Upload
vuongnhu
View
218
Download
0
Embed Size (px)
Citation preview
$35,513,849 ($843,536) $34,670,313
Governor'sBudget
Message Changes
FY 2018 Appropriations Bill
S-18/A-5000
$35,595,015 ($873,412) $34,721,603
Appropriations
Revenues
Unreserved Opening Balance $490,886
Total Resources $36,085,901
($56,321) $434,565
$35,156,168
FY 2018 Appropriations Bill
$ in Thousands
($929,733)
KEY TO SYMBOLS AND ABBREVIATIONS:
GF=General Fund; PTRF=Property Tax Relief Fund; CCF=Casino Control Fund; CRF=Casino Revenue Fund; GUB=Gubernatorial Elections Fund; TTF=Transportation Trust Fund; DSS=Direct State Services.
HEA=Department of Health; HUM=Department of Human Services; TPAF=Teachers' Pension and Annuity Fund; PAAD=Pharmaceutical Assistance for the Elderly and Disabled; OIT=Office of Information Technology; EDA=Economic Development Authority.
Prepared by the Office of Legislative Services
Bill as Introduced
Unreserved Closing Balance $492,753 $412,608($80,145)
Open Space Reserved Closing Balance $194,299 ($48,445) $145,854
Total Closing Balance $687,052 $558,462($128,590)
Open Space Reserved Opening Balance $115,000 ($42,393) $72,607
Comparison of Budget Revenues
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000
Page A1
Bud. Res. Number
Appropriations Bill
REVENUE
Sales and Use (Proposed Tax Parity for Zero Emission Legislation Not Enacted)
-5,0009,450,747 9,445,7472138
Sales (Executive's May Revisions Including Tax Initiatives)
259,1149,450,747 9,709,8618999
Miscellaneous Taxes, Fees, and Revenues, Other Various (Executive's May Revisions, Various)
-5,4853,268,143 3,262,6588999
Corporation Business (Executive's May Revisions) -219,1472,594,522 2,375,3758999
Interfund Transfers, Various (Executive's May Revisions)
9,4511,492,429 1,501,8808999
Petroleum Products Gross Receipts (Executive's May Revisions)
29,2901,457,865 1,487,1558999
State Lottery Fund (Shift Lottery Enterprise) -1,014,0001,014,000 01184
Insurance Premium (Executive's May Revisions) -91,330661,649 570,3198999
Insurance Premiums (Shift of Distribution to Counties)
7,886661,649 669,5351186
Transfer Inheritance (Executive's May Revisions) 88,213657,539 745,7528999
Motor Fuels (Executive's May Revisions) -20,728573,257 552,5298999
Motor Vehicle Fees 10,000498,225 508,22510
Realty Transfer (Executive's May Revisions) 13,003369,824 382,8278999
Asset Sales -18,200325,000 306,80011
Fringe Benefit Recoveries from Colleges and Universities / University Hospital (Rowan FTE)
-5,923246,074 240,1512122
Fringe Benefit Recoveries from Colleges and Universities / University Hospital (Stockton FTE)
-4,000246,074 242,0742104
Corporation Banks and Financial Institutions (Executive's May Revisions)
15,656185,694 201,3508999
Cigarette (Executive's May Revisions) -5,830172,994 167,1648999
Cigarette (OLS May Estimate) 14,100172,994 187,0942140
Sales (Executive's May Energy Revisions) -42,019165,000 122,9818999
Assessment on Real Property Greater Than $1 Million (OLS May Estimate)
8,400144,645 153,0452155
Telephone Assessment (Governor's Proposed Tax Increase Not Enacted)
-13,000134,304 121,3042167
Alcoholic Beverage Excise (Executive's May Revisions)
-4,935111,917 106,9828999
Miscellaneous Taxes, Fees, and Revenues, Settlements (Executive's May Revisions)
225,00075,000 300,0008999
Insurance - Licenses and Other Fees -8,00051,961 43,96123
Comparison of Budget Revenues
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000
Page A2
Bud. Res. Number
Appropriations Bill
Tobacco Products Wholesale Sales (Executive's May Revisions)
-39524,871 24,4768999
New Jersey Housing and Mortgage Finance Agency
-18,50018,500 015
State Lottery Fund-Administration (Shift Lottery Enterprise)
