[{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":44242134.0,"scenario_general_fund_expenditures":44383287.0,"unassigned_balance_after_joint_shock":560054.0,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":443832.87,"scenario_general_fund_revenues":44242134.0,"scenario_general_fund_expenditures":44827119.87,"unassigned_balance_after_joint_shock":116221.13,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":887665.74,"scenario_general_fund_revenues":44242134.0,"scenario_general_fund_expenditures":45270952.74,"unassigned_balance_after_joint_shock":-327611.74,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":1331498.6099999999,"scenario_general_fund_revenues":44242134.0,"scenario_general_fund_expenditures":45714785.61,"unassigned_balance_after_joint_shock":-771444.6099999999,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":2219164.35,"scenario_general_fund_revenues":44242134.0,"scenario_general_fund_expenditures":46602451.35,"unassigned_balance_after_joint_shock":-1659110.35,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":4438328.7,"scenario_general_fund_revenues":44242134.0,"scenario_general_fund_expenditures":48821615.7,"unassigned_balance_after_joint_shock":-3878274.7,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":442421.34,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":43799712.66,"scenario_general_fund_expenditures":44383287.0,"unassigned_balance_after_joint_shock":117632.65999999997,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":442421.34,"modeled_expenditure_increase":443832.87,"scenario_general_fund_revenues":43799712.66,"scenario_general_fund_expenditures":44827119.87,"unassigned_balance_after_joint_shock":-326200.21,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":442421.34,"modeled_expenditure_increase":887665.74,"scenario_general_fund_revenues":43799712.66,"scenario_general_fund_expenditures":45270952.74,"unassigned_balance_after_joint_shock":-770033.0800000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":442421.34,"modeled_expenditure_increase":1331498.6099999999,"scenario_general_fund_revenues":43799712.66,"scenario_general_fund_expenditures":45714785.61,"unassigned_balance_after_joint_shock":-1213865.95,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":442421.34,"modeled_expenditure_increase":2219164.35,"scenario_general_fund_revenues":43799712.66,"scenario_general_fund_expenditures":46602451.35,"unassigned_balance_after_joint_shock":-2101531.69,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":442421.34,"modeled_expenditure_increase":4438328.7,"scenario_general_fund_revenues":43799712.66,"scenario_general_fund_expenditures":48821615.7,"unassigned_balance_after_joint_shock":-4320696.04,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":884842.68,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":43357291.32,"scenario_general_fund_expenditures":44383287.0,"unassigned_balance_after_joint_shock":-324788.68000000005,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":884842.68,"modeled_expenditure_increase":443832.87,"scenario_general_fund_revenues":43357291.32,"scenario_general_fund_expenditures":44827119.87,"unassigned_balance_after_joint_shock":-768621.55,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":884842.68,"modeled_expenditure_increase":887665.74,"scenario_general_fund_revenues":43357291.32,"scenario_general_fund_expenditures":45270952.74,"unassigned_balance_after_joint_shock":-1212454.42,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":884842.68,"modeled_expenditure_increase":1331498.6099999999,"scenario_general_fund_revenues":43357291.32,"scenario_general_fund_expenditures":45714785.61,"unassigned_balance_after_joint_shock":-1656287.29,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":884842.68,"modeled_expenditure_increase":2219164.35,"scenario_general_fund_revenues":43357291.32,"scenario_general_fund_expenditures":46602451.35,"unassigned_balance_after_joint_shock":-2543953.0300000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":884842.68,"modeled_expenditure_increase":4438328.7,"scenario_general_fund_revenues":43357291.32,"scenario_general_fund_expenditures":48821615.7,"unassigned_balance_after_joint_shock":-4763117.38,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":1327264.02,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":42914869.98,"scenario_general_fund_expenditures":44383287.0,"unassigned_balance_after_joint_shock":-767210.02,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":1327264.02,"modeled_expenditure_increase":443832.87,"scenario_general_fund_revenues":42914869.98,"scenario_general_fund_expenditures":44827119.87,"unassigned_balance_after_joint_shock":-1211042.8900000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":1327264.02,"modeled_expenditure_increase":887665.74,"scenario_general_fund_revenues":42914869.98,"scenario_general_fund_expenditures":45270952.74,"unassigned_balance_after_joint_shock":-1654875.76,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":1327264.02,"modeled_expenditure_increase":1331498.6099999999,"scenario_general_fund_revenues":42914869.98,"scenario_general_fund_expenditures":45714785.61,"unassigned_balance_after_joint_shock":-2098708.63,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":1327264.02,"modeled_expenditure_increase":2219164.35,"scenario_general_fund_revenues":42914869.98,"scenario_general_fund_expenditures":46602451.35,"unassigned_balance_after_joint_shock":-2986374.37,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":1327264.02,"modeled_expenditure_increase":4438328.7,"scenario_general_fund_revenues":42914869.98,"scenario_general_fund_expenditures":48821615.7,"unassigned_balance_after_joint_shock":-5205538.720000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":2212106.7,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":42030027.3,"scenario_general_fund_expenditures":44383287.0,"unassigned_balance_after_joint_shock":-1652052.7000000002,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":2212106.7,"modeled_expenditure_increase":443832.87,"scenario_general_fund_revenues":42030027.3,"scenario_general_fund_expenditures":44827119.87,"unassigned_balance_after_joint_shock":-2095885.5700000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":2212106.7,"modeled_expenditure_increase":887665.74,"scenario_general_fund_revenues":42030027.3,"scenario_general_fund_expenditures":45270952.74,"unassigned_balance_after_joint_shock":-2539718.4400000004,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":2212106.7,"modeled_expenditure_increase":1331498.6099999999,"scenario_general_fund_revenues":42030027.3,"scenario_general_fund_expenditures":45714785.61,"unassigned_balance_after_joint_shock":-2983551.31,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":2212106.7,"modeled_expenditure_increase":2219164.35,"scenario_general_fund_revenues":42030027.3,"scenario_general_fund_expenditures":46602451.35,"unassigned_balance_after_joint_shock":-3871217.0500000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":2212106.7,"modeled_expenditure_increase":4438328.7,"scenario_general_fund_revenues":42030027.3,"scenario_general_fund_expenditures":48821615.7,"unassigned_balance_after_joint_shock":-6090381.4,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":4424213.4,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":39817920.6,"scenario_general_fund_expenditures":44383287.0,"unassigned_balance_after_joint_shock":-3864159.4000000004,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":4424213.4,"modeled_expenditure_increase":443832.87,"scenario_general_fund_revenues":39817920.6,"scenario_general_fund_expenditures":44827119.87,"unassigned_balance_after_joint_shock":-4307992.2700000005,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":4424213.4,"modeled_expenditure_increase":887665.74,"scenario_general_fund_revenues":39817920.6,"scenario_general_fund_expenditures":45270952.74,"unassigned_balance_after_joint_shock":-4751825.140000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":4424213.4,"modeled_expenditure_increase":1331498.6099999999,"scenario_general_fund_revenues":39817920.6,"scenario_general_fund_expenditures":45714785.61,"unassigned_balance_after_joint_shock":-5195658.01,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":4424213.4,"modeled_expenditure_increase":2219164.35,"scenario_general_fund_revenues":39817920.6,"scenario_general_fund_expenditures":46602451.35,"unassigned_balance_after_joint_shock":-6083323.75,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2018,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":44242134.0,"general_fund_expenditures":44383287.0,"general_fund_unassigned_balance":560054.0,"general_fund_restricted_balance":2393260.0,"general_fund_assigned_balance":2391152.