total_revenue": 101978089.0,
    "education_expenditures": 57867876.0,
    "debt_service": 7732921.0,
    "contingency_amount": 290000.0,
    "all_other_expenditures": 36087292.0,
    "total_expenditures": 101978089.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 33.39,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-04-25"
   },
   "2023": {
    "property_tax_revenue": 72669052.0,
    "revenues_from_state_of_ct": 20318717.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 906088.0,
    "all_other_revenue": 5913818.0,
    "total_revenue": 99807675.0,
    "education_expenditures": 55775479.0,
    "debt_service": 7657031.0,
    "contingency_amount": 387975.0,
    "all_other_expenditures": 35987190.0,
    "total_expenditures": 99807675.0,
    "budgeted_tax_collection": 0.9803,
    "mill_rate_real_estate_personal": 33.39,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-04-26"
   },
   "2022": {
    "property_tax_revenue": 72277198.0,
    "revenues_from_state_of_ct": 18478552.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 1500000.0,
    "all_other_revenue": 3633308.0,
    "total_revenue": 95889058.0,
    "education_expenditures": 55032612.0,
    "debt_service": 7557750.0,
    "contingency_amount": 150931.0,
    "all_other_expenditures": 33147765.0,
    "total_expenditures": 95889058.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 39.63,
    "mill_rate_motor_vehicle": 39.63,
    "date_budget_adopted": "2021-04-27"
   }
  },
  "Voluntown": {
   "2026": {
    "property_tax_revenue": 6859841.0,
    "revenues_from_state_of_ct": 2820569.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 211402.0,
    "all_other_revenue": 263532.0,
    "total_revenue": 10155344.0,
    "education_expenditures": 7379927.0,
    "debt_service": 0.0,
    "contingency_amount": 1000.0,
    "all_other_expenditures": 2774417.0,
    "total_expenditures": 10155344.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 20.72,
    "mill_rate_motor_vehicle": 20.72,
    "date_budget_adopted": "2025-07-15"
   },
   "2025": {
    "property_tax_revenue": 6840026.0,
    "revenues_from_state_of_ct": 2749925.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 352230.0,
    "total_revenue": 9942181.0,
    "education_expenditures": 7301475.0,
    "debt_service": 0.0,
    "contingency_amount": 1000.0,
    "all_other_expenditures": 2639706.0,
    "total_expenditures": 9942181.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 29.24,
    "mill_rate_motor_vehicle": 29.24,
    "date_budget_adopted": "2024-06-05"
   },
   "2024": {
    "property_tax_revenue": 6490019.0,
    "revenues_from_state_of_ct": 2706131.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 330055.0,
    "total_revenue": 9526205.0,
    "education_expenditures": 7055334.0,
    "debt_service": 0.0,
    "contingency_amount": 5000.0,
    "all_other_expenditures": 2465871.0,
    "total_expenditures": 9526205.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 27.77,
    "mill_rate_motor_vehicle": 27.77,
    "date_budget_adopted": "2023-05-30"
   },
   "2023": {
    "property_tax_revenue": 6341305.0,
    "revenues_from_state_of_ct": 2708391.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 184055.0,
    "total_revenue": 9233751.0,
    "education_expenditures": 6850333.0,
    "debt_service": 0.0,
    "contingency_amount": 5000.0,
    "all_other_expenditures": 2378418.0,
    "total_expenditures": 9233751.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 27.77,
    "mill_rate_motor_vehicle": 27.77,
    "date_budget_adopted": "2022-06-07"
   },
   "2022": {
    "property_tax_revenue": 6167685.0,
    "revenues_from_state_of_ct": 2647704.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 173932.0,
    "total_revenue": 8989321.0,
    "education_expenditures": 6785196.0,
    "debt_service": 0.0,
    "contingency_amount": 5000.0,
    "all_other_expenditures": 2199125.0,
    "total_expenditures": 8989321.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 28.08,
    "mill_rate_motor_vehicle": 28.08,
    "date_budget_adopted": "2021-05-25"
   }
  },
  "Wallingford": {
   "2026": {
    "property_tax_revenue": 147972729.0,
    "revenues_from_state_of_ct": 26946637.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 9000000.0,
    "all_other_revenue": 20130787.0,
    "total_revenue": 204050153.0,
    "education_expenditures": 121722102.0,
    "debt_service": 6694695.0,
    "contingency_amount": 500000.0,
    "all_other_expenditures": 75133356.0,
    "total_expenditures": 204050153.0,
    "budgeted_tax_collection": 0.982,
    "mill_rate_real_estate_personal": 24.12,
    "mill_rate_motor_vehicle": 24.12,
    "date_budget_adopted": "2025-05-13"
   },
   "2025": {
    "property_tax_revenue": 143670261.0,
    "revenues_from_state_of_ct": 26874002.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 7900000.0,
    "all_other_revenue": 17773528.0,
    "total_revenue": 196217791.0,
    "education_expenditures": 118017277.0,
    "debt_service": 6556728.0,
    "contingency_amount": 1050000.0,
    "all_other_expenditures": 70593786.0,
    "total_expenditures": 196217791.0,
    "budgeted_tax_collection": 0.982,
    "mill_rate_real_estate_personal": 30.66,
    "mill_rate_motor_vehicle": 30.66,
    "date_budget_adopted": "2024-05-23"
   },
   "2024": {
    "property_tax_revenue": 137005561.0,
    "revenues_from_state_of_ct": 26572820.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 7900000.0,
    "all_other_revenue": 15347299.0,
    "total_revenue": 186825680.0,
    "education_expenditures": 113511919.0,
    "debt_service": 5196119.0,
    "contingency_amount": 900000.0,
    "all_other_expenditures": 67217642.0,
    "total_expenditures": 186825680.0,
    "budgeted_tax_collection": 0.982,
    "mill_rate_real_estate_personal": 29.34,
    "mill_rate_motor_vehicle": 29.34,
    "date_budget_adopted": "2023-05-17"
   },
   "2023": {
    "property_tax_revenue": 134059171.0,
    "revenues_from_state_of_ct": 25915781.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 6400000.0,
    "all_other_revenue": 14328340.0,
    "total_revenue": 180703292.0,
    "education_expenditures": 109897692.0,
    "debt_service": 5939482.0,
    "contingency_amount": 775000.0,
    "all_other_expenditures": 64091118.0,
    "total_expenditures": 180703292.0,
    "budgeted_tax_collection": 0.982,
    "mill_rate_real_estate_personal": 29.04,
    "mill_rate_motor_vehicle": 29.04,
    "date_budget_adopted": "2022-05-24"
   },
   "2022": {
    "property_tax_revenue": 129151439.0,
    "revenues_from_state_of_ct": 25122234.0,
    "revenues_from_federal": 946914.0,
    "use_of_fund_balance": 7900000.0,
    "all_other_revenue": 13969492.0,
    "total_revenue": 177090079.0,
    "education_expenditures": 106716916.0,
    "debt_service": 5729669.0,
    "contingency_amount": 2053552.0,
    "all_other_expenditures": 62589942.0,
    "total_expenditures": 177090079.0,
    "budgeted_tax_collection": 0.982,
    "mill_rate_real_estate_personal": 28.52,
    "mill_rate_motor_vehicle": 28.52,
    "date_budget_adopted": "2021-05-18"
   }
  },
  "Warren": {
   "2026": {
    "property_tax_revenue": 6489482.0,
    "revenues_from_state_of_ct": 6752.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 727946.0,
    "all_other_revenue": 132600.0,
    "total_revenue": 7356780.0,
    "education_expenditures": 3524336.0,
    "debt_service": 166792.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3665652.0,
    "total_expenditures": 7356780.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 12.75,
    "mill_rate_motor_vehicle": 12.75,
    "date_budget_adopted": "2025-05-15"
   },
   "2025": {
    "property_tax_revenue": 6440167.0,
    "revenues_from_state_of_ct": 5152.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 112181.0,
    "all_other_revenue": 212427.0,
    "total_revenue": 6769927.0,
    "education_expenditures": 2942950.0,
    "debt_service": 172320.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3654657.0,
    "total_expenditures": 6769927.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 12.75,
    "mill_rate_motor_vehicle": 12.75,
    "date_budget_adopted": "2024-05-16"
   },
   "2024": {
    "property_tax_revenue": 6576463.0,