-13,27113,271 01184
Corporation Business (Executive's May Energy Revisions)
-9,60012,000 2,4008999
State Recycling Fund -8,10012,000 3,90018
State Owned Real Property Trust Fund 18,2000 18,20011
Sales - Less Sales Tax Dedication (Executive's May Revisions)
-16,000-745,000 -761,0008999
Petroleum Products Gross Receipts - Capital Reserves (Executive's May Revisions)
-13,620-926,531 -940,1518999
TOTAL GF MAJOR REVENUES9001
TOTAL MISC TAXES, FEES, REVENUES9001
TOTAL INTERFUND TRANSFERS9001
($838,770)Totals: $20,118,545GF $19,279,775
Gross Income Tax (Executive's May Revisions) -52,82414,434,983 14,382,1598999
Sales Tax Dedication (PTRF) (Executive's May Revisions)
16,800767,100 783,9008999
TOTAL PTRF9001
($36,024)Totals: $15,202,083PTRF $15,166,059
TOTAL CASINO CONTROL FUND9001
$0Totals: $50,043CCF $50,043
Casino Revenue Fund (Executive's May Revisions) 1,382223,644 225,0268999
TOTAL CASINO REVENUE FUND9001
$1,382Totals: $223,644CRF $225,026
TOTAL GUB FUND9001
$0Totals: $700GUB $700
Totals:REVENUE ($873,412)$35,595,015 $34,721,603
Comparison of Budget Amounts
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000
Page B1
Appropriations Bill
Totals:LEGISLATURE $1,000$78,136 $79,136
Totals:CHIEF EXECUTIVE $0$6,736 $6,736
Totals:AGRICULTURE $0$19,787 $19,787
Totals:BANKING AND INSURANCE $0$64,013 $64,013
Totals:CHILDREN AND FAMILIES $20,765$1,138,240 $1,159,005
Totals:COMMUNITY AFFAIRS $9,930$827,699 $837,629
Totals:CORRECTIONS $26,815$1,024,111 $1,050,926
Totals:EDUCATION ($608,951)$13,908,517 $13,299,566
Totals:ENVIRONMENTAL PROTECTION $1,305$274,282 $275,587
Totals:HEALTH $17,950$568,604 $586,554
Totals:HUMAN SERVICES ($62,741)$6,647,644 $6,584,903
Totals:LABOR AND WORKFORCE DEVELOPMENT
$250$167,806 $168,056
Totals:LAW AND PUBLIC SAFETY $3,250$587,646 $590,896
Totals:MILITARY AND VETERANS' AFFAIRS $0$95,678 $95,678
Totals:STATE $31,840$1,291,233 $1,323,073
Totals:TRANSPORTATION $0$1,513,978 $1,513,978
Totals:TREASURY ($123,444)$1,675,473 $1,552,029
Totals:MISCELLANEOUS EXECUTIVE COMMISSIONS
$0$776 $776
Totals:INTERDEPARTMENTAL ACCOUNTS ($171,505)$4,549,365 $4,377,860
Totals:JUDICIARY $10,000$747,755 $757,755
Totals:GENERAL PROVISIONS $0$0 $0
Totals:DEBT SERVICE $0$326,370 $326,370
$35,513,849Appropriations Bill Summary Totals ($843,536)$34,670,313
Comparison of Budget Amounts Page 1 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
LEGISLATURE
LEGISLATIVE COMMISSION - DSS9000
SENATE - DSS9000
GENERAL ASSEMBLY - DSS9000
LEGISLATIVE SUPPORT SERVICES - DSS9000
Language Appropriating $2 million for Senate Operations
Yes 2301
Language Appropriating $2 million for General Assembly Operations
Yes 1302
Salaries and Wages - Office of Legislative Services 1,00025,389 26,3892303
$1,000Totals: $78,136 $79,136Direct State Services
Totals:LEGISLATURE $1,000$78,136 $79,136
CHIEF EXECUTIVE
CHIEF EXECUTIVE - DSS9000
$0Totals: $6,736 $6,736Direct State Services
Totals:CHIEF EXECUTIVE $0$6,736 $6,736
AGRICULTURE
AGRICULTURE - DSS9000
$0Totals: $7,353 $7,353Direct State Services
AGRICULTURE - GRANTS-IN-AID9000
$0Totals: $6,818 $6,818Grants-In-Aid
AGRICULTURE - STATE AID9000
Deletes Language Charging Department of Agriculture Appropriations to the State Lottery Fund
Yes 1184
$0Totals: $5,616 $5,616State Aid
Totals:AGRICULTURE $0$19,787 $19,787
BANKING AND INSURANCE
BANKING AND INSURANCE - DSS9000
$0Totals: $64,013 $64,013Direct State Services
Comparison of Budget Amounts Page 2 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
Totals:BANKING AND INSURANCE $0$64,013 $64,013
CHILDREN AND FAMILIES
CHILDREN AND FAMILY SERVICES - DSS9000
$0Totals: $266,871 $266,871Direct State Services
CHILDREN AND FAMILY SERVICES - GRANTS-IN-AID