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/18/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":4424213.4,"modeled_expenditure_increase":4438328.7,"scenario_general_fund_revenues":39817920.6,"scenario_general_fund_expenditures":48821615.7,"unassigned_balance_after_joint_shock":-8302488.100000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":45397452.0,"scenario_general_fund_expenditures":44420906.0,"unassigned_balance_after_joint_shock":681311.0,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":444209.06,"scenario_general_fund_revenues":45397452.0,"scenario_general_fund_expenditures":44865115.06,"unassigned_balance_after_joint_shock":237101.94,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":888418.12,"scenario_general_fund_revenues":45397452.0,"scenario_general_fund_expenditures":45309324.12,"unassigned_balance_after_joint_shock":-207107.12,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":1332627.18,"scenario_general_fund_revenues":45397452.0,"scenario_general_fund_expenditures":45753533.18,"unassigned_balance_after_joint_shock":-651316.1799999999,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":2221045.3000000003,"scenario_general_fund_revenues":45397452.0,"scenario_general_fund_expenditures":46641951.3,"unassigned_balance_after_joint_shock":-1539734.3000000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":4442090.600000001,"scenario_general_fund_revenues":45397452.0,"scenario_general_fund_expenditures":48862996.6,"unassigned_balance_after_joint_shock":-3760779.6000000006,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":453974.52,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":44943477.48,"scenario_general_fund_expenditures":44420906.0,"unassigned_balance_after_joint_shock":227336.47999999998,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":453974.52,"modeled_expenditure_increase":444209.06,"scenario_general_fund_revenues":44943477.48,"scenario_general_fund_expenditures":44865115.06,"unassigned_balance_after_joint_shock":-216872.58000000002,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":453974.52,"modeled_expenditure_increase":888418.12,"scenario_general_fund_revenues":44943477.48,"scenario_general_fund_expenditures":45309324.12,"unassigned_balance_after_joint_shock":-661081.64,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":453974.52,"modeled_expenditure_increase":1332627.18,"scenario_general_fund_revenues":44943477.48,"scenario_general_fund_expenditures":45753533.18,"unassigned_balance_after_joint_shock":-1105290.7,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":453974.52,"modeled_expenditure_increase":2221045.3000000003,"scenario_general_fund_revenues":44943477.48,"scenario_general_fund_expenditures":46641951.3,"unassigned_balance_after_joint_shock":-1993708.8200000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":453974.52,"modeled_expenditure_increase":4442090.600000001,"scenario_general_fund_revenues":44943477.48,"scenario_general_fund_expenditures":48862996.6,"unassigned_balance_after_joint_shock":-4214754.120000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":907949.04,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":44489502.96,"scenario_general_fund_expenditures":44420906.0,"unassigned_balance_after_joint_shock":-226638.04000000004,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":907949.04,"modeled_expenditure_increase":444209.06,"scenario_general_fund_revenues":44489502.96,"scenario_general_fund_expenditures":44865115.06,"unassigned_balance_after_joint_shock":-670847.1000000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":907949.04,"modeled_expenditure_increase":888418.12,"scenario_general_fund_revenues":44489502.96,"scenario_general_fund_expenditures":45309324.12,"unassigned_balance_after_joint_shock":-1115056.1600000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":907949.04,"modeled_expenditure_increase":1332627.18,"scenario_general_fund_revenues":44489502.96,"scenario_general_fund_expenditures":45753533.18,"unassigned_balance_after_joint_shock":-1559265.22,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":907949.04,"modeled_expenditure_increase":2221045.3000000003,"scenario_general_fund_revenues":44489502.96,"scenario_general_fund_expenditures":46641951.3,"unassigned_balance_after_joint_shock":-2447683.3400000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":907949.04,"modeled_expenditure_increase":4442090.600000001,"scenario_general_fund_revenues":44489502.96,"scenario_general_fund_expenditures":48862996.6,"unassigned_balance_after_joint_shock":-4668728.640000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":1361923.56,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":44035528.44,"scenario_general_fund_expenditures":44420906.0,"unassigned_balance_after_joint_shock":-680612.56,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":1361923.56,"modeled_expenditure_increase":444209.06,"scenario_general_fund_revenues":44035528.44,"scenario_general_fund_expenditures":44865115.06,"unassigned_balance_after_joint_shock":-1124821.62,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":1361923.56,"modeled_expenditure_increase":888418.12,"scenario_general_fund_revenues":44035528.44,"scenario_general_fund_expenditures":45309324.12,"unassigned_balance_after_joint_shock":-1569030.6800000002,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":1361923.56,"modeled_expenditure_increase":1332627.18,"scenario_general_fund_revenues":44035528.44,"scenario_general_fund_expenditures":45753533.18,"unassigned_balance_after_joint_shock":-2013239.74,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":1361923.56,"modeled_expenditure_increase":2221045.3000000003,"scenario_general_fund_revenues":44035528.44,"scenario_general_fund_expenditures":46641951.3,"unassigned_balance_after_joint_shock":-2901657.8600000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":1361923.56,"modeled_expenditure_increase":4442090.600000001,"scenario_general_fund_revenues":44035528.44,"scenario_general_fund_expenditures":48862996.6,"unassigned_balance_after_joint_shock":-5122703.16,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":2269872.6,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":43127579.4,"scenario_general_fund_expenditures":44420906.0,"unassigned_balance_after_joint_shock":-1588561.6,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":2269872.6,"modeled_expenditure_increase":444209.06,"scenario_general_fund_revenues":43127579.4,"scenario_general_fund_expenditures":44865115.06,"unassigned_balance_after_joint_shock":-2032770.6600000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":2269872.6,"modeled_expenditure_increase":888418.12,"scenario_general_fund_revenues":43127579.4,"scenario_general_fund_expenditures":45309324.12,"unassigned_balance_after_joint_shock":-2476979.72,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":2269872.6,"modeled_expenditure_increase":1332627.18,"scenario_general_fund_revenues":43127579.4,"scenario_general_fund_expenditures":45753533.18,"unassigned_balance_after_joint_shock":-2921188.7800000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":2269872.6,"modeled_expenditure_increase":2221045.3000000003,"scenario_general_fund_revenues":43127579.4,"scenario_general_fund_expenditures":46641951.3,"unassigned_balance_after_joint_shock":-3809606.9000000004,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":2269872.6,"modeled_expenditure_increase":4442090.600000001,"scenario_general_fund_revenues":43127579.4,"scenario_general_fund_expenditures":48862996.6,"unassigned_balance_after_joint_shock":-6030652.200000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":4539745.2,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":40857706.8,"scenario_general_fund_expenditures":44420906.0,"unassigned_balance_after_joint_shock":-3858434.2,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":4539745.2,"modeled_expenditure_increase":444209.06,"scenario_general_fund_revenues":40857706.8,"scenario_general_fund_expenditures":44865115.06,"unassigned_balance_after_joint_shock":-4302643.26,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":4539745.2,"modeled_expenditure_increase":888418.12,"scenario_general_fund_revenues":40857706.8,"scenario_general_fund_expenditures":45309324.12,"unassigned_balance_after_joint_shock":-4746852.32,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":4539745.2,"modeled_expenditure_increase":1332627.18,"scenario_general_fund_revenues":40857706.8,"scenario_general_fund_expenditures":45753533.18,"unassigned_balance_after_joint_shock":-5191061.38,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":4539745.2,"modeled_expenditure_increase":2221045.3000000003,"scenario_general_fund_revenues":40857706.8,"scenario_general_fund_expenditures":46641951.3,"unassigned_balance_after_joint_shock":-6079479.5,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2019,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":45397452.0,"general_fund_expenditures":44420906.0,"general_fund_unassigned_balance":681311.0,"general_fund_restricted_balance":3157915.0,"general_fund_assigned_balance":2481786.