    "revenues_from_state_of_ct": 5152.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 94854.0,
    "all_other_revenue": 107200.0,
    "total_revenue": 6783669.0,
    "education_expenditures": 3361928.0,
    "debt_service": 176880.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 3244861.0,
    "total_expenditures": 6783669.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 13.15,
    "mill_rate_motor_vehicle": 13.15,
    "date_budget_adopted": "2023-05-18"
   },
   "2023": {
    "property_tax_revenue": 5637583.0,
    "revenues_from_state_of_ct": 5152.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 387166.0,
    "all_other_revenue": 112700.0,
    "total_revenue": 6142601.0,
    "education_expenditures": 3456084.0,
    "debt_service": 182488.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2504029.0,
    "total_expenditures": 6142601.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 14.15,
    "mill_rate_motor_vehicle": 14.15,
    "date_budget_adopted": "2022-05-19"
   },
   "2022": {
    "property_tax_revenue": 5501367.0,
    "revenues_from_state_of_ct": 5502.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 61841.0,
    "all_other_revenue": 110200.0,
    "total_revenue": 5678910.0,
    "education_expenditures": 3047847.0,
    "debt_service": 187128.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 2443935.0,
    "total_expenditures": 5678910.0,
    "budgeted_tax_collection": 1.0,
    "mill_rate_real_estate_personal": 14.15,
    "mill_rate_motor_vehicle": 14.15,
    "date_budget_adopted": "2021-05-20"
   }
  },
  "Washington": {
   "2026": {
    "property_tax_revenue": 18866662.0,
    "revenues_from_state_of_ct": 759785.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1731442.0,
    "all_other_revenue": 1218608.0,
    "total_revenue": 22576497.0,
    "education_expenditures": 11677431.0,
    "debt_service": 251400.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 10647666.0,
    "total_expenditures": 22576497.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 10.85,
    "mill_rate_motor_vehicle": 10.85,
    "date_budget_adopted": "2025-05-19"
   },
   "2025": {
    "property_tax_revenue": 18600372.0,
    "revenues_from_state_of_ct": 304788.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1478273.0,
    "all_other_revenue": 1267608.0,
    "total_revenue": 21651041.0,
    "education_expenditures": 11707576.0,
    "debt_service": 189074.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 9754391.0,
    "total_expenditures": 21651041.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 10.85,
    "mill_rate_motor_vehicle": 10.85,
    "date_budget_adopted": "2024-05-16"
   },
   "2024": {
    "property_tax_revenue": 18150262.0,
    "revenues_from_state_of_ct": 204364.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1628528.0,
    "all_other_revenue": 958400.0,
    "total_revenue": 20941554.0,
    "education_expenditures": 11536171.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 9405383.0,
    "total_expenditures": 20941554.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 14.25,
    "mill_rate_motor_vehicle": 14.25,
    "date_budget_adopted": "2023-05-18"
   },
   "2023": {
    "property_tax_revenue": 17613451.0,
    "revenues_from_state_of_ct": 136153.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1316931.0,
    "all_other_revenue": 792876.0,
    "total_revenue": 19859411.0,
    "education_expenditures": 11099816.0,
    "debt_service": 0.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 8760795.0,
    "total_expenditures": 19860611.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 14.25,
    "mill_rate_motor_vehicle": 14.25,
    "date_budget_adopted": "2022-05-19"
   },
   "2022": {
    "property_tax_revenue": 17197211.0,
    "revenues_from_state_of_ct": 67233.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 966935.0,
    "all_other_revenue": 610000.0,
    "total_revenue": 18841379.0,
    "education_expenditures": 10497130.0,
    "debt_service": null,
    "contingency_amount": null,
    "all_other_expenditures": 8344249.0,
    "total_expenditures": 18841379.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 14.25,
    "mill_rate_motor_vehicle": 14.25,
    "date_budget_adopted": "2021-05-20"
   }
  },
  "Waterbury": {
   "2026": {
    "property_tax_revenue": 266207334.0,
    "revenues_from_state_of_ct": 150043741.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 3000000.0,
    "all_other_revenue": 27375983.0,
    "total_revenue": 446627058.0,
    "education_expenditures": 158375000.0,
    "debt_service": 22000000.0,
    "contingency_amount": 2500000.0,
    "all_other_expenditures": 263752058.0,
    "total_expenditures": 446627058.0,
    "budgeted_tax_collection": 0.96,
    "mill_rate_real_estate_personal": 44.98,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-06-02"
   },
   "2025": {
    "property_tax_revenue": 264042324.0,
    "revenues_from_state_of_ct": 155432713.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 3000000.0,
    "all_other_revenue": 24247250.0,
    "total_revenue": 446722287.0,
    "education_expenditures": 158375000.0,
    "debt_service": 22500000.0,
    "contingency_amount": 1500000.0,
    "all_other_expenditures": 264347287.0,
    "total_expenditures": 446722287.0,
    "budgeted_tax_collection": 0.96,
    "mill_rate_real_estate_personal": 49.44,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-06-04"
   },
   "2024": {
    "property_tax_revenue": 259692254.0,
    "revenues_from_state_of_ct": 156551454.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 3000000.0,
    "all_other_revenue": 21571475.0,
    "total_revenue": 440815183.0,
    "education_expenditures": 158375000.0,
    "debt_service": 22500000.0,
    "contingency_amount": 1500000.0,
    "all_other_expenditures": 258440183.0,
    "total_expenditures": 440815183.0,
    "budgeted_tax_collection": 0.96,
    "mill_rate_real_estate_personal": 54.19,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-06-05"
   },
   "2023": {
    "property_tax_revenue": 253962094.0,
    "revenues_from_state_of_ct": 150176276.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 3000000.0,
    "all_other_revenue": 21806647.0,
    "total_revenue": 428945017.0,
    "education_expenditures": 158375000.0,
    "debt_service": 21500000.0,
    "contingency_amount": 2500000.0,
    "all_other_expenditures": 246570017.0,
    "total_expenditures": 428945017.0,
    "budgeted_tax_collection": 0.96,
    "mill_rate_real_estate_personal": 60.21,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-06-06"
   },
   "2022": {
    "property_tax_revenue": 256952067.0,
    "revenues_from_state_of_ct": 143392381.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 3000000.0,
    "all_other_revenue": 21670882.0,
    "total_revenue": 425015330.0,
    "education_expenditures": 158375000.0,
    "debt_service": 22000000.0,
    "contingency_amount": 1500000.0,
    "all_other_expenditures": 243140330.0,
    "total_expenditures": 425015330.0,
    "budgeted_tax_collection": 0.96,
    "mill_rate_real_estate_personal": 60.21,
    "mill_rate_motor_vehicle": 45.0,
    "date_budget_adopted": "2021-06-07"
   }
  },
  "Waterford": {
   "2026": {
    "property_tax_revenue": 96854653.0,
    "revenues_from_state_of_ct": 1686050.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4576441.0,
    "total_revenue": 103117144.0,
    "education_expenditures": 59828308.0,
    "debt_service": 7964500.0,
    "contingency_amount": 265000.0,
    "all_other_expenditures": 41771671.0,
    "total_expenditures": 109829479.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 23.53,
    "mill_rate_motor_vehicle": 23.5,
    "date_budget_adopted": "2025-05-14"
   },
   "2025": {
    "property_tax_revenue": 96981849.0,
    "revenues_from_state_of_ct": 1653211.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1000000.0,
    "all_other_revenue": 5231590.0,
    "total_revenue": 104866650.0,
    "education_expenditures": 57611181.0,
    "debt_service": 8109746.0,
    "contingency_amount": 265000.0,
    "all_other_expenditures": 41253031.0,
    "total_expenditures": 107238958.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 22.3,