9000
Sexual Violence Prevention and Intervention Services
2,8000 2,8002003
Latino Action Network Hispanic Women's Resource Center
2500 2502004
Child Advocacy Center - Multidisciplinary Team Fund 5,0000 5,000Yes 2005
Project S.A.R.A.H. 1250 1252089
Court Appointed Special Advocates 8501,150 2,0002001
Women's Services (Maintain Domestic Violence Services and Rape Prevention Services)
2,24020,173 22,413Yes 2002
Family Support Services (Support for Uncompensated Caregivers)
2,50025,418 27,9182159
Care Management Organizations (From GF) 7,00096,556 103,556Yes 2121
$20,765Totals: $871,369 $892,134Grants-In-Aid
Totals:CHILDREN AND FAMILIES $20,765$1,138,240 $1,159,005
COMMUNITY AFFAIRS
COMMUNITY AFFAIRS - DSS9000
Language Increasing Low Income Home Energy Assistance Program Minimum Annual Benefit Payment to Qualify for Supplemental Nutrition Assistance Program
Yes 2058
$0Totals: $40,744 $40,744Direct State Services
COMMUNITY AFFAIRS - GRANTS-IN-AID9000
Camden Coalition of Health Care Providers Housing First Pilot Program
5000 5002080
New Jersey Re-entry Corporation - One-Stop Offender Re-entry Services
4,0000 4,000Yes 2006
Volunteers of America - Re-entry Services 4,0000 4,000Yes 2034
Boys and Girls Clubs of New Jersey - At Risk Youth 1450 1452045
Dismal Swamp Preservation Commission 2000 2002047
Comparison of Budget Amounts Page 3 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
Anti-Violence Out-of-School Youth Summer Program - Newark, Trenton, Paterson
3,0000 3,0002136
Garden to Nurture Human Understanding, Teaneck 850 852161
$11,930Totals: $45,640 $57,570Grants-In-Aid
COMMUNITY AFFAIRS - GF STATE AID9000
COMMUNITY AFFAIRS - PTRF STATE AID9000
Transitional Aid to Localities (PTRF) -6,00092,994 86,9944
Modifies Language Concerning CMPTR Aid Payment Dates
Yes 2152
County Prosecutor Funding Initiative Pilot Program (PTRF)
4,0000 4,000Yes 2118
($2,000)Totals: $741,315 $739,315State Aid
Totals:COMMUNITY AFFAIRS $9,930$827,699 $837,629
CORRECTIONS
CORRECTIONS - DSS9000
Services Other Than Personal -1,685156,846 155,1615
($1,685)Totals: $920,950 $919,265Direct State Services
CORRECTIONS - GRANTS-IN-AID9000
Essex County - Recidivism Pilot Program 6,0000 6,0002092
$6,000Totals: $103,161 $109,161Grants-In-Aid
Essex County - County Jail Substance Use Disorder Programs (PTRF)
20,0000 20,0002093
Union County Inmate Rehabilitation Services (PTRF) 2,5000 2,5002093
$22,500Totals: $0 $22,500State Aid
Totals:CORRECTIONS $26,815$1,024,111 $1,050,926
EDUCATION
EDUCATION - DSS9000
New Jersey Italian Heritage Commission 1000 1002135
Services Other Than Personal (Administration and Support Services)
-1,0002,349 1,3492157
Comparison of Budget Amounts Page 4 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
Language Conditioning Appropriation for State Board of Education Expenses on Delaying Implementation of Regulations for Approved Private Schools for Students with Severe Disabilities
Yes 1163.1
($900)Totals: $78,834 $77,934Direct State Services
EDUCATION - GRANTS-IN-AID9000
Advanced Placement Exam Fee Waiver 4350 435Yes 2086
Opportunity Scholarship Demonstration Program -1,0001,000 0Yes 2007
($565)Totals: $3,650 $3,085Grants-In-Aid
EDUCATION - GF STATE AID9000
Language Reallocating Nonpublic Handicapped Aid and Nonpublic Auxiliary Services Aid to Transportation Aid for Nonpublic School Transportation Costs
Yes 2124
Language Modifying the Allocation of Equalization Aid
Yes 1182
Language Permitting the Commissioner of Education to Provide Loan Assistance to Any District Due to Reductions in Adjustment Aid
Yes 1187
Nonpublic Security Aid 11,3000 11,300Yes 2010
Adult Education Programs 4,0000 4,000Yes 2137