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/19/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":4539745.2,"modeled_expenditure_increase":4442090.600000001,"scenario_general_fund_revenues":40857706.8,"scenario_general_fund_expenditures":48862996.6,"unassigned_balance_after_joint_shock":-8300524.800000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":46076249.0,"scenario_general_fund_expenditures":45461916.0,"unassigned_balance_after_joint_shock":709875.0,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":454619.16000000003,"scenario_general_fund_revenues":46076249.0,"scenario_general_fund_expenditures":45916535.16,"unassigned_balance_after_joint_shock":255255.83999999997,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":909238.3200000001,"scenario_general_fund_revenues":46076249.0,"scenario_general_fund_expenditures":46371154.32,"unassigned_balance_after_joint_shock":-199363.32000000007,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":1363857.48,"scenario_general_fund_revenues":46076249.0,"scenario_general_fund_expenditures":46825773.48,"unassigned_balance_after_joint_shock":-653982.48,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":2273095.8000000003,"scenario_general_fund_revenues":46076249.0,"scenario_general_fund_expenditures":47735011.8,"unassigned_balance_after_joint_shock":-1563220.8000000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":4546191.600000001,"scenario_general_fund_revenues":46076249.0,"scenario_general_fund_expenditures":50008107.6,"unassigned_balance_after_joint_shock":-3836316.6000000006,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":460762.49,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":45615486.51,"scenario_general_fund_expenditures":45461916.0,"unassigned_balance_after_joint_shock":249112.51,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":460762.49,"modeled_expenditure_increase":454619.16000000003,"scenario_general_fund_revenues":45615486.51,"scenario_general_fund_expenditures":45916535.16,"unassigned_balance_after_joint_shock":-205506.65000000002,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":460762.49,"modeled_expenditure_increase":909238.3200000001,"scenario_general_fund_revenues":45615486.51,"scenario_general_fund_expenditures":46371154.32,"unassigned_balance_after_joint_shock":-660125.81,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":460762.49,"modeled_expenditure_increase":1363857.48,"scenario_general_fund_revenues":45615486.51,"scenario_general_fund_expenditures":46825773.48,"unassigned_balance_after_joint_shock":-1114744.97,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":460762.49,"modeled_expenditure_increase":2273095.8000000003,"scenario_general_fund_revenues":45615486.51,"scenario_general_fund_expenditures":47735011.8,"unassigned_balance_after_joint_shock":-2023983.2900000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":460762.49,"modeled_expenditure_increase":4546191.600000001,"scenario_general_fund_revenues":45615486.51,"scenario_general_fund_expenditures":50008107.6,"unassigned_balance_after_joint_shock":-4297079.090000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":921524.98,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":45154724.02,"scenario_general_fund_expenditures":45461916.0,"unassigned_balance_after_joint_shock":-211649.97999999998,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":921524.98,"modeled_expenditure_increase":454619.16000000003,"scenario_general_fund_revenues":45154724.02,"scenario_general_fund_expenditures":45916535.16,"unassigned_balance_after_joint_shock":-666269.14,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":921524.98,"modeled_expenditure_increase":909238.3200000001,"scenario_general_fund_revenues":45154724.02,"scenario_general_fund_expenditures":46371154.32,"unassigned_balance_after_joint_shock":-1120888.3,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":921524.98,"modeled_expenditure_increase":1363857.48,"scenario_general_fund_revenues":45154724.02,"scenario_general_fund_expenditures":46825773.48,"unassigned_balance_after_joint_shock":-1575507.46,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":921524.98,"modeled_expenditure_increase":2273095.8000000003,"scenario_general_fund_revenues":45154724.02,"scenario_general_fund_expenditures":47735011.8,"unassigned_balance_after_joint_shock":-2484745.7800000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":921524.98,"modeled_expenditure_increase":4546191.600000001,"scenario_general_fund_revenues":45154724.02,"scenario_general_fund_expenditures":50008107.6,"unassigned_balance_after_joint_shock":-4757841.58,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":1382287.47,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":44693961.53,"scenario_general_fund_expenditures":45461916.0,"unassigned_balance_after_joint_shock":-672412.47,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":1382287.47,"modeled_expenditure_increase":454619.16000000003,"scenario_general_fund_revenues":44693961.53,"scenario_general_fund_expenditures":45916535.16,"unassigned_balance_after_joint_shock":-1127031.63,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":1382287.47,"modeled_expenditure_increase":909238.3200000001,"scenario_general_fund_revenues":44693961.53,"scenario_general_fund_expenditures":46371154.32,"unassigned_balance_after_joint_shock":-1581650.79,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":1382287.47,"modeled_expenditure_increase":1363857.48,"scenario_general_fund_revenues":44693961.53,"scenario_general_fund_expenditures":46825773.48,"unassigned_balance_after_joint_shock":-2036269.95,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":1382287.47,"modeled_expenditure_increase":2273095.8000000003,"scenario_general_fund_revenues":44693961.53,"scenario_general_fund_expenditures":47735011.8,"unassigned_balance_after_joint_shock":-2945508.2700000005,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":1382287.47,"modeled_expenditure_increase":4546191.600000001,"scenario_general_fund_revenues":44693961.53,"scenario_general_fund_expenditures":50008107.6,"unassigned_balance_after_joint_shock":-5218604.07,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":2303812.45,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":43772436.55,"scenario_general_fund_expenditures":45461916.0,"unassigned_balance_after_joint_shock":-1593937.4500000002,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":2303812.45,"modeled_expenditure_increase":454619.16000000003,"scenario_general_fund_revenues":43772436.55,"scenario_general_fund_expenditures":45916535.16,"unassigned_balance_after_joint_shock":-2048556.6100000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":2303812.45,"modeled_expenditure_increase":909238.3200000001,"scenario_general_fund_revenues":43772436.55,"scenario_general_fund_expenditures":46371154.32,"unassigned_balance_after_joint_shock":-2503175.7700000005,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":2303812.45,"modeled_expenditure_increase":1363857.48,"scenario_general_fund_revenues":43772436.55,"scenario_general_fund_expenditures":46825773.48,"unassigned_balance_after_joint_shock":-2957794.93,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":2303812.45,"modeled_expenditure_increase":2273095.8000000003,"scenario_general_fund_revenues":43772436.55,"scenario_general_fund_expenditures":47735011.8,"unassigned_balance_after_joint_shock":-3867033.2500000005,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":2303812.45,"modeled_expenditure_increase":4546191.600000001,"scenario_general_fund_revenues":43772436.55,"scenario_general_fund_expenditures":50008107.6,"unassigned_balance_after_joint_shock":-6140129.050000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":4607624.9,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":41468624.1,"scenario_general_fund_expenditures":45461916.0,"unassigned_balance_after_joint_shock":-3897749.9000000004,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":4607624.9,"modeled_expenditure_increase":454619.16000000003,"scenario_general_fund_revenues":41468624.1,"scenario_general_fund_expenditures":45916535.16,"unassigned_balance_after_joint_shock":-4352369.0600000005,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":4607624.9,"modeled_expenditure_increase":909238.3200000001,"scenario_general_fund_revenues":41468624.1,"scenario_general_fund_expenditures":46371154.32,"unassigned_balance_after_joint_shock":-4806988.220000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":4607624.9,"modeled_expenditure_increase":1363857.48,"scenario_general_fund_revenues":41468624.1,"scenario_general_fund_expenditures":46825773.48,"unassigned_balance_after_joint_shock":-5261607.380000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":4607624.9,"modeled_expenditure_increase":2273095.8000000003,"scenario_general_fund_revenues":41468624.1,"scenario_general_fund_expenditures":47735011.8,"unassigned_balance_after_joint_shock":-6170845.700000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2020,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":46076249.0,"general_fund_expenditures":45461916.0,"general_fund_unassigned_balance":709875.0,"general_fund_restricted_balance":3493833.0,"general_fund_assigned_balance":2731637.