    "mill_rate_motor_vehicle": 22.3,
    "date_budget_adopted": "2024-05-15"
   },
   "2024": {
    "property_tax_revenue": 95263203.0,
    "revenues_from_state_of_ct": 1656155.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 5833701.0,
    "total_revenue": 102753059.0,
    "education_expenditures": 54193983.0,
    "debt_service": 8148250.0,
    "contingency_amount": 265000.0,
    "all_other_expenditures": 39465965.0,
    "total_expenditures": 102073198.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 21.2,
    "mill_rate_motor_vehicle": 21.2,
    "date_budget_adopted": "2023-05-10"
   },
   "2023": {
    "property_tax_revenue": 93087059.0,
    "revenues_from_state_of_ct": 1166473.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1971686.0,
    "total_revenue": 96225218.0,
    "education_expenditures": 52109124.0,
    "debt_service": 7197640.0,
    "contingency_amount": 265000.0,
    "all_other_expenditures": 39809459.0,
    "total_expenditures": 99381223.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 27.56,
    "mill_rate_motor_vehicle": 27.56,
    "date_budget_adopted": "2022-05-11"
   },
   "2022": {
    "property_tax_revenue": 94084450.0,
    "revenues_from_state_of_ct": 1049062.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": null,
    "all_other_revenue": 2584973.0,
    "total_revenue": 97718485.0,
    "education_expenditures": 50645471.0,
    "debt_service": 7934633.0,
    "contingency_amount": 265000.0,
    "all_other_expenditures": 38160440.0,
    "total_expenditures": 97005544.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 27.64,
    "mill_rate_motor_vehicle": 27.64,
    "date_budget_adopted": "2021-05-06"
   }
  },
  "Watertown": {
   "2026": {
    "property_tax_revenue": 78309048.0,
    "revenues_from_state_of_ct": 14172397.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3439733.0,
    "total_revenue": 95921178.0,
    "education_expenditures": 57599764.0,
    "debt_service": 6675731.0,
    "contingency_amount": 35000.0,
    "all_other_expenditures": 31610683.0,
    "total_expenditures": 95921178.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 30.04,
    "mill_rate_motor_vehicle": 30.04,
    "date_budget_adopted": "2025-05-20"
   },
   "2025": {
    "property_tax_revenue": 74243326.0,
    "revenues_from_state_of_ct": 15338788.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3109680.0,
    "total_revenue": 92691794.0,
    "education_expenditures": 55305902.0,
    "debt_service": 6389730.0,
    "contingency_amount": 35000.0,
    "all_other_expenditures": 30961162.0,
    "total_expenditures": 92691794.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 28.37,
    "mill_rate_motor_vehicle": 28.37,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 72582935.0,
    "revenues_from_state_of_ct": 14303288.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2894657.0,
    "total_revenue": 89780880.0,
    "education_expenditures": 53957069.0,
    "debt_service": 6610435.0,
    "contingency_amount": 35000.0,
    "all_other_expenditures": 29178376.0,
    "total_expenditures": 89780880.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 36.86,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-23"
   },
   "2023": {
    "property_tax_revenue": 67678064.0,
    "revenues_from_state_of_ct": 13150667.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2604568.0,
    "total_revenue": 83433299.0,
    "education_expenditures": 50049438.0,
    "debt_service": 6508489.0,
    "contingency_amount": 35000.0,
    "all_other_expenditures": 26840372.0,
    "total_expenditures": 83433299.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 34.94,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-06-21"
   },
   "2022": {
    "property_tax_revenue": 64585862.0,
    "revenues_from_state_of_ct": 12575058.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2654041.0,
    "total_revenue": 79814961.0,
    "education_expenditures": 48089863.0,
    "debt_service": 6652898.0,
    "contingency_amount": 30000.0,
    "all_other_expenditures": 25042200.0,
    "total_expenditures": 79814961.0,
    "budgeted_tax_collection": 0.986,
    "mill_rate_real_estate_personal": 34.56,
    "mill_rate_motor_vehicle": 34.56,
    "date_budget_adopted": "2021-05-18"
   }
  },
  "West Hartford": {
   "2026": {
    "property_tax_revenue": 318190798.0,
    "revenues_from_state_of_ct": 35921903.0,
    "revenues_from_federal": 80880.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 13538485.0,
    "total_revenue": 367732066.0,
    "education_expenditures": 213351800.0,
    "debt_service": 33412848.0,
    "contingency_amount": 879323.0,
    "all_other_expenditures": 120088095.0,
    "total_expenditures": 367732066.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 44.78,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-04-22"
   },
   "2025": {
    "property_tax_revenue": 298960452.0,
    "revenues_from_state_of_ct": 34873552.0,
    "revenues_from_federal": 1580880.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 12124197.0,
    "total_revenue": 347539081.0,
    "education_expenditures": 200803856.0,
    "debt_service": 29503909.0,
    "contingency_amount": 2012227.0,
    "all_other_expenditures": 115219089.0,
    "total_expenditures": 347539081.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 42.35,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-04-24"
   },
   "2024": {
    "property_tax_revenue": 288120669.0,
    "revenues_from_state_of_ct": 32250546.0,
    "revenues_from_federal": 80880.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 10738569.0,
    "total_revenue": 331190664.0,
    "education_expenditures": 190191121.0,
    "debt_service": 29183716.0,
    "contingency_amount": 500000.0,
    "all_other_expenditures": 111315827.0,
    "total_expenditures": 331190664.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 40.92,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-04-25"
   },
   "2023": {
    "property_tax_revenue": 283062250.0,
    "revenues_from_state_of_ct": 25698632.0,
    "revenues_from_federal": 84612.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 8236657.0,
    "total_revenue": 317082151.0,
    "education_expenditures": 181187018.0,
    "debt_service": 29796697.0,
    "contingency_amount": 960000.0,
    "all_other_expenditures": 105138436.0,
    "total_expenditures": 317082151.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 40.68,
    "mill_rate_motor_vehicle": 40.68,
    "date_budget_adopted": "2022-04-25"
   },
   "2022": {
    "property_tax_revenue": 271251380.0,
    "revenues_from_state_of_ct": 25666134.0,
    "revenues_from_federal": 4219570.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 7304944.0,
    "total_revenue": 308442028.0,
    "education_expenditures": 175556055.0,
    "debt_service": 15643560.0,
    "contingency_amount": 1598281.0,
    "all_other_expenditures": 115644132.0,
    "total_expenditures": 308442028.0,
    "budgeted_tax_collection": 0.991,
    "mill_rate_real_estate_personal": 42.42,
    "mill_rate_motor_vehicle": 42.42,
    "date_budget_adopted": "2021-05-25"
   }
  },
  "West Haven": {
   "2026": {
    "property_tax_revenue": 117154398.0,
    "revenues_from_state_of_ct": 58617661.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 10906758.0,
    "total_revenue": 186678817.0,
    "education_expenditures": 93560421.0,
    "debt_service": 13102366.0,
    "contingency_amount": 2509731.0,
    "all_other_expenditures": 77506299.0,
    "total_expenditures": 186678817.0,
    "budgeted_tax_collection": 0.984,
    "mill_rate_real_estate_personal": 25.58,
    "mill_rate_motor_vehicle": 25.58,
    "date_budget_adopted": "2025-05-01"
   },
   "2025": {
    "property_tax_revenue": 115468774.0,
    "revenues_from_state_of_ct": 56710418.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 10418728.0,
    "total_revenue": 182597920.0,
    "education_expenditures": 91960421.0,
    "debt_service": 14888446.0,
    "contingency_amount": 2368453.0,
    "all_other_expenditures": 73380600.0,
    "total_expenditures": 182597920.0,
    "budgeted_tax_collection": 0.984,
    "mill_rate_real_estate_personal": 36.57,
    "mill_rate_motor_vehicle": 29.46,