Nonpublic Technology Initiative 2,4003,000 5,400Yes 2009
Extraordinary Special Education Costs Aid (Shift to PTRF)
-3,9783,978 0Yes 1186
Nonpublic Nursing Services Aid 1,40012,902 14,302Yes 2008
School Construction & Renovation Fund (Shift to PTRF)
-50,00050,000 01186
Equalization Aid (Shift to PTRF) -309,206310,569 1,4531186
County Vocational School District Partnership Grant Program
3,0000 3,000Yes 2011
EDUCATION - PTRF STATE AID9000
Lead Testing for Schools (PTRF) 7,0000 7,00025
Preschool Education Expansion Aid (PTRF) 25,0000 25,000Yes 1175
Less: Growth Savings - Payment Changes (PTRF) -10,000-317 -10,3171182
Extraordinary Special Education Costs Aid (PTRF) (Shift to PTRF)
3,978166,022 170,000Yes 1186
Extraordinary Special Education Costs Aid (PTRF) 25,000166,022 191,0222172
Transportation Aid (PTRF) 1195,991 195,9921182
Comparison of Budget Amounts Page 5 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
Security Aid (PTRF) 1199,525 199,5261182
Adjustment Aid (PTRF) -31,071566,024 534,9531182
Special Education Categorical Aid (PTRF) 10,756769,628 780,3841182
School Construction & Renovation Fund (PTRF) (Shift to PTRF)
50,000868,767 918,767Yes 1186
Equalization Aid (PTRF) 120,3065,778,298 5,898,604Yes 1182
Equalization Aid (PTRF) (Shift to PTRF) 309,2065,778,298 6,087,5041186
Teachers' Pension & Annuity Fund (PTRF) (Shift Lottery Enterprise)
-776,5791,495,975 719,3961184
($607,486)Totals: $13,826,033 $13,218,547State Aid
Modifies Language to Clarify Calculation of School District Adequacy Budgets Under Certain Circumstances
Yes 1182
Deletes Language Charging Department of Education Appropriations to the State Lottery Fund
Yes 1184
$0Totals: $0 $0General Provisions
Totals:EDUCATION ($608,951)$13,908,517 $13,299,566
ENVIRONMENTAL PROTECTION
ENVIRONMENTAL PROTECTION - GF CAPITAL9000
Modifies Language Concerning Allocation of Natural Resources Damage Recovery Settlements
Yes 2166
$0Totals: $58,305 $58,305Capital
ENVIRONMENTAL PROTECTION - DSS9000
Salaries and Wages (Bureau of Marine Fisheries) 1,20022,623 23,8232095
$1,200Totals: $204,942 $206,142Direct State Services
ENVIRONMENTAL PROTECTION - GRANTS-IN-AID9000
Lake Hopatcong Commission - Weed Harvesting 1050 1052114
$105Totals: $2,025 $2,130Grants-In-Aid
ENVIRONMENTAL PROTECTION - GF STATE AID9000
Mosquito Control, Research, Administration and Operations (Shift from GF to PTRF)
-1,3461,346 01186
County Environmental Health Act (Shift from GF to PTRF)
-2,7002,700 01186
Comparison of Budget Amounts Page 6 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
Mosquito Control, Research, Administration and Operations (PTRF) (Shift from GF to PTRF)
1,3460 1,3461186
County Environmental Health Act (PTRF) (Shift from GF to PTRF)
2,7000 2,7001186
$0Totals: $9,010 $9,010State Aid
Totals:ENVIRONMENTAL PROTECTION $1,305$274,282 $275,587
HEALTH
HEALTH - DSS9000
New Jersey Compassionate Use Medical Marijuana Act
-7501,607 8576
New Jersey State Commission on Cancer Research 2,0000 2,0002014
Smoking Cessation and Prevention 5000 5002017
New Jersey Stroke Registry and Stroke Centers Reporting System
7500 7502101
$2,500Totals: $34,622 $37,122Direct State Services
HEALTH - CASINO REVENUE FUND GRANTS-IN-AID9000
HEALTH - GRANTS GF9000
Language Allocating $10 Million from Maternal, Child and Chronic Health Services Appropriation to Ensure Local Health Agency Implementation of P.L.2017, c.7 (Childhood Lead Poisoning)
Yes 2111
Cancer Institute of New Jersey - University Hospital Cancer Center Services
1,0000 1,000Yes 2015
Integrated Care Pilot Program for Military, Veterans and First Responders
5000 500Yes 2042
New Jersey Center for Tourette Syndrome and Associated Disorders, Inc.
