{"source_url":"https://drive.google.com/file/d/1-gLk8_69yYxwludkHOgERZ2Yj7gkE-AQ/view?usp=sharing","checks":[{"label":"FY2018 revised Act allocation matches the canonical source extraction","actual":5967620,"expected":5967620,"passed":true},{"label":"FY2018 aid component sum","actual":6066113,"expected":6066113,"passed":true},{"label":"FY2018 independent NJDOE allocation at the matching budget stage","actual":6066113,"expected":6066113,"passed":true},{"label":"FY2019 aid component sum","actual":5813354,"expected":5813354,"passed":true},{"label":"FY2019 independent NJDOE allocation at the matching budget stage","actual":5813354,"expected":5813354,"passed":true},{"label":"FY2019 difference from FY2018 baseline","actual":-252759,"expected":-252759,"passed":true},{"label":"FY2020 aid component sum","actual":5485987,"expected":5485987,"passed":true},{"label":"FY2020 independent NJDOE allocation at the matching budget stage","actual":5485987,"expected":5485987,"passed":true},{"label":"FY2020 difference from FY2018 baseline","actual":-580126,"expected":-580126,"passed":true},{"label":"FY2021 aid component sum","actual":5004221,"expected":5004221,"passed":true},{"label":"FY2021 independent NJDOE allocation at the matching budget stage","actual":5004221,"expected":5004221,"passed":true},{"label":"FY2021 difference from FY2018 baseline","actual":-1061892,"expected":-1061892,"passed":true},{"label":"FY2022 aid component sum","actual":4363330,"expected":4363330,"passed":true},{"label":"FY2022 independent NJDOE allocation at the matching budget stage","actual":4363330,"expected":4363330,"passed":true},{"label":"FY2022 difference from FY2018 baseline","actual":-1702783,"expected":-1702783,"passed":true},{"label":"FY2023 aid component sum","actual":3822214,"expected":3822214,"passed":true},{"label":"FY2023 independent NJDOE allocation at the matching budget stage","actual":3822214,"expected":3822214,"passed":true},{"label":"FY2023 difference from FY2018 baseline","actual":-2243899,"expected":-2243899,"passed":true},{"label":"FY2024 aid component sum","actual":3567363,"expected":3567363,"passed":true},{"label":"FY2024 independent NJDOE allocation at the matching budget stage","actual":3567363,"expected":3567363,"passed":true},{"label":"FY2024 difference from FY2018 baseline","actual":-2498750,"expected":-2498750,"passed":true},{"label":"FY2025 aid component sum","actual":3680096,"expected":3680096,"passed":true},{"label":"FY2025 independent NJDOE allocation at the matching budget stage","actual":3680096,"expected":3680096,"passed":true},{"label":"FY2025 difference from FY2018 baseline","actual":-2386017,"expected":-2386017,"passed":true},{"label":"FY2026 aid component sum","actual":3900902,"expected":3900902,"passed":true},{"label":"FY2026 independent NJDOE allocation at the matching budget stage","actual":3900902,"expected":3900902,"passed":true},{"label":"FY2026 difference from FY2018 baseline","actual":-2165211,"expected":-2165211,"passed":true},{"label":"FY2027 aid component sum","actual":4134956,"expected":4134956,"passed":true},{"label":"FY2027 independent NJDOE allocation at the matching budget stage","actual":4134956,"expected":4134956,"passed":true},{"label":"FY2027 difference from FY2018 baseline","actual":-1931157,"expected":-1931157,"passed":true},{"label":"Cumulative fixed-baseline comparison","actual":-14822594,"expected":-14822594,"passed":true},{"label":"Proposed tax illustration at 200000","actual":182,"expected":182,"passed":true},{"label":"Proposed tax illustration at 300000","actual":273,"expected":273,"passed":true},{"label":"Proposed tax illustration at 400000","actual":364,"expected":364,"passed":true},{"label":"Proposed tax illustration at 450000","actual":410,"expected":410,"passed":true},{"label":"FY2026 independent NJDOE preschool aid","actual":1011871,"expected":1011871,"passed":true},{"label":"FY2027 independent NJDOE preschool aid","actual":1632930,"expected":1632930,"passed":true},{"label":"Rounded proposed preschool capacity growth","actual":55,"expected":55,"passed":true}],"source_differences":[{"year":2018,"presentation_value":6066113,"canonical_revised_value":5967620,"difference":98493,"status":"explained_budget_stage_difference","source_url":"https://www.nj.gov/education/stateaid/zippedfiles/1718.zip#member=district.xlsx","worksheet":"DISTRICT CATEGORIES","source_row":454,"explanation":"The presentation uses the FY2018 Governor budget message value (column E). The canonical published-allocation series uses the revised Appropriation Act value (column F). Both values are in the same NJDOE district row. The presentation baseline comparison is not substituted for the revised allocation."}]}