    "date_budget_adopted": "2024-05-16"
   },
   "2024": {
    "property_tax_revenue": 109538316.0,
    "revenues_from_state_of_ct": 56198193.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 8167544.0,
    "total_revenue": 173904053.0,
    "education_expenditures": 89960421.0,
    "debt_service": 14358925.0,
    "contingency_amount": 2604570.0,
    "all_other_expenditures": 66980137.0,
    "total_expenditures": 173904053.0,
    "budgeted_tax_collection": 0.984,
    "mill_rate_real_estate_personal": 34.81,
    "mill_rate_motor_vehicle": 26.46,
    "date_budget_adopted": "2023-06-15"
   },
   "2023": {
    "property_tax_revenue": 105020026.0,
    "revenues_from_state_of_ct": 56271909.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 7070181.0,
    "total_revenue": 168362116.0,
    "education_expenditures": 89960421.0,
    "debt_service": 14628695.0,
    "contingency_amount": 3228500.0,
    "all_other_expenditures": 60544500.0,
    "total_expenditures": 168362116.0,
    "budgeted_tax_collection": 0.984,
    "mill_rate_real_estate_personal": 34.0,
    "mill_rate_motor_vehicle": 29.46,
    "date_budget_adopted": "2022-06-15"
   },
   "2022": {
    "property_tax_revenue": 101896440.0,
    "revenues_from_state_of_ct": 53278654.0,
    "revenues_from_federal": 1575000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 8792605.0,
    "total_revenue": 165542699.0,
    "education_expenditures": 89960420.0,
    "debt_service": 17900579.0,
    "contingency_amount": 900000.0,
    "all_other_expenditures": 56781700.0,
    "total_expenditures": 165542699.0,
    "budgeted_tax_collection": 0.984,
    "mill_rate_real_estate_personal": 34.0,
    "mill_rate_motor_vehicle": 37.0,
    "date_budget_adopted": "2021-05-06"
   }
  },
  "Westbrook": {
   "2026": {
    "property_tax_revenue": 31759765.0,
    "revenues_from_state_of_ct": 801568.0,
    "revenues_from_federal": 5000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2777681.0,
    "total_revenue": 35344014.0,
    "education_expenditures": 20611106.0,
    "debt_service": 1202325.0,
    "contingency_amount": 411373.0,
    "all_other_expenditures": 13119210.0,
    "total_expenditures": 35344014.0,
    "budgeted_tax_collection": 0.997,
    "mill_rate_real_estate_personal": 22.5,
    "mill_rate_motor_vehicle": 22.5,
    "date_budget_adopted": "2025-05-12"
   },
   "2025": {
    "property_tax_revenue": 30796433.0,
    "revenues_from_state_of_ct": 801567.0,
    "revenues_from_federal": 5000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2503110.0,
    "total_revenue": 34106110.0,
    "education_expenditures": 20034742.0,
    "debt_service": 1256525.0,
    "contingency_amount": 170000.0,
    "all_other_expenditures": 12644843.0,
    "total_expenditures": 34106110.0,
    "budgeted_tax_collection": 0.997,
    "mill_rate_real_estate_personal": 21.7,
    "mill_rate_motor_vehicle": 21.7,
    "date_budget_adopted": "2024-05-13"
   },
   "2024": {
    "property_tax_revenue": 30245669.0,
    "revenues_from_state_of_ct": 775162.0,
    "revenues_from_federal": 5000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2322858.0,
    "total_revenue": 33348689.0,
    "education_expenditures": 19414120.0,
    "debt_service": 1869600.0,
    "contingency_amount": 232683.0,
    "all_other_expenditures": 11832286.0,
    "total_expenditures": 33348689.0,
    "budgeted_tax_collection": 0.997,
    "mill_rate_real_estate_personal": 21.32,
    "mill_rate_motor_vehicle": 21.32,
    "date_budget_adopted": "2023-05-15"
   },
   "2023": {
    "property_tax_revenue": 29358890.0,
    "revenues_from_state_of_ct": 784457.0,
    "revenues_from_federal": 5000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1759259.0,
    "total_revenue": 31907606.0,
    "education_expenditures": 18761280.0,
    "debt_service": 2043825.0,
    "contingency_amount": 315000.0,
    "all_other_expenditures": 10787501.0,
    "total_expenditures": 31907606.0,
    "budgeted_tax_collection": 0.997,
    "mill_rate_real_estate_personal": 20.76,
    "mill_rate_motor_vehicle": 20.76,
    "date_budget_adopted": "2022-05-09"
   },
   "2022": {
    "property_tax_revenue": 28980299.0,
    "revenues_from_state_of_ct": 729547.0,
    "revenues_from_federal": 5000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1563451.0,
    "total_revenue": 31278297.0,
    "education_expenditures": 18512328.0,
    "debt_service": 2110075.0,
    "contingency_amount": 70000.0,
    "all_other_expenditures": 10585894.0,
    "total_expenditures": 31278297.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 25.0,
    "mill_rate_motor_vehicle": 25.0,
    "date_budget_adopted": "2021-05-13"
   }
  },
  "Weston": {
   "2026": {
    "property_tax_revenue": 76869913.0,
    "revenues_from_state_of_ct": 689866.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3728800.0,
    "total_revenue": 81288579.0,
    "education_expenditures": 61098689.0,
    "debt_service": 494475.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 19695415.0,
    "total_expenditures": 81288579.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 23.9,
    "mill_rate_motor_vehicle": 23.9,
    "date_budget_adopted": "2025-05-03"
   },
   "2025": {
    "property_tax_revenue": 74595938.0,
    "revenues_from_state_of_ct": 801085.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3837400.0,
    "total_revenue": 79234423.0,
    "education_expenditures": 59339701.0,
    "debt_service": 864250.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 19030472.0,
    "total_expenditures": 79234423.0,
    "budgeted_tax_collection": 0.983,
    "mill_rate_real_estate_personal": 23.47,
    "mill_rate_motor_vehicle": 23.47,
    "date_budget_adopted": "2024-05-18"
   },
   "2024": {
    "property_tax_revenue": 75790712.0,
    "revenues_from_state_of_ct": 748820.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3159900.0,
    "total_revenue": 79699432.0,
    "education_expenditures": 57945055.0,
    "debt_service": 2967825.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 18786552.0,
    "total_expenditures": 79699432.0,
    "budgeted_tax_collection": 0.983,
    "mill_rate_real_estate_personal": 33.1,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-04-29"
   },
   "2023": {
    "property_tax_revenue": 74620169.0,
    "revenues_from_state_of_ct": 656575.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2618900.0,
    "total_revenue": 77895644.0,
    "education_expenditures": 56391182.0,
    "debt_service": 4387645.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 17116817.0,
    "total_expenditures": 77895644.0,
    "budgeted_tax_collection": 0.982,
    "mill_rate_real_estate_personal": 32.97,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-07"
   },
   "2022": {
    "property_tax_revenue": 72630379.0,
    "revenues_from_state_of_ct": 651879.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 270206.0,
    "all_other_revenue": 2413900.0,
    "total_revenue": 75966364.0,
    "education_expenditures": 55070090.0,
    "debt_service": 5524340.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 15371934.0,
    "total_expenditures": 75966364.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 32.92,
    "mill_rate_motor_vehicle": 32.92,
    "date_budget_adopted": "2021-05-01"
   }
  },
  "Westport": {
   "2026": {
    "property_tax_revenue": 218284926.0,
    "revenues_from_state_of_ct": 1298166.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 9200000.0,
    "all_other_revenue": 23743192.0,
    "total_revenue": 252526284.0,
    "education_expenditures": 151180056.0,
    "debt_service": 11028606.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 90317622.0,
    "total_expenditures": 252526284.0,
    "budgeted_tax_collection": 0.984,
    "mill_rate_real_estate_personal": 18.86,
    "mill_rate_motor_vehicle": 18.86,
    "date_budget_adopted": "2025-05-06"
   },
   "2025": {
    "property_tax_revenue": 211974053.0,
    "revenues_from_state_of_ct": 1337661.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 5900000.0,
    "all_other_revenue": 23932363.0,
    "total_revenue": 243144077.0,
    "education_expenditures": 144408429.0,