4000 4002049
REED Academy - Autism Services Pilot Program 1,0000 1,0001128
Princeton Healthcare System / CHOP New Jersey Transition to Adulthood Comprehensive Care Program
1000 1002082
Adler Aphasia Center 2000 2002091
Cancer Institute of New Jersey - Colorectal and Lung Cancer, Service Expansion
2,0000 2,0002105
Level 1 Trauma Center Security Grants 3,0000 3,000Yes 2117
ALS Association 2500 250Yes 2147
Comparison of Budget Amounts Page 7 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
Language Conditioning Graduate Medical Education Funding on Opioid Addiction Education of Care Providers at Participating Teaching Hospitals
Yes 14
Modifies Language Concerning Allocation of Hospital DSRIP Funding in Event of Federal Nonapproval of Waiver Extension
Yes 2154
Language Appropriating Additional Charity Care to Offset Potential Federal Medicaid Cuts
Yes 1177
Holy Name Hospital, Teaneck - Palliative Care Pilot Program
5,0000 5,0002053
Health Care Subsidy Fund Payments (Increase FQHC Funding)
2,00025,155 27,1552109
$15,450Totals: $533,982 $549,432Grants-In-Aid
Modifies Language to Increase the Appropriation to Fund Federally Qualified Health Centers
Yes 2109
$0Totals: $0 $0General Provisions
Totals:HEALTH $17,950$568,604 $586,554
HUMAN SERVICES
HUMAN SERVICES - CASINO REVENUE FUND DSS9000
HUMAN SERVICES - DSS9000
Services Other Than Personal (Restore Funding for Accountable Care Organizations)
1,50011,407 12,907Yes 2020
Residential Care and Habilitation Services - Maintenance and Fixed Charges (GF)
7187,432 8,15016
Administration and Support Services - Services Other Than Personal (GF)
1,6719,282 10,95316
Residential Care and Habilitation Services - Services Other Than Personal (GF)
7,6119,282 16,89316
Community Services - Salaries and Wages (GF) -3,00058,637 55,6373
$8,500Totals: $579,212 $587,712Direct State Services
HUMAN SERVICES - CASINO REVENUE FUND GRANTS-IN-AID
9000
HUMAN SERVICES - GRANTS-IN-AID9000
Language Appropriating Funds for the Establishment of the Pilot Medication Assisted Treatment Program
Yes 13
Modifies Language for Certain Transfers from the Community Care Account to Require JBOC Notification Prior to Transfers
Yes 1179
Comparison of Budget Amounts Page 8 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
Language Authorizing Advance Payments to Nursing or Assisted Living Facilities for Uncompensated Services to Residents Pending Medicaid Eligibility Determinations
Yes 1115
Modifies Language to Increase Nursing Home Reimbursements by $10.5 Million and Shifting Funds from Managed Long Term Services and Supports
Yes 2133
Modifies Language to Increase Assisted Living Per Diems
Yes 2133
Provider Settlements Adjustments (Enhanced Drug Rebates) (Shift from GF to All Other Funds)
-18,0000 -18,0002143
Medicare Part D (Revised Cost Estimate) (GF) -31,687475,428 443,7412144
Medical Coverage - Community-Based Long Term Care Recipients (Personal Care Fee-for-Service Increase)
46938,899 938,945Yes 1116
Medical Coverage - Community-Based Long Term Care Recipients (State)
-10,000938,899 928,8992146
Medical Coverage - Nursing Home Recipients (Increase Personal Needs Allowance)
3,0001,777,882 1,780,8822022
Medical Coverage - Aged, Blind and Disabled (GF) -10,0002,911,791 2,901,7919
Holocaust Survivor Assistance Program, Samost Jewish Family and Children's Services Southern NJ
4000 4002033
Pharmaceutical Assistance to the Aged and Disabled - Claims (Additional Drug Rebates)