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/20/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":4607624.9,"modeled_expenditure_increase":4546191.600000001,"scenario_general_fund_revenues":41468624.1,"scenario_general_fund_expenditures":50008107.6,"unassigned_balance_after_joint_shock":-8443941.5,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":47397888.0,"scenario_general_fund_expenditures":46666360.0,"unassigned_balance_after_joint_shock":965876.0,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":466663.60000000003,"scenario_general_fund_revenues":47397888.0,"scenario_general_fund_expenditures":47133023.6,"unassigned_balance_after_joint_shock":499212.39999999997,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":933327.2000000001,"scenario_general_fund_revenues":47397888.0,"scenario_general_fund_expenditures":47599687.2,"unassigned_balance_after_joint_shock":32548.79999999993,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":1399990.8,"scenario_general_fund_revenues":47397888.0,"scenario_general_fund_expenditures":48066350.8,"unassigned_balance_after_joint_shock":-434114.80000000005,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":2333318.0,"scenario_general_fund_revenues":47397888.0,"scenario_general_fund_expenditures":48999678.0,"unassigned_balance_after_joint_shock":-1367442.0,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":4666636.0,"scenario_general_fund_revenues":47397888.0,"scenario_general_fund_expenditures":51332996.0,"unassigned_balance_after_joint_shock":-3700760.0,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":473978.88,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":46923909.12,"scenario_general_fund_expenditures":46666360.0,"unassigned_balance_after_joint_shock":491897.12,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":473978.88,"modeled_expenditure_increase":466663.60000000003,"scenario_general_fund_revenues":46923909.12,"scenario_general_fund_expenditures":47133023.6,"unassigned_balance_after_joint_shock":25233.51999999996,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":473978.88,"modeled_expenditure_increase":933327.2000000001,"scenario_general_fund_revenues":46923909.12,"scenario_general_fund_expenditures":47599687.2,"unassigned_balance_after_joint_shock":-441430.0800000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":473978.88,"modeled_expenditure_increase":1399990.8,"scenario_general_fund_revenues":46923909.12,"scenario_general_fund_expenditures":48066350.8,"unassigned_balance_after_joint_shock":-908093.68,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":473978.88,"modeled_expenditure_increase":2333318.0,"scenario_general_fund_revenues":46923909.12,"scenario_general_fund_expenditures":48999678.0,"unassigned_balance_after_joint_shock":-1841420.88,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":473978.88,"modeled_expenditure_increase":4666636.0,"scenario_general_fund_revenues":46923909.12,"scenario_general_fund_expenditures":51332996.0,"unassigned_balance_after_joint_shock":-4174738.88,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":947957.76,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":46449930.24,"scenario_general_fund_expenditures":46666360.0,"unassigned_balance_after_joint_shock":17918.23999999999,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":947957.76,"modeled_expenditure_increase":466663.60000000003,"scenario_general_fund_revenues":46449930.24,"scenario_general_fund_expenditures":47133023.6,"unassigned_balance_after_joint_shock":-448745.36000000004,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":947957.76,"modeled_expenditure_increase":933327.2000000001,"scenario_general_fund_revenues":46449930.24,"scenario_general_fund_expenditures":47599687.2,"unassigned_balance_after_joint_shock":-915408.9600000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":947957.76,"modeled_expenditure_increase":1399990.8,"scenario_general_fund_revenues":46449930.24,"scenario_general_fund_expenditures":48066350.8,"unassigned_balance_after_joint_shock":-1382072.56,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":947957.76,"modeled_expenditure_increase":2333318.0,"scenario_general_fund_revenues":46449930.24,"scenario_general_fund_expenditures":48999678.0,"unassigned_balance_after_joint_shock":-2315399.76,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":947957.76,"modeled_expenditure_increase":4666636.0,"scenario_general_fund_revenues":46449930.24,"scenario_general_fund_expenditures":51332996.0,"unassigned_balance_after_joint_shock":-4648717.76,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":1421936.64,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":45975951.36,"scenario_general_fund_expenditures":46666360.0,"unassigned_balance_after_joint_shock":-456060.6399999999,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":1421936.64,"modeled_expenditure_increase":466663.60000000003,"scenario_general_fund_revenues":45975951.36,"scenario_general_fund_expenditures":47133023.6,"unassigned_balance_after_joint_shock":-922724.24,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":1421936.64,"modeled_expenditure_increase":933327.2000000001,"scenario_general_fund_revenues":45975951.36,"scenario_general_fund_expenditures":47599687.2,"unassigned_balance_after_joint_shock":-1389387.8399999999,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":1421936.64,"modeled_expenditure_increase":1399990.8,"scenario_general_fund_revenues":45975951.36,"scenario_general_fund_expenditures":48066350.8,"unassigned_balance_after_joint_shock":-1856051.44,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":1421936.64,"modeled_expenditure_increase":2333318.0,"scenario_general_fund_revenues":45975951.36,"scenario_general_fund_expenditures":48999678.0,"unassigned_balance_after_joint_shock":-2789378.6399999997,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":1421936.64,"modeled_expenditure_increase":4666636.0,"scenario_general_fund_revenues":45975951.36,"scenario_general_fund_expenditures":51332996.0,"unassigned_balance_after_joint_shock":-5122696.64,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":2369894.4,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":45027993.6,"scenario_general_fund_expenditures":46666360.0,"unassigned_balance_after_joint_shock":-1404018.4,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":2369894.4,"modeled_expenditure_increase":466663.60000000003,"scenario_general_fund_revenues":45027993.6,"scenario_general_fund_expenditures":47133023.6,"unassigned_balance_after_joint_shock":-1870682.0,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":2369894.4,"modeled_expenditure_increase":933327.2000000001,"scenario_general_fund_revenues":45027993.6,"scenario_general_fund_expenditures":47599687.2,"unassigned_balance_after_joint_shock":-2337345.6,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":2369894.4,"modeled_expenditure_increase":1399990.8,"scenario_general_fund_revenues":45027993.6,"scenario_general_fund_expenditures":48066350.8,"unassigned_balance_after_joint_shock":-2804009.2,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":2369894.4,"modeled_expenditure_increase":2333318.0,"scenario_general_fund_revenues":45027993.6,"scenario_general_fund_expenditures":48999678.0,"unassigned_balance_after_joint_shock":-3737336.4,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":2369894.4,"modeled_expenditure_increase":4666636.0,"scenario_general_fund_revenues":45027993.6,"scenario_general_fund_expenditures":51332996.0,"unassigned_balance_after_joint_shock":-6070654.4,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":4739788.8,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":42658099.2,"scenario_general_fund_expenditures":46666360.0,"unassigned_balance_after_joint_shock":-3773912.8,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":4739788.8,"modeled_expenditure_increase":466663.60000000003,"scenario_general_fund_revenues":42658099.2,"scenario_general_fund_expenditures":47133023.6,"unassigned_balance_after_joint_shock":-4240576.399999999,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":4739788.8,"modeled_expenditure_increase":933327.2000000001,"scenario_general_fund_revenues":42658099.2,"scenario_general_fund_expenditures":47599687.2,"unassigned_balance_after_joint_shock":-4707240.0,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":4739788.8,"modeled_expenditure_increase":1399990.8,"scenario_general_fund_revenues":42658099.2,"scenario_general_fund_expenditures":48066350.8,"unassigned_balance_after_joint_shock":-5173903.6,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":4739788.8,"modeled_expenditure_increase":2333318.0,"scenario_general_fund_revenues":42658099.2,"scenario_general_fund_expenditures":48999678.0,"unassigned_balance_after_joint_shock":-6107230.8,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2021,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47397888.0,"general_fund_expenditures":46666360.0,"general_fund_unassigned_balance":965876.0,"general_fund_restricted_balance":3531941.0,"general_fund_assigned_balance":3329409.