    "debt_service": 12118953.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 86616695.0,
    "total_expenditures": 243144077.0,
    "budgeted_tax_collection": 0.984,
    "mill_rate_real_estate_personal": 18.62,
    "mill_rate_motor_vehicle": 18.62,
    "date_budget_adopted": "2024-05-07"
   },
   "2024": {
    "property_tax_revenue": 205944771.0,
    "revenues_from_state_of_ct": 1918279.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 5655000.0,
    "all_other_revenue": 18827613.0,
    "total_revenue": 232345663.0,
    "education_expenditures": 137049193.0,
    "debt_service": 11663287.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 83633183.0,
    "total_expenditures": 232345663.0,
    "budgeted_tax_collection": 0.984,
    "mill_rate_real_estate_personal": 18.35,
    "mill_rate_motor_vehicle": 18.35,
    "date_budget_adopted": "2023-05-02"
   },
   "2023": {
    "property_tax_revenue": 198518049.0,
    "revenues_from_state_of_ct": 1639619.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 5959407.0,
    "all_other_revenue": 16648513.0,
    "total_revenue": 222765588.0,
    "education_expenditures": 130229370.0,
    "debt_service": 12548300.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 79987918.0,
    "total_expenditures": 222765588.0,
    "budgeted_tax_collection": 0.984,
    "mill_rate_real_estate_personal": 18.07,
    "mill_rate_motor_vehicle": 18.07,
    "date_budget_adopted": "2022-05-03"
   },
   "2022": {
    "property_tax_revenue": 194387849.0,
    "revenues_from_state_of_ct": 2571147.0,
    "revenues_from_federal": 2245341.0,
    "use_of_fund_balance": 6850000.0,
    "all_other_revenue": 12582377.0,
    "total_revenue": 218636714.0,
    "education_expenditures": 126328005.0,
    "debt_service": 13043003.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 79265706.0,
    "total_expenditures": 218636714.0,
    "budgeted_tax_collection": 0.984,
    "mill_rate_real_estate_personal": 18.07,
    "mill_rate_motor_vehicle": 18.07,
    "date_budget_adopted": "2021-05-04"
   }
  },
  "Wethersfield": {
   "2026": {
    "property_tax_revenue": 103686695.0,
    "revenues_from_state_of_ct": 18425401.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2050000.0,
    "all_other_revenue": 4848250.0,
    "total_revenue": 129010346.0,
    "education_expenditures": 67468339.0,
    "debt_service": 3644098.0,
    "contingency_amount": 340000.0,
    "all_other_expenditures": 57557909.0,
    "total_expenditures": 129010346.0,
    "budgeted_tax_collection": 0.9917,
    "mill_rate_real_estate_personal": 41.22,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-14"
   },
   "2025": {
    "property_tax_revenue": 99715808.0,
    "revenues_from_state_of_ct": 17930481.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1840000.0,
    "all_other_revenue": 5060705.0,
    "total_revenue": 124546994.0,
    "education_expenditures": 64937803.0,
    "debt_service": 4398968.0,
    "contingency_amount": 340000.0,
    "all_other_expenditures": 54870223.0,
    "total_expenditures": 124546994.0,
    "budgeted_tax_collection": 0.9917,
    "mill_rate_real_estate_personal": 43.22,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-13"
   },
   "2024": {
    "property_tax_revenue": 96595946.0,
    "revenues_from_state_of_ct": 16141327.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1200000.0,
    "all_other_revenue": 4472538.0,
    "total_revenue": 118409811.0,
    "education_expenditures": 61863166.0,
    "debt_service": 4551153.0,
    "contingency_amount": 340000.0,
    "all_other_expenditures": 51655492.0,
    "total_expenditures": 118409811.0,
    "budgeted_tax_collection": 0.9917,
    "mill_rate_real_estate_personal": 41.78,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-15"
   },
   "2023": {
    "property_tax_revenue": 94021317.0,
    "revenues_from_state_of_ct": 14539095.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1218000.0,
    "all_other_revenue": 3701216.0,
    "total_revenue": 113479628.0,
    "education_expenditures": 59869601.0,
    "debt_service": 4985922.0,
    "contingency_amount": 340000.0,
    "all_other_expenditures": 48284105.0,
    "total_expenditures": 113479628.0,
    "budgeted_tax_collection": 0.9917,
    "mill_rate_real_estate_personal": 41.08,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-11"
   },
   "2022": {
    "property_tax_revenue": 92604001.0,
    "revenues_from_state_of_ct": 11998888.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1580000.0,
    "all_other_revenue": 3551229.0,
    "total_revenue": 109734118.0,
    "education_expenditures": 57452181.0,
    "debt_service": 5918649.0,
    "contingency_amount": 93078.0,
    "all_other_expenditures": 46270210.0,
    "total_expenditures": 109734118.0,
    "budgeted_tax_collection": 0.9895,
    "mill_rate_real_estate_personal": 40.67,
    "mill_rate_motor_vehicle": 40.67,
    "date_budget_adopted": "2021-06-14"
   }
  },
  "Willington": {
   "2026": {
    "property_tax_revenue": 16746850.0,
    "revenues_from_state_of_ct": 3974650.0,
    "revenues_from_federal": 3000.0,
    "use_of_fund_balance": 700000.0,
    "all_other_revenue": 363000.0,
    "total_revenue": 21787500.0,
    "education_expenditures": 14871720.0,
    "debt_service": 150000.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 6765780.0,
    "total_expenditures": 21787500.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 25.42,
    "mill_rate_motor_vehicle": 25.42,
    "date_budget_adopted": "2025-07-08"
   },
   "2025": {
    "property_tax_revenue": 16372073.0,
    "revenues_from_state_of_ct": 3795145.0,
    "revenues_from_federal": 3000.0,
    "use_of_fund_balance": 900000.0,
    "all_other_revenue": 406000.0,
    "total_revenue": 21476218.0,
    "education_expenditures": 14401410.0,
    "debt_service": 150000.0,
    "contingency_amount": 15000.0,
    "all_other_expenditures": 6909808.0,
    "total_expenditures": 21476218.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 33.89,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-06-18"
   },
   "2024": {
    "property_tax_revenue": 15440229.0,
    "revenues_from_state_of_ct": 3759136.0,
    "revenues_from_federal": 3000.0,
    "use_of_fund_balance": 1000000.0,
    "all_other_revenue": 252300.0,
    "total_revenue": 20454665.0,
    "education_expenditures": 13555651.0,
    "debt_service": 150000.0,
    "contingency_amount": 15000.0,
    "all_other_expenditures": 6734014.0,
    "total_expenditures": 20454665.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 32.16,
    "mill_rate_motor_vehicle": 32.16,
    "date_budget_adopted": "2023-05-02"
   },
   "2023": {
    "property_tax_revenue": 14510266.0,
    "revenues_from_state_of_ct": 3793293.0,
    "revenues_from_federal": 3000.0,
    "use_of_fund_balance": 490230.0,
    "all_other_revenue": 201800.0,
    "total_revenue": 18998589.0,
    "education_expenditures": 13534309.0,
    "debt_service": 150000.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 5314280.0,
    "total_expenditures": 18998589.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 31.27,
    "mill_rate_motor_vehicle": 31.27,
    "date_budget_adopted": "2022-05-03"
   },
   "2022": {
    "property_tax_revenue": 13443474.0,
    "revenues_from_state_of_ct": 3789265.0,
    "revenues_from_federal": 3000.0,
    "use_of_fund_balance": 1055230.0,
    "all_other_revenue": 217000.0,
    "total_revenue": 18507969.0,
    "education_expenditures": 13341909.0,
    "debt_service": 150000.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 5016060.0,
    "total_expenditures": 18507969.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 29.99,
    "mill_rate_motor_vehicle": 29.99,
    "date_budget_adopted": "2021-06-08"
   }
  },
  "Wilton": {
   "2026": {
    "property_tax_revenue": 138881972.0,
    "revenues_from_state_of_ct": 1362184.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 5591639.0,
    "total_revenue": 145835795.0,
    "education_expenditures": 96968334.0,
    "debt_service": 9907420.0,
    "contingency_amount": 1829570.0,
    "all_other_expenditures": 37130471.0,
    "total_expenditures": 145835795.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 24.41,
    "mill_rate_motor_vehicle": 24.41,
    "date_budget_adopted": "2025-05-10"