-2,00053,054 51,0542156
Contracted Services (GF) -10,00083,953 73,9533
($78,241)Totals: $5,702,250 $5,624,009Grants-In-Aid
HUMAN SERVICES - GF STATE AID9000
Language Allocating $2 Million from Payments for Cost of General Assistance to Volunteers of America Delaware Valley for Improved Housing and Homeless Services
Yes 2113
Language Concerning Work First New Jersey - Client Benefits (Repeals Family Cap)
Yes 2150
County Administration Funding (From General Fund) -26,5330 -26,5331186
HUMAN SERVICES - PTRF STATE AID9000
County Administration Funding (To Property Tax Relief Fund)
26,5330 26,5331186
Supplemental Nutrition Assistance Program Administration - State (PTRF)
7,00017,225 24,2252098
$7,000Totals: $366,182 $373,182State Aid
Comparison of Budget Amounts Page 9 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
Language Increasing Minimum Personal Needs Allowances to $50
Yes 2022
Deletes Language Charging Department of Human Services Appropriations to the State Lottery Fund
Yes 1184
$0Totals: $0 $0General Provisions
Totals:HUMAN SERVICES ($62,741)$6,647,644 $6,584,903
LABOR AND WORKFORCE DEVELOPMENT
LABOR AND WORKFORCE DEVELOPMENT - DSS9000
Language Appropriating $3.0 Million from the State Disability Benefits Fund for Family Leave Insurance Program Additional Claims Processing and Education and Community Outreach
Yes 2027
Salaries and Wages (Division of Wage and Hour Compliance, Prevailing Wage Act Enforcement)
25016,244 16,494Yes 2028
$250Totals: $94,264 $94,514Direct State Services
LABOR - CASINO REVENUE FUND GRANTS-IN-AID9000
LABOR - GRANTS-IN-AID9000
Modifies Language to Appropriate Additional $5.0 Million for Vocational Rehabilitation Services from the Workforce Development Partnership Fund
Yes 2026
$0Totals: $73,542 $73,542Grants-In-Aid
Totals:LABOR AND WORKFORCE DEVELOPMENT
$250$167,806 $168,056
LAW AND PUBLIC SAFETY
LAW AND PUBLIC SAFETY - CASINO CONTROL FUND DSS
9000
LAW AND PUBLIC SAFETY - CASINO REVENUE FUND DSS
9000
LAW AND PUBLIC SAFETY - DSS9000
Board of Nursing - Home Health Aide Application Backlog Reduction
2500 250Yes 2062
$250Totals: $550,602 $550,852Direct State Services
LAW AND PUBLIC SAFETY - GRANTS-IN-AID9000
New Jersey Nonprofit Security Grant Pilot Program 1,0000 1,000Yes 2040
LAW AND PUBLIC SAFETY - GUB GRANTS-IN-AID9000
Comparison of Budget Amounts Page 10 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
$1,000Totals: $37,044 $38,044Grants-In-Aid
Essex Crime Prevention (PTRF) 2,0000 2,0002099
$2,000Totals: $0 $2,000State Aid
Deletes Language Permitting the Attorney General to Determine the Distribution of Public Safety Grants
Yes 2153
$0Totals: $0 $0General Provisions
Totals:LAW AND PUBLIC SAFETY $3,250$587,646 $590,896
MILITARY AND VETERANS' AFFAIRS
MILITARY AND VETERANS' AFFAIRS - DSS9000
$0Totals: $93,264 $93,264Direct State Services
MILITARY AND VETERANS' AFFAIRS - GRANTS-IN-AID
9000
$0Totals: $2,414 $2,414Grants-In-Aid
Language Appropriating up to $1 Million for Veterans' Home Residents Ancillary Health Care Services Transportation Costs
Yes 2168
Deletes Language Charging Department of Military and Veterans Affairs Appropriations to the State Lottery Fund
Yes 1184
$0Totals: $0 $0General Provisions
Totals:MILITARY AND VETERANS' AFFAIRS $0$95,678 $95,678
STATE
STATE - DSS9000
Language Appropriating Amounts Not to Exceed $500,000 for Maintenance of the Statewide Longitudinal Data System
Yes 2
$0Totals: $31,373 $31,373Direct State Services