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/21/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":4739788.8,"modeled_expenditure_increase":4666636.0,"scenario_general_fund_revenues":42658099.2,"scenario_general_fund_expenditures":51332996.0,"unassigned_balance_after_joint_shock":-8440548.8,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":47911493.0,"scenario_general_fund_expenditures":47618845.0,"unassigned_balance_after_joint_shock":1737195.0,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":476188.45,"scenario_general_fund_revenues":47911493.0,"scenario_general_fund_expenditures":48095033.45,"unassigned_balance_after_joint_shock":1261006.55,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":952376.9,"scenario_general_fund_revenues":47911493.0,"scenario_general_fund_expenditures":48571221.9,"unassigned_balance_after_joint_shock":784818.1,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":1428565.3499999999,"scenario_general_fund_revenues":47911493.0,"scenario_general_fund_expenditures":49047410.35,"unassigned_balance_after_joint_shock":308629.65000000014,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":2380942.25,"scenario_general_fund_revenues":47911493.0,"scenario_general_fund_expenditures":49999787.25,"unassigned_balance_after_joint_shock":-643747.25,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":4761884.5,"scenario_general_fund_revenues":47911493.0,"scenario_general_fund_expenditures":52380729.5,"unassigned_balance_after_joint_shock":-3024689.5,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":479114.93,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":47432378.07,"scenario_general_fund_expenditures":47618845.0,"unassigned_balance_after_joint_shock":1258080.07,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":479114.93,"modeled_expenditure_increase":476188.45,"scenario_general_fund_revenues":47432378.07,"scenario_general_fund_expenditures":48095033.45,"unassigned_balance_after_joint_shock":781891.6200000001,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":479114.93,"modeled_expenditure_increase":952376.9,"scenario_general_fund_revenues":47432378.07,"scenario_general_fund_expenditures":48571221.9,"unassigned_balance_after_joint_shock":305703.17000000004,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":479114.93,"modeled_expenditure_increase":1428565.3499999999,"scenario_general_fund_revenues":47432378.07,"scenario_general_fund_expenditures":49047410.35,"unassigned_balance_after_joint_shock":-170485.2799999998,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":479114.93,"modeled_expenditure_increase":2380942.25,"scenario_general_fund_revenues":47432378.07,"scenario_general_fund_expenditures":49999787.25,"unassigned_balance_after_joint_shock":-1122862.18,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":479114.93,"modeled_expenditure_increase":4761884.5,"scenario_general_fund_revenues":47432378.07,"scenario_general_fund_expenditures":52380729.5,"unassigned_balance_after_joint_shock":-3503804.4299999997,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":958229.86,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":46953263.14,"scenario_general_fund_expenditures":47618845.0,"unassigned_balance_after_joint_shock":778965.14,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":958229.86,"modeled_expenditure_increase":476188.45,"scenario_general_fund_revenues":46953263.14,"scenario_general_fund_expenditures":48095033.45,"unassigned_balance_after_joint_shock":302776.69,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":958229.86,"modeled_expenditure_increase":952376.9,"scenario_general_fund_revenues":46953263.14,"scenario_general_fund_expenditures":48571221.9,"unassigned_balance_after_joint_shock":-173411.76,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":958229.86,"modeled_expenditure_increase":1428565.3499999999,"scenario_general_fund_revenues":46953263.14,"scenario_general_fund_expenditures":49047410.35,"unassigned_balance_after_joint_shock":-649600.2099999998,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":958229.86,"modeled_expenditure_increase":2380942.25,"scenario_general_fund_revenues":46953263.14,"scenario_general_fund_expenditures":49999787.25,"unassigned_balance_after_joint_shock":-1601977.1099999999,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":958229.86,"modeled_expenditure_increase":4761884.5,"scenario_general_fund_revenues":46953263.14,"scenario_general_fund_expenditures":52380729.5,"unassigned_balance_after_joint_shock":-3982919.36,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":1437344.79,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":46474148.21,"scenario_general_fund_expenditures":47618845.0,"unassigned_balance_after_joint_shock":299850.20999999996,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":1437344.79,"modeled_expenditure_increase":476188.45,"scenario_general_fund_revenues":46474148.21,"scenario_general_fund_expenditures":48095033.45,"unassigned_balance_after_joint_shock":-176338.24000000005,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":1437344.79,"modeled_expenditure_increase":952376.9,"scenario_general_fund_revenues":46474148.21,"scenario_general_fund_expenditures":48571221.9,"unassigned_balance_after_joint_shock":-652526.6900000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":1437344.79,"modeled_expenditure_increase":1428565.3499999999,"scenario_general_fund_revenues":46474148.21,"scenario_general_fund_expenditures":49047410.35,"unassigned_balance_after_joint_shock":-1128715.14,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":1437344.79,"modeled_expenditure_increase":2380942.25,"scenario_general_fund_revenues":46474148.21,"scenario_general_fund_expenditures":49999787.25,"unassigned_balance_after_joint_shock":-2081092.04,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":1437344.79,"modeled_expenditure_increase":4761884.5,"scenario_general_fund_revenues":46474148.21,"scenario_general_fund_expenditures":52380729.5,"unassigned_balance_after_joint_shock":-4462034.29,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":2395574.65,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":45515918.35,"scenario_general_fund_expenditures":47618845.0,"unassigned_balance_after_joint_shock":-658379.6499999999,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":2395574.65,"modeled_expenditure_increase":476188.45,"scenario_general_fund_revenues":45515918.35,"scenario_general_fund_expenditures":48095033.45,"unassigned_balance_after_joint_shock":-1134568.0999999999,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":2395574.65,"modeled_expenditure_increase":952376.9,"scenario_general_fund_revenues":45515918.35,"scenario_general_fund_expenditures":48571221.9,"unassigned_balance_after_joint_shock":-1610756.5499999998,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":2395574.65,"modeled_expenditure_increase":1428565.3499999999,"scenario_general_fund_revenues":45515918.35,"scenario_general_fund_expenditures":49047410.35,"unassigned_balance_after_joint_shock":-2086944.9999999998,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":2395574.65,"modeled_expenditure_increase":2380942.25,"scenario_general_fund_revenues":45515918.35,"scenario_general_fund_expenditures":49999787.25,"unassigned_balance_after_joint_shock":-3039321.9,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":2395574.65,"modeled_expenditure_increase":4761884.5,"scenario_general_fund_revenues":45515918.35,"scenario_general_fund_expenditures":52380729.5,"unassigned_balance_after_joint_shock":-5420264.15,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":4791149.3,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":43120343.7,"scenario_general_fund_expenditures":47618845.0,"unassigned_balance_after_joint_shock":-3053954.3,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":4791149.3,"modeled_expenditure_increase":476188.45,"scenario_general_fund_revenues":43120343.7,"scenario_general_fund_expenditures":48095033.45,"unassigned_balance_after_joint_shock":-3530142.75,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":4791149.3,"modeled_expenditure_increase":952376.9,"scenario_general_fund_revenues":43120343.7,"scenario_general_fund_expenditures":48571221.9,"unassigned_balance_after_joint_shock":-4006331.1999999997,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":4791149.3,"modeled_expenditure_increase":1428565.3499999999,"scenario_general_fund_revenues":43120343.7,"scenario_general_fund_expenditures":49047410.35,"unassigned_balance_after_joint_shock":-4482519.649999999,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":4791149.3,"modeled_expenditure_increase":2380942.25,"scenario_general_fund_revenues":43120343.7,"scenario_general_fund_expenditures":49999787.25,"unassigned_balance_after_joint_shock":-5434896.55,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2022,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":47911493.0,"general_fund_expenditures":47618845.0,"general_fund_unassigned_balance":1737195.0,"general_fund_restricted_balance":3425070.0,"general_fund_assigned_balance":2957609.