   },
   "2025": {
    "property_tax_revenue": 134438755.0,
    "revenues_from_state_of_ct": 982312.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4918839.0,
    "total_revenue": 140339906.0,
    "education_expenditures": 93238159.0,
    "debt_service": 9975742.0,
    "contingency_amount": 1389504.0,
    "all_other_expenditures": 35736501.0,
    "total_expenditures": 140339906.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 23.94,
    "mill_rate_motor_vehicle": 23.94,
    "date_budget_adopted": "2024-05-11"
   },
   "2024": {
    "property_tax_revenue": 127699253.0,
    "revenues_from_state_of_ct": 887573.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1585985.0,
    "all_other_revenue": 4779136.0,
    "total_revenue": 134951947.0,
    "education_expenditures": 89181692.0,
    "debt_service": 9960502.0,
    "contingency_amount": 1336158.0,
    "all_other_expenditures": 34473595.0,
    "total_expenditures": 134951947.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 29.26,
    "mill_rate_motor_vehicle": 29.26,
    "date_budget_adopted": "2023-05-06"
   },
   "2023": {
    "property_tax_revenue": 121790850.0,
    "revenues_from_state_of_ct": 1289567.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 3554250.0,
    "all_other_revenue": 4308234.0,
    "total_revenue": 130942901.0,
    "education_expenditures": 86677862.0,
    "debt_service": 9025210.0,
    "contingency_amount": 1296464.0,
    "all_other_expenditures": 33943364.0,
    "total_expenditures": 130942900.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 28.23,
    "mill_rate_motor_vehicle": 28.23,
    "date_budget_adopted": "2022-05-03"
   },
   "2022": {
    "property_tax_revenue": 118487173.0,
    "revenues_from_state_of_ct": 1282611.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 4858040.0,
    "all_other_revenue": 4161038.0,
    "total_revenue": 128788862.0,
    "education_expenditures": 84804215.0,
    "debt_service": 9224024.0,
    "contingency_amount": 1275137.0,
    "all_other_expenditures": 33485486.0,
    "total_expenditures": 128788862.0,
    "budgeted_tax_collection": 0.993,
    "mill_rate_real_estate_personal": 27.87,
    "mill_rate_motor_vehicle": 27.87,
    "date_budget_adopted": "2021-05-15"
   }
  },
  "Winchester": {
   "2026": {
    "property_tax_revenue": 29924861.0,
    "revenues_from_state_of_ct": 8816228.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2276050.0,
    "total_revenue": 41017139.0,
    "education_expenditures": 24738225.0,
    "debt_service": 1273500.0,
    "contingency_amount": 95000.0,
    "all_other_expenditures": 14910414.0,
    "total_expenditures": 41017139.0,
    "budgeted_tax_collection": 0.982,
    "mill_rate_real_estate_personal": 29.17,
    "mill_rate_motor_vehicle": 29.17,
    "date_budget_adopted": "2025-05-27"
   },
   "2025": {
    "property_tax_revenue": 28198790.0,
    "revenues_from_state_of_ct": 8795966.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2050000.0,
    "all_other_revenue": 1761614.0,
    "total_revenue": 40806370.0,
    "education_expenditures": 23191924.0,
    "debt_service": 1447250.0,
    "contingency_amount": 66000.0,
    "all_other_expenditures": 16101196.0,
    "total_expenditures": 40806370.0,
    "budgeted_tax_collection": 0.982,
    "mill_rate_real_estate_personal": 27.24,
    "mill_rate_motor_vehicle": 27.24,
    "date_budget_adopted": "2024-07-30"
   },
   "2024": {
    "property_tax_revenue": 27107034.0,
    "revenues_from_state_of_ct": 8837537.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1093346.0,
    "all_other_revenue": 2096086.0,
    "total_revenue": 39134003.0,
    "education_expenditures": 22247182.0,
    "debt_service": 1538352.0,
    "contingency_amount": 120000.0,
    "all_other_expenditures": 15228469.0,
    "total_expenditures": 39134003.0,
    "budgeted_tax_collection": 0.976,
    "mill_rate_real_estate_personal": 26.39,
    "mill_rate_motor_vehicle": 26.39,
    "date_budget_adopted": "2023-06-27"
   },
   "2023": {
    "property_tax_revenue": 26031771.0,
    "revenues_from_state_of_ct": 8795104.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 128349.0,
    "all_other_revenue": 1098150.0,
    "total_revenue": 36053374.0,
    "education_expenditures": 21401862.0,
    "debt_service": 1033777.0,
    "contingency_amount": 110000.0,
    "all_other_expenditures": 13507735.0,
    "total_expenditures": 36053374.0,
    "budgeted_tax_collection": 0.976,
    "mill_rate_real_estate_personal": 33.54,
    "mill_rate_motor_vehicle": 33.54,
    "date_budget_adopted": "2022-05-28"
   },
   "2022": {
    "property_tax_revenue": 24466000.0,
    "revenues_from_state_of_ct": 8810561.0,
    "revenues_from_federal": 10000.0,
    "use_of_fund_balance": 314000.0,
    "all_other_revenue": 1290097.0,
    "total_revenue": 34890658.0,
    "education_expenditures": 20947686.0,
    "debt_service": 682787.0,
    "contingency_amount": 84523.0,
    "all_other_expenditures": 13175662.0,
    "total_expenditures": 34890658.0,
    "budgeted_tax_collection": 0.976,
    "mill_rate_real_estate_personal": 33.54,
    "mill_rate_motor_vehicle": 33.54,
    "date_budget_adopted": "2021-05-29"
   }
  },
  "Windham": {
   "2026": {
    "property_tax_revenue": 46244346.0,
    "revenues_from_state_of_ct": 32614557.0,
    "revenues_from_federal": 18000.0,
    "use_of_fund_balance": 1060000.0,
    "all_other_revenue": 6692710.0,
    "total_revenue": 86629613.0,
    "education_expenditures": 52154784.0,
    "debt_service": 3563978.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 30810851.0,
    "total_expenditures": 86629613.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 37.02,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-09-30"
   },
   "2025": {
    "property_tax_revenue": 46646298.0,
    "revenues_from_state_of_ct": 33931359.0,
    "revenues_from_federal": 20000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 6192035.0,
    "total_revenue": 86789692.0,
    "education_expenditures": 52154784.0,
    "debt_service": 2988951.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 31445957.0,
    "total_expenditures": 86789692.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 37.06,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-14"
   },
   "2024": {
    "property_tax_revenue": 44587133.0,
    "revenues_from_state_of_ct": 33560789.0,
    "revenues_from_federal": 20000.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4241787.0,
    "total_revenue": 82409709.0,
    "education_expenditures": 50349710.0,
    "debt_service": 3326781.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 28533218.0,
    "total_expenditures": 82409709.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 47.4,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-09"
   },
   "2023": {
    "property_tax_revenue": 42826232.0,
    "revenues_from_state_of_ct": 9210745.0,
    "revenues_from_federal": 17250.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 27155595.0,
    "total_revenue": 79209822.0,
    "education_expenditures": 49085741.0,
    "debt_service": 3126883.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 26797198.0,
    "total_expenditures": 79209822.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 46.7,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-10"
   },
   "2022": {
    "property_tax_revenue": 43355524.0,
    "revenues_from_state_of_ct": 6716759.0,
    "revenues_from_federal": 17250.0,
    "use_of_fund_balance": null,
    "all_other_revenue": 27698167.0,
    "total_revenue": 77787700.0,
    "education_expenditures": 49085741.0,
    "debt_service": 2955100.0,
    "contingency_amount": 320000.0,
    "all_other_expenditures": 25426859.0,
    "total_expenditures": 77787700.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 50.09,
    "mill_rate_motor_vehicle": 45.0,
    "date_budget_adopted": "2021-05-18"
   }
  },
  "Windsor": {
   "2026": {
    "property_tax_revenue": 129202800.0,
    "revenues_from_state_of_ct": 15424650.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2000000.0,
    "all_other_revenue": 5384710.0,
    "total_revenue": 152012160.0,
    "education_expenditures": 89275120.0,