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/22/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":4791149.3,"modeled_expenditure_increase":4761884.5,"scenario_general_fund_revenues":43120343.7,"scenario_general_fund_expenditures":52380729.5,"unassigned_balance_after_joint_shock":-7815838.8,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":49137161.0,"scenario_general_fund_expenditures":48055899.0,"unassigned_balance_after_joint_shock":897709.0,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":480558.99,"scenario_general_fund_revenues":49137161.0,"scenario_general_fund_expenditures":48536457.99,"unassigned_balance_after_joint_shock":417150.01,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":961117.98,"scenario_general_fund_revenues":49137161.0,"scenario_general_fund_expenditures":49017016.98,"unassigned_balance_after_joint_shock":-63408.97999999998,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":1441676.97,"scenario_general_fund_revenues":49137161.0,"scenario_general_fund_expenditures":49497575.97,"unassigned_balance_after_joint_shock":-543967.97,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":2402794.95,"scenario_general_fund_revenues":49137161.0,"scenario_general_fund_expenditures":50458693.95,"unassigned_balance_after_joint_shock":-1505085.9500000002,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":4805589.9,"scenario_general_fund_revenues":49137161.0,"scenario_general_fund_expenditures":52861488.9,"unassigned_balance_after_joint_shock":-3907880.9000000004,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":491371.61,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":48645789.39,"scenario_general_fund_expenditures":48055899.0,"unassigned_balance_after_joint_shock":406337.39,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":491371.61,"modeled_expenditure_increase":480558.99,"scenario_general_fund_revenues":48645789.39,"scenario_general_fund_expenditures":48536457.99,"unassigned_balance_after_joint_shock":-74221.59999999998,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":491371.61,"modeled_expenditure_increase":961117.98,"scenario_general_fund_revenues":48645789.39,"scenario_general_fund_expenditures":49017016.98,"unassigned_balance_after_joint_shock":-554780.59,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":491371.61,"modeled_expenditure_increase":1441676.97,"scenario_general_fund_revenues":48645789.39,"scenario_general_fund_expenditures":49497575.97,"unassigned_balance_after_joint_shock":-1035339.58,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":491371.61,"modeled_expenditure_increase":2402794.95,"scenario_general_fund_revenues":48645789.39,"scenario_general_fund_expenditures":50458693.95,"unassigned_balance_after_joint_shock":-1996457.56,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":491371.61,"modeled_expenditure_increase":4805589.9,"scenario_general_fund_revenues":48645789.39,"scenario_general_fund_expenditures":52861488.9,"unassigned_balance_after_joint_shock":-4399252.510000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":982743.22,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":48154417.78,"scenario_general_fund_expenditures":48055899.0,"unassigned_balance_after_joint_shock":-85034.21999999997,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":982743.22,"modeled_expenditure_increase":480558.99,"scenario_general_fund_revenues":48154417.78,"scenario_general_fund_expenditures":48536457.99,"unassigned_balance_after_joint_shock":-565593.21,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":982743.22,"modeled_expenditure_increase":961117.98,"scenario_general_fund_revenues":48154417.78,"scenario_general_fund_expenditures":49017016.98,"unassigned_balance_after_joint_shock":-1046152.2,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":982743.22,"modeled_expenditure_increase":1441676.97,"scenario_general_fund_revenues":48154417.78,"scenario_general_fund_expenditures":49497575.97,"unassigned_balance_after_joint_shock":-1526711.19,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":982743.22,"modeled_expenditure_increase":2402794.95,"scenario_general_fund_revenues":48154417.78,"scenario_general_fund_expenditures":50458693.95,"unassigned_balance_after_joint_shock":-2487829.17,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":982743.22,"modeled_expenditure_increase":4805589.9,"scenario_general_fund_revenues":48154417.78,"scenario_general_fund_expenditures":52861488.9,"unassigned_balance_after_joint_shock":-4890624.12,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":1474114.8299999998,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":47663046.17,"scenario_general_fund_expenditures":48055899.0,"unassigned_balance_after_joint_shock":-576405.8299999998,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":1474114.8299999998,"modeled_expenditure_increase":480558.99,"scenario_general_fund_revenues":47663046.17,"scenario_general_fund_expenditures":48536457.99,"unassigned_balance_after_joint_shock":-1056964.8199999998,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":1474114.8299999998,"modeled_expenditure_increase":961117.98,"scenario_general_fund_revenues":47663046.17,"scenario_general_fund_expenditures":49017016.98,"unassigned_balance_after_joint_shock":-1537523.8099999998,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":1474114.8299999998,"modeled_expenditure_increase":1441676.97,"scenario_general_fund_revenues":47663046.17,"scenario_general_fund_expenditures":49497575.97,"unassigned_balance_after_joint_shock":-2018082.7999999998,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":1474114.8299999998,"modeled_expenditure_increase":2402794.95,"scenario_general_fund_revenues":47663046.17,"scenario_general_fund_expenditures":50458693.95,"unassigned_balance_after_joint_shock":-2979200.7800000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":1474114.8299999998,"modeled_expenditure_increase":4805589.9,"scenario_general_fund_revenues":47663046.17,"scenario_general_fund_expenditures":52861488.9,"unassigned_balance_after_joint_shock":-5381995.73,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":2456858.0500000003,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":46680302.95,"scenario_general_fund_expenditures":48055899.0,"unassigned_balance_after_joint_shock":-1559149.0500000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":2456858.0500000003,"modeled_expenditure_increase":480558.99,"scenario_general_fund_revenues":46680302.95,"scenario_general_fund_expenditures":48536457.99,"unassigned_balance_after_joint_shock":-2039708.0400000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":2456858.0500000003,"modeled_expenditure_increase":961117.98,"scenario_general_fund_revenues":46680302.95,"scenario_general_fund_expenditures":49017016.98,"unassigned_balance_after_joint_shock":-2520267.0300000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":2456858.0500000003,"modeled_expenditure_increase":1441676.97,"scenario_general_fund_revenues":46680302.95,"scenario_general_fund_expenditures":49497575.97,"unassigned_balance_after_joint_shock":-3000826.0200000005,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":2456858.0500000003,"modeled_expenditure_increase":2402794.95,"scenario_general_fund_revenues":46680302.95,"scenario_general_fund_expenditures":50458693.95,"unassigned_balance_after_joint_shock":-3961944.0000000005,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":2456858.0500000003,"modeled_expenditure_increase":4805589.9,"scenario_general_fund_revenues":46680302.95,"scenario_general_fund_expenditures":52861488.9,"unassigned_balance_after_joint_shock":-6364738.950000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":4913716.100000001,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":44223444.9,"scenario_general_fund_expenditures":48055899.0,"unassigned_balance_after_joint_shock":-4016007.1000000006,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":4913716.100000001,"modeled_expenditure_increase":480558.99,"scenario_general_fund_revenues":44223444.9,"scenario_general_fund_expenditures":48536457.99,"unassigned_balance_after_joint_shock":-4496566.090000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":4913716.100000001,"modeled_expenditure_increase":961117.98,"scenario_general_fund_revenues":44223444.9,"scenario_general_fund_expenditures":49017016.98,"unassigned_balance_after_joint_shock":-4977125.08,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":4913716.100000001,"modeled_expenditure_increase":1441676.97,"scenario_general_fund_revenues":44223444.9,"scenario_general_fund_expenditures":49497575.97,"unassigned_balance_after_joint_shock":-5457684.07,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":4913716.100000001,"modeled_expenditure_increase":2402794.95,"scenario_general_fund_revenues":44223444.9,"scenario_general_fund_expenditures":50458693.95,"unassigned_balance_after_joint_shock":-6418802.050000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2023,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49137161.0,"general_fund_expenditures":48055899.0,"general_fund_unassigned_balance":897709.0,"general_fund_restricted_balance":5296920.0,"general_fund_assigned_balance":3006507.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/23/4210.pdf","balance_source_pdf_page":33,"operations_source_pdf_page":34,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":4913716.100000001,"modeled_expenditure_increase":4805589.9,"scenario_general_fund_revenues":44223444.9,"scenario_general_fund_expenditures":52861488.9,"unassigned_balance_after_joint_shock":-8821597.0,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":49887907.0,"scenario_general_fund_expenditures":49311519.0,"unassigned_balance_after_joint_shock":635747.0,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":493115.19,"scenario_general_fund_revenues":49887907.0,"scenario_general_fund_expenditures":49804634.19,"unassigned_balance_after_joint_shock":142631.81,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":986230.38,"scenario_general_fund_revenues":49887907.0,"scenario_general_fund_expenditures":50297749.38,"unassigned_balance_after_joint_shock":-350483.38,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":1479345.5699999998,"scenario_general_fund_revenues":49887907.0,"scenario_general_fund_expenditures":50790864.57,"unassigned_balance_after_joint_shock":-843598.5699999998,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":2465575.95,"scenario_general_fund_revenues":49887907.0,"scenario_general_fund_expenditures":51777094.95,"unassigned_balance_after_joint_shock":-1829828.9500000002,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":4931151.9,"scenario_general_fund_revenues":49887907.0,"scenario_general_fund_expenditures":54242670.9,"unassigned_balance_after_joint_shock":-4295404.9,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":498879.07,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":49389027.93,"scenario_general_fund_expenditures":49311519.0,"unassigned_balance_after_joint_shock":136867.93,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":498879.07,"modeled_expenditure_increase":493115.19,"scenario_general_fund_revenues":49389027.93,"scenario_general_fund_expenditures":49804634.19,"unassigned_balance_after_joint_shock":-356247.26,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":498879.07,"modeled_expenditure_increase":986230.38,"scenario_general_fund_revenues":49389027.93,"scenario_general_fund_expenditures":50297749.38,"unassigned_balance_after_joint_shock":-849362.45,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":498879.07,"modeled_expenditure_increase":1479345.5699999998,"scenario_general_fund_revenues":49389027.93,"scenario_general_fund_expenditures":50790864.57,"unassigned_balance_after_joint_shock":-1342477.64,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":498879.07,"modeled_expenditure_increase":2465575.95,"scenario_general_fund_revenues":49389027.93,"scenario_general_fund_expenditures":51777094.95,"unassigned_balance_after_joint_shock":-2328708.02,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":498879.07,"modeled_expenditure_increase":4931151.9,"scenario_general_fund_revenues":49389027.93,"scenario_general_fund_expenditures":54242670.9,"unassigned_balance_after_joint_shock":-4794283.970000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":997758.14,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":48890148.86,"scenario_general_fund_expenditures":49311519.0,"unassigned_balance_after_joint_shock":-362011.14,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":997758.14,"modeled_expenditure_increase":493115.19,"scenario_general_fund_revenues":48890148.86,"scenario_general_fund_expenditures":49804634.19,"unassigned_balance_after_joint_shock":-855126.3300000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":997758.14,"modeled_expenditure_increase":986230.38,"scenario_general_fund_revenues":48890148.86,"scenario_general_fund_expenditures":50297749.38,"unassigned_balance_after_joint_shock":-1348241.52,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":997758.14,"modeled_expenditure_increase":1479345.5699999998,"scenario_general_fund_revenues":48890148.86,"scenario_general_fund_expenditures":50790864.57,"unassigned_balance_after_joint_shock":-1841356.71,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":997758.14,"modeled_expenditure_increase":2465575.95,"scenario_general_fund_revenues":48890148.86,"scenario_general_fund_expenditures":51777094.95,"unassigned_balance_after_joint_shock":-2827587.0900000003,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":997758.14,"modeled_expenditure_increase":4931151.9,"scenario_general_fund_revenues":48890148.86,"scenario_general_fund_expenditures":54242670.9,"unassigned_balance_after_joint_shock":-5293163.04,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":1496637.21,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":48391269.79,"scenario_general_fund_expenditures":49311519.0,"unassigned_balance_after_joint_shock":-860890.21,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":1496637.21,"modeled_expenditure_increase":493115.19,"scenario_general_fund_revenues":48391269.79,"scenario_general_fund_expenditures":49804634.19,"unassigned_balance_after_joint_shock":-1354005.4,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":1496637.21,"modeled_expenditure_increase":986230.38,"scenario_general_fund_revenues":48391269.79,"scenario_general_fund_expenditures":50297749.38,"unassigned_balance_after_joint_shock":-1847120.5899999999,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":1496637.21,"modeled_expenditure_increase":1479345.5699999998,"scenario_general_fund_revenues":48391269.79,"scenario_general_fund_expenditures":50790864.57,"unassigned_balance_after_joint_shock":-2340235.78,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":1496637.21,"modeled_expenditure_increase":2465575.95,"scenario_general_fund_revenues":48391269.79,"scenario_general_fund_expenditures":51777094.95,"unassigned_balance_after_joint_shock":-3326466.16,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":1496637.21,"modeled_expenditure_increase":4931151.9,"scenario_general_fund_revenues":48391269.79,"scenario_general_fund_expenditures":54242670.9,"unassigned_balance_after_joint_shock":-5792042.11,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":2494395.35,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":47393511.65,"scenario_general_fund_expenditures":49311519.0,"unassigned_balance_after_joint_shock":-1858648.35,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":2494395.35,"modeled_expenditure_increase":493115.19,"scenario_general_fund_revenues":47393511.65,"scenario_general_fund_expenditures":49804634.19,"unassigned_balance_after_joint_shock":-2351763.54,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":2494395.35,"modeled_expenditure_increase":986230.38,"scenario_general_fund_revenues":47393511.65,"scenario_general_fund_expenditures":50297749.38,"unassigned_balance_after_joint_shock":-2844878.73,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":2494395.35,"modeled_expenditure_increase":1479345.5699999998,"scenario_general_fund_revenues":47393511.65,"scenario_general_fund_expenditures":50790864.57,"unassigned_balance_after_joint_shock":-3337993.92,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":2494395.35,"modeled_expenditure_increase":2465575.95,"scenario_general_fund_revenues":47393511.65,"scenario_general_fund_expenditures":51777094.95,"unassigned_balance_after_joint_shock":-4324224.300000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":2494395.35,"modeled_expenditure_increase":4931151.9,"scenario_general_fund_revenues":47393511.65,"scenario_general_fund_expenditures":54242670.9,"unassigned_balance_after_joint_shock":-6789800.25,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":4988790.7,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":44899116.3,"scenario_general_fund_expenditures":49311519.0,"unassigned_balance_after_joint_shock":-4353043.7,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":4988790.7,"modeled_expenditure_increase":493115.19,"scenario_general_fund_revenues":44899116.3,"scenario_general_fund_expenditures":49804634.19,"unassigned_balance_after_joint_shock":-4846158.890000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":4988790.7,"modeled_expenditure_increase":986230.38,"scenario_general_fund_revenues":44899116.3,"scenario_general_fund_expenditures":50297749.38,"unassigned_balance_after_joint_shock":-5339274.08,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":4988790.7,"modeled_expenditure_increase":1479345.5699999998,"scenario_general_fund_revenues":44899116.3,"scenario_general_fund_expenditures":50790864.57,"unassigned_balance_after_joint_shock":-5832389.27,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":4988790.7,"modeled_expenditure_increase":2465575.95,"scenario_general_fund_revenues":44899116.3,"scenario_general_fund_expenditures":51777094.95,"unassigned_balance_after_joint_shock":-6818619.65,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2024,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":49887907.0,"general_fund_expenditures":49311519.0,"general_fund_unassigned_balance":635747.0,"general_fund_restricted_balance":7673898.0,"general_fund_assigned_balance":1467879.