    "debt_service": 8989670.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 53747370.0,
    "total_expenditures": 152012160.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 28.45,
    "mill_rate_motor_vehicle": 28.45,
    "date_budget_adopted": "2025-05-13"
   },
   "2025": {
    "property_tax_revenue": 119010500.0,
    "revenues_from_state_of_ct": 15764340.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 8541000.0,
    "total_revenue": 143315840.0,
    "education_expenditures": 84313340.0,
    "debt_service": 8519040.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 50483460.0,
    "total_expenditures": 143315840.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 30.32,
    "mill_rate_motor_vehicle": 30.32,
    "date_budget_adopted": "2024-06-18"
   },
   "2024": {
    "property_tax_revenue": 118567080.0,
    "revenues_from_state_of_ct": 16247660.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4391010.0,
    "total_revenue": 139205750.0,
    "education_expenditures": 80184020.0,
    "debt_service": 8324320.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 50697410.0,
    "total_expenditures": 139205750.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 33.6,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-10"
   },
   "2023": {
    "property_tax_revenue": 109827320.0,
    "revenues_from_state_of_ct": 15517260.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1800000.0,
    "all_other_revenue": 2749720.0,
    "total_revenue": 129894300.0,
    "education_expenditures": 76484440.0,
    "debt_service": 8081410.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 45328450.0,
    "total_expenditures": 129894300.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 33.27,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-10"
   },
   "2022": {
    "property_tax_revenue": 106536200.0,
    "revenues_from_state_of_ct": 15133900.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 2000000.0,
    "all_other_revenue": 2117520.0,
    "total_revenue": 125787620.0,
    "education_expenditures": 74366390.0,
    "debt_service": 7846030.0,
    "contingency_amount": null,
    "all_other_expenditures": 43575200.0,
    "total_expenditures": 125787620.0,
    "budgeted_tax_collection": 0.988,
    "mill_rate_real_estate_personal": 32.27,
    "mill_rate_motor_vehicle": 33.27,
    "date_budget_adopted": "2021-05-11"
   }
  },
  "Windsor Locks": {
   "2026": {
    "property_tax_revenue": 44558261.0,
    "revenues_from_state_of_ct": 11980844.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 4333213.0,
    "total_revenue": 60872318.0,
    "education_expenditures": 34051186.0,
    "debt_service": 4467616.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 22203516.0,
    "total_expenditures": 60872318.0,
    "budgeted_tax_collection": 0.99,
    "mill_rate_real_estate_personal": 23.99,
    "mill_rate_motor_vehicle": 23.99,
    "date_budget_adopted": "2025-08-12"
   },
   "2025": {
    "property_tax_revenue": 43952538.0,
    "revenues_from_state_of_ct": 11954485.0,
    "revenues_from_federal": 506265.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2680440.0,
    "total_revenue": 59093728.0,
    "education_expenditures": 34051186.0,
    "debt_service": 4000944.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 20841598.0,
    "total_expenditures": 59093728.0,
    "budgeted_tax_collection": 0.9875,
    "mill_rate_real_estate_personal": 28.14,
    "mill_rate_motor_vehicle": 28.14,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 42232553.0,
    "revenues_from_state_of_ct": 12259299.0,
    "revenues_from_federal": 1006200.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 2669427.0,
    "total_revenue": 58167479.0,
    "education_expenditures": 33025838.0,
    "debt_service": 4225961.0,
    "contingency_amount": 200000.0,
    "all_other_expenditures": 20715680.0,
    "total_expenditures": 58167479.0,
    "budgeted_tax_collection": 0.9773,
    "mill_rate_real_estate_personal": 26.33,
    "mill_rate_motor_vehicle": 26.33,
    "date_budget_adopted": "2023-05-16"
   },
   "2023": {
    "property_tax_revenue": 38190789.0,
    "revenues_from_state_of_ct": 11809493.0,
    "revenues_from_federal": 506200.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1884315.0,
    "total_revenue": 52390797.0,
    "education_expenditures": 32165201.0,
    "debt_service": 3129071.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 16946525.0,
    "total_expenditures": 52390797.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 25.83,
    "mill_rate_motor_vehicle": 25.83,
    "date_budget_adopted": "2022-05-17"
   },
   "2022": {
    "property_tax_revenue": 36938556.0,
    "revenues_from_state_of_ct": 11294991.0,
    "revenues_from_federal": 1246200.0,
    "use_of_fund_balance": null,
    "all_other_revenue": 1903737.0,
    "total_revenue": 51383484.0,
    "education_expenditures": 31380684.0,
    "debt_service": 2913997.0,
    "contingency_amount": 125000.0,
    "all_other_expenditures": 16963803.0,
    "total_expenditures": 51383484.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 25.83,
    "mill_rate_motor_vehicle": 25.83,
    "date_budget_adopted": "2021-05-27"
   }
  },
  "Wolcott": {
   "2026": {
    "property_tax_revenue": 52141623.0,
    "revenues_from_state_of_ct": 12960626.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1300000.0,
    "all_other_revenue": 1799886.0,
    "total_revenue": 68202135.0,
    "education_expenditures": 42180335.0,
    "debt_service": 3773271.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 22248529.0,
    "total_expenditures": 68202135.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 35.93,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-06-10"
   },
   "2025": {
    "property_tax_revenue": 48444565.0,
    "revenues_from_state_of_ct": 12908285.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 2000000.0,
    "all_other_revenue": 1782405.0,
    "total_revenue": 65135255.0,
    "education_expenditures": 40154315.0,
    "debt_service": 3773271.0,
    "contingency_amount": 0.0,
    "all_other_expenditures": 21207669.0,
    "total_expenditures": 65135255.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 33.07,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-06-06"
   },
   "2024": {
    "property_tax_revenue": 47044546.0,
    "revenues_from_state_of_ct": 12840322.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 1500000.0,
    "all_other_revenue": 1546365.0,
    "total_revenue": 62931233.0,
    "education_expenditures": 39006466.0,
    "debt_service": 3773271.0,
    "contingency_amount": 15000.0,
    "all_other_expenditures": 20136496.0,
    "total_expenditures": 62931233.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 31.87,
    "mill_rate_motor_vehicle": 31.87,
    "date_budget_adopted": "2023-06-06"
   },
   "2023": {
    "property_tax_revenue": 44969741.0,
    "revenues_from_state_of_ct": 12842682.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 750000.0,
    "all_other_revenue": 1079875.0,
    "total_revenue": 59642298.0,
    "education_expenditures": 37453363.0,
    "debt_service": 3824157.0,
    "contingency_amount": 15000.0,
    "all_other_expenditures": 18349778.0,
    "total_expenditures": 59642298.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 30.8,
    "mill_rate_motor_vehicle": 30.8,
    "date_budget_adopted": "2022-06-07"
   },
   "2022": {
    "property_tax_revenue": 42364143.0,
    "revenues_from_state_of_ct": 12830386.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 475000.0,
    "all_other_revenue": 1088124.0,
    "total_revenue": 56757653.0,
    "education_expenditures": 35524031.0,
    "debt_service": 3876072.0,
    "contingency_amount": 15000.0,
    "all_other_expenditures": 17342550.0,
    "total_expenditures": 56757653.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 33.14,
    "mill_rate_motor_vehicle": 33.14,
    "date_budget_adopted": "2021-06-01"
   }
  },
  "Woodbridge": {
   "2026": {
    "property_tax_revenue": 54659021.0,
    "revenues_from_state_of_ct": 2807304.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 800000.0,
    "all_other_revenue": 2829433.0,
    "total_revenue": 61095758.0,