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/24/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":4988790.7,"modeled_expenditure_increase":4931151.9,"scenario_general_fund_revenues":44899116.3,"scenario_general_fund_expenditures":54242670.9,"unassigned_balance_after_joint_shock":-9284195.600000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":52436417.0,"scenario_general_fund_expenditures":52218979.0,"unassigned_balance_after_joint_shock":797306.0,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":522189.79000000004,"scenario_general_fund_revenues":52436417.0,"scenario_general_fund_expenditures":52741168.79,"unassigned_balance_after_joint_shock":275116.20999999996,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":1044379.5800000001,"scenario_general_fund_revenues":52436417.0,"scenario_general_fund_expenditures":53263358.58,"unassigned_balance_after_joint_shock":-247073.58000000007,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":1566569.3699999999,"scenario_general_fund_revenues":52436417.0,"scenario_general_fund_expenditures":53785548.37,"unassigned_balance_after_joint_shock":-769263.3699999999,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":2610948.95,"scenario_general_fund_revenues":52436417.0,"scenario_general_fund_expenditures":54829927.95,"unassigned_balance_after_joint_shock":-1813642.9500000002,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.0,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":0.0,"modeled_expenditure_increase":5221897.9,"scenario_general_fund_revenues":52436417.0,"scenario_general_fund_expenditures":57440876.9,"unassigned_balance_after_joint_shock":-4424591.9,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":524364.17,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":51912052.83,"scenario_general_fund_expenditures":52218979.0,"unassigned_balance_after_joint_shock":272941.82999999996,"unassigned_exhausted":"no","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":524364.17,"modeled_expenditure_increase":522189.79000000004,"scenario_general_fund_revenues":51912052.83,"scenario_general_fund_expenditures":52741168.79,"unassigned_balance_after_joint_shock":-249247.96000000008,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":524364.17,"modeled_expenditure_increase":1044379.5800000001,"scenario_general_fund_revenues":51912052.83,"scenario_general_fund_expenditures":53263358.58,"unassigned_balance_after_joint_shock":-771437.7500000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":524364.17,"modeled_expenditure_increase":1566569.3699999999,"scenario_general_fund_revenues":51912052.83,"scenario_general_fund_expenditures":53785548.37,"unassigned_balance_after_joint_shock":-1293627.54,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":524364.17,"modeled_expenditure_increase":2610948.95,"scenario_general_fund_revenues":51912052.83,"scenario_general_fund_expenditures":54829927.95,"unassigned_balance_after_joint_shock":-2338007.12,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.01,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":524364.17,"modeled_expenditure_increase":5221897.9,"scenario_general_fund_revenues":51912052.83,"scenario_general_fund_expenditures":57440876.9,"unassigned_balance_after_joint_shock":-4948956.07,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":1048728.34,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":51387688.66,"scenario_general_fund_expenditures":52218979.0,"unassigned_balance_after_joint_shock":-251422.34000000008,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":1048728.34,"modeled_expenditure_increase":522189.79000000004,"scenario_general_fund_revenues":51387688.66,"scenario_general_fund_expenditures":52741168.79,"unassigned_balance_after_joint_shock":-773612.1300000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":1048728.34,"modeled_expenditure_increase":1044379.5800000001,"scenario_general_fund_revenues":51387688.66,"scenario_general_fund_expenditures":53263358.58,"unassigned_balance_after_joint_shock":-1295801.9200000002,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":1048728.34,"modeled_expenditure_increase":1566569.3699999999,"scenario_general_fund_revenues":51387688.66,"scenario_general_fund_expenditures":53785548.37,"unassigned_balance_after_joint_shock":-1817991.71,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":1048728.34,"modeled_expenditure_increase":2610948.95,"scenario_general_fund_revenues":51387688.66,"scenario_general_fund_expenditures":54829927.95,"unassigned_balance_after_joint_shock":-2862371.29,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.02,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":1048728.34,"modeled_expenditure_increase":5221897.9,"scenario_general_fund_revenues":51387688.66,"scenario_general_fund_expenditures":57440876.9,"unassigned_balance_after_joint_shock":-5473320.24,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":1573092.51,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":50863324.49,"scenario_general_fund_expenditures":52218979.0,"unassigned_balance_after_joint_shock":-775786.51,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":1573092.51,"modeled_expenditure_increase":522189.79000000004,"scenario_general_fund_revenues":50863324.49,"scenario_general_fund_expenditures":52741168.79,"unassigned_balance_after_joint_shock":-1297976.3,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":1573092.51,"modeled_expenditure_increase":1044379.5800000001,"scenario_general_fund_revenues":50863324.49,"scenario_general_fund_expenditures":53263358.58,"unassigned_balance_after_joint_shock":-1820166.09,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":1573092.51,"modeled_expenditure_increase":1566569.3699999999,"scenario_general_fund_revenues":50863324.49,"scenario_general_fund_expenditures":53785548.37,"unassigned_balance_after_joint_shock":-2342355.88,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":1573092.51,"modeled_expenditure_increase":2610948.95,"scenario_general_fund_revenues":50863324.49,"scenario_general_fund_expenditures":54829927.95,"unassigned_balance_after_joint_shock":-3386735.46,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.03,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":1573092.51,"modeled_expenditure_increase":5221897.9,"scenario_general_fund_revenues":50863324.49,"scenario_general_fund_expenditures":57440876.9,"unassigned_balance_after_joint_shock":-5997684.41,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":2621820.85,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":49814596.15,"scenario_general_fund_expenditures":52218979.0,"unassigned_balance_after_joint_shock":-1824514.85,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":2621820.85,"modeled_expenditure_increase":522189.79000000004,"scenario_general_fund_revenues":49814596.15,"scenario_general_fund_expenditures":52741168.79,"unassigned_balance_after_joint_shock":-2346704.64,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":2621820.85,"modeled_expenditure_increase":1044379.5800000001,"scenario_general_fund_revenues":49814596.15,"scenario_general_fund_expenditures":53263358.58,"unassigned_balance_after_joint_shock":-2868894.43,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":2621820.85,"modeled_expenditure_increase":1566569.3699999999,"scenario_general_fund_revenues":49814596.15,"scenario_general_fund_expenditures":53785548.37,"unassigned_balance_after_joint_shock":-3391084.2199999997,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":2621820.85,"modeled_expenditure_increase":2610948.95,"scenario_general_fund_revenues":49814596.15,"scenario_general_fund_expenditures":54829927.95,"unassigned_balance_after_joint_shock":-4435463.800000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.05,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":2621820.85,"modeled_expenditure_increase":5221897.9,"scenario_general_fund_revenues":49814596.15,"scenario_general_fund_expenditures":57440876.9,"unassigned_balance_after_joint_shock":-7046412.75,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.0,"modeled_revenue_loss":5243641.7,"modeled_expenditure_increase":0.0,"scenario_general_fund_revenues":47192775.3,"scenario_general_fund_expenditures":52218979.0,"unassigned_balance_after_joint_shock":-4446335.7,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.01,"modeled_revenue_loss":5243641.7,"modeled_expenditure_increase":522189.79000000004,"scenario_general_fund_revenues":47192775.3,"scenario_general_fund_expenditures":52741168.79,"unassigned_balance_after_joint_shock":-4968525.49,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.02,"modeled_revenue_loss":5243641.7,"modeled_expenditure_increase":1044379.5800000001,"scenario_general_fund_revenues":47192775.3,"scenario_general_fund_expenditures":53263358.58,"unassigned_balance_after_joint_shock":-5490715.28,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.03,"modeled_revenue_loss":5243641.7,"modeled_expenditure_increase":1566569.3699999999,"scenario_general_fund_revenues":47192775.3,"scenario_general_fund_expenditures":53785548.37,"unassigned_balance_after_joint_shock":-6012905.07,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.05,"modeled_revenue_loss":5243641.7,"modeled_expenditure_increase":2610948.95,"scenario_general_fund_revenues":47192775.3,"scenario_general_fund_expenditures":54829927.95,"unassigned_balance_after_joint_shock":-7057284.65,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."},{"fiscal_year":2025,"period_kind":"fiscal_year_ended","fund_scope":"general_fund","accounting_basis":"GAAP_modified_accrual","general_fund_revenues":52436417.0,"general_fund_expenditures":52218979.0,"general_fund_unassigned_balance":797306.0,"general_fund_restricted_balance":7121449.0,"general_fund_assigned_balance":1955471.0,"source_url":"https://www.nj.gov/education/finance/fp/acfr/search/25/4210.pdf","balance_source_pdf_page":31,"operations_source_pdf_page":32,"revenue_decline_fraction":0.1,"expenditure_growth_fraction":0.1,"modeled_revenue_loss":5243641.7,"modeled_expenditure_increase":5221897.9,"scenario_general_fund_revenues":47192775.3,"scenario_general_fund_expenditures":57440876.9,"unassigned_balance_after_joint_shock":-9668233.600000001,"unassigned_exhausted":"yes","note":"Illustrative marginal joint shock: reported unassigned balance minus General Fund revenue loss minus additional General Fund expenditure. Restricted and assigned balances are not added to the cushion. This is not a forecast, probability, cash-flow model or spending authorization; reported annual balance change is not added a second time."}]