    "education_expenditures": 38667894.0,
    "debt_service": 1788569.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 20339295.0,
    "total_expenditures": 61095758.0,
    "budgeted_tax_collection": 0.994,
    "mill_rate_real_estate_personal": 32.62,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2025-05-19"
   },
   "2025": {
    "property_tax_revenue": 52163328.0,
    "revenues_from_state_of_ct": 2606426.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 800000.0,
    "all_other_revenue": 2732341.0,
    "total_revenue": 58302095.0,
    "education_expenditures": 36395084.0,
    "debt_service": 1619957.0,
    "contingency_amount": 300000.0,
    "all_other_expenditures": 19987054.0,
    "total_expenditures": 58302095.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 46.43,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2024-05-20"
   },
   "2024": {
    "property_tax_revenue": 50789342.0,
    "revenues_from_state_of_ct": 2374966.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 800000.0,
    "all_other_revenue": 2314087.0,
    "total_revenue": 56278395.0,
    "education_expenditures": 34984437.0,
    "debt_service": 2077488.0,
    "contingency_amount": 400000.0,
    "all_other_expenditures": 18816470.0,
    "total_expenditures": 56278395.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 45.08,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2023-05-18"
   },
   "2023": {
    "property_tax_revenue": 48987614.0,
    "revenues_from_state_of_ct": 2109731.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 400000.0,
    "all_other_revenue": 2326784.0,
    "total_revenue": 53824129.0,
    "education_expenditures": 33617102.0,
    "debt_service": 2244240.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 17812787.0,
    "total_expenditures": 53824129.0,
    "budgeted_tax_collection": 0.9951,
    "mill_rate_real_estate_personal": 43.77,
    "mill_rate_motor_vehicle": 32.46,
    "date_budget_adopted": "2022-05-19"
   },
   "2022": {
    "property_tax_revenue": 48063805.0,
    "revenues_from_state_of_ct": 942328.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 400000.0,
    "all_other_revenue": 2160348.0,
    "total_revenue": 51566481.0,
    "education_expenditures": 31837245.0,
    "debt_service": 2280254.0,
    "contingency_amount": 150000.0,
    "all_other_expenditures": 17298982.0,
    "total_expenditures": 51566481.0,
    "budgeted_tax_collection": 0.995,
    "mill_rate_real_estate_personal": 42.64,
    "mill_rate_motor_vehicle": 42.64,
    "date_budget_adopted": "2021-06-02"
   }
  },
  "Woodbury": {
   "2026": {
    "property_tax_revenue": 34513117.0,
    "revenues_from_state_of_ct": 3479036.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 970437.0,
    "all_other_revenue": 2491613.0,
    "total_revenue": 41454203.0,
    "education_expenditures": 28232231.0,
    "debt_service": 1378531.0,
    "contingency_amount": 130000.0,
    "all_other_expenditures": 11713441.0,
    "total_expenditures": 41454203.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 23.62,
    "mill_rate_motor_vehicle": 23.62,
    "date_budget_adopted": "2025-06-10"
   },
   "2025": {
    "property_tax_revenue": 33810913.0,
    "revenues_from_state_of_ct": 3459852.0,
    "revenues_from_federal": 11392.0,
    "use_of_fund_balance": 1101921.0,
    "all_other_revenue": 1716959.0,
    "total_revenue": 40101037.0,
    "education_expenditures": 27342688.0,
    "debt_service": 1358531.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 11299818.0,
    "total_expenditures": 40101037.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 23.17,
    "mill_rate_motor_vehicle": 23.17,
    "date_budget_adopted": "2024-06-18"
   },
   "2024": {
    "property_tax_revenue": 32676065.0,
    "revenues_from_state_of_ct": 3034159.0,
    "revenues_from_federal": 11446.0,
    "use_of_fund_balance": 1465450.0,
    "all_other_revenue": 1907220.0,
    "total_revenue": 39094340.0,
    "education_expenditures": 26735290.0,
    "debt_service": 1398182.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 10860868.0,
    "total_expenditures": 39094340.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 29.06,
    "mill_rate_motor_vehicle": 29.06,
    "date_budget_adopted": "2023-05-23"
   },
   "2023": {
    "property_tax_revenue": 32645576.0,
    "revenues_from_state_of_ct": 2732338.0,
    "revenues_from_federal": 13821.0,
    "use_of_fund_balance": 1283850.0,
    "all_other_revenue": 1262899.0,
    "total_revenue": 37938484.0,
    "education_expenditures": 25463222.0,
    "debt_service": 1494807.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 10880455.0,
    "total_expenditures": 37938484.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 29.17,
    "mill_rate_motor_vehicle": 29.17,
    "date_budget_adopted": "2022-05-24"
   },
   "2022": {
    "property_tax_revenue": 32159968.0,
    "revenues_from_state_of_ct": 2034397.0,
    "revenues_from_federal": 14734.0,
    "use_of_fund_balance": 1609000.0,
    "all_other_revenue": 932401.0,
    "total_revenue": 36750500.0,
    "education_expenditures": 25108267.0,
    "debt_service": 1416031.0,
    "contingency_amount": 100000.0,
    "all_other_expenditures": 10126202.0,
    "total_expenditures": 36750500.0,
    "budgeted_tax_collection": 0.985,
    "mill_rate_real_estate_personal": 29.17,
    "mill_rate_motor_vehicle": 29.17,
    "date_budget_adopted": "2021-05-25"
   }
  },
  "Woodstock": {
   "2026": {
    "property_tax_revenue": 22035128.0,
    "revenues_from_state_of_ct": 4880250.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 3251247.0,
    "total_revenue": 30166625.0,
    "education_expenditures": 23599351.0,
    "debt_service": 505052.0,
    "contingency_amount": 63671.0,
    "all_other_expenditures": 5998551.0,
    "total_expenditures": 30166625.0,
    "budgeted_tax_collection": 0.98,
    "mill_rate_real_estate_personal": 23.04,
    "mill_rate_motor_vehicle": 23.04,
    "date_budget_adopted": "2025-07-01"
   },
   "2025": {
    "property_tax_revenue": 21908303.0,
    "revenues_from_state_of_ct": 5236075.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": null,
    "all_other_revenue": 2002120.0,
    "total_revenue": 29146498.0,
    "education_expenditures": 22713826.0,
    "debt_service": 519691.0,
    "contingency_amount": 70000.0,
    "all_other_expenditures": 5842981.0,
    "total_expenditures": 29146498.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 23.04,
    "mill_rate_motor_vehicle": 23.04,
    "date_budget_adopted": "2024-05-21"
   },
   "2024": {
    "property_tax_revenue": 21040574.0,
    "revenues_from_state_of_ct": 4986800.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 1678423.0,
    "total_revenue": 27705797.0,
    "education_expenditures": 21485846.0,
    "debt_service": 574163.0,
    "contingency_amount": 60000.0,
    "all_other_expenditures": 5585788.0,
    "total_expenditures": 27705797.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 22.41,
    "mill_rate_motor_vehicle": 22.41,
    "date_budget_adopted": "2023-05-09"
   },
   "2023": {
    "property_tax_revenue": 19791786.0,
    "revenues_from_state_of_ct": 5093048.0,
    "revenues_from_federal": 0.0,
    "use_of_fund_balance": 0.0,
    "all_other_revenue": 816277.0,
    "total_revenue": 25701111.0,
    "education_expenditures": 20135619.0,
    "debt_service": 297616.0,
    "contingency_amount": 70000.0,
    "all_other_expenditures": 5197876.0,
    "total_expenditures": 25701111.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 20.85,
    "mill_rate_motor_vehicle": 20.85,
    "date_budget_adopted": "2022-06-07"
   },
   "2022": {
    "property_tax_revenue": 18726762.0,
    "revenues_from_state_of_ct": 5086321.0,
    "revenues_from_federal": null,
    "use_of_fund_balance": 752800.0,
    "all_other_revenue": 637613.0,
    "total_revenue": 25203496.0,
    "education_expenditures": 19745209.0,
    "debt_service": 300855.0,
    "contingency_amount": 70000.0,
    "all_other_expenditures": 5087432.0,
    "total_expenditures": 25203496.0,
    "budgeted_tax_collection": 0.975,
    "mill_rate_real_estate_personal": 25.5,
    "mill_rate_motor_vehicle": 25.5,
    "date_budget_adopted": "2021-06-03"
   }
  }
 }
}