STATE - GRANTS-IN-AID9000
Supplementary Education Program Grants (EOF) 1,96512,803 14,7682012
Opportunity Program Grants (EOF) 3,03526,019 29,0542012
Tuition Aid Grants 6,500419,359 425,85921
Rowan University - Rutgers-Camden Board of Governors, Rutgers-Camden School of Business Facilities Development
5,0000 5,0002044
Comparison of Budget Amounts Page 11 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
Operating Support for the NJIT Engineering Makerspace
10,0000 10,0002088
National Guard Tuition Waiver Reimbursement (Thomas Edison State University)
1,0000 1,0002085
Modifies Language to Increase Rowan University State-Funded Positions by 100
Yes 2122
Center for Research and Education in Advanced Transportation Engineering Systems - Rowan
2,0000 2,0002087
Population Health Research Institute, Rowan University - Rutgers Camden Board of Governors
5000 5002094
Modifies Language to Increase State-Funded Positions at Stockton University by 236
Yes 2104
Battleship New Jersey Museum 1,7400 1,7402039
Historic New Bridge Landing Park Commission 1000 1002090
$31,840Totals: $1,244,855 $1,276,695Grants-In-Aid
STATE - GF STATE AID9000
Per Capital Library Aid (Shift from GF to PTRF) -3,6763,676 01186
Per Capital Library Aid (PTRF) (Shift from GF to PTRF)
3,6760 3,6761186
$0Totals: $15,005 $15,005State Aid
Deletes Language Charging Department of State (Higher Educational Services) Appropriations to the State Lottery Fund
Yes 1184
$0Totals: $0 $0General Provisions
Totals:STATE $31,840$1,291,233 $1,323,073
TRANSPORTATION
TRANSPORTATION - GF CAPITAL9000
Modifies Language Appropriating State Fuels Tax Revenues for Transportation Trust Fund Debt Service
Yes 8
Modifies Language to Appropriate up to $8 Million for Freight Rail Assistance Projects from the Transportation Trust Fund Subaccount for Capital Reserves
Yes 2119
$0Totals: $1,311,533 $1,311,533Capital
TRANSPORTATION - DSS9000
Modifies Language to Increase General Fund Revenue from Motor Vehicle Commission
Yes 10
Comparison of Budget Amounts Page 12 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
$0Totals: $43,788 $43,788Direct State Services
TRANSPORTATION - GRANTS-IN-AID9000
Language Restricting Use of New Jersey Transit Funds on Certain Media Messaging or Advertising
Yes 1171
$0Totals: $140,856 $140,856Grants-In-Aid
TRANSPORTATION - CRF STATE AID9000
$0Totals: $17,801 $17,801State Aid
Totals:TRANSPORTATION $0$1,513,978 $1,513,978
TREASURY
TREASURY - CASINO CONTROL FUND DSS9000
TREASURY - DSS9000
Maintenance and Fixed Charges (Shift Lottery Enterprise)
-1,2722,077 8051184
Materials and Supplies (Shift Lottery Enterprise) -3943,081 2,6871184
Services Other Than Personal (Shift Lottery Enterprise)
-4,51821,006 16,4881184
Salaries and Wages (Shift Lottery Enterprise) -7,087124,479 117,392Yes 1184
Language Appropriating Certain Revenue Received from the Sale of Assets by Public Broadcasting Authority to the General Fund
Yes 11
($13,271)Totals: $500,136 $486,865Direct State Services
TREASURY - GRANTS-IN-AID9000
Seton Hall University School of Health and Medical Sciences Support
10,000500 10,50020
Seton Hall University School of Health and Medical Sciences Support
4,500500 5,0002171
Small Business Bonding Readiness Assistance Fund, EDA
2500 2502160
Brownfield Site Reimbursement Fund 8,8635,957 14,82022
Legal Services of New Jersey - Legal Assistance in Civil Matters
5,00011,018 16,0182030
TREASURY - PTRF GRANTS-IN-AID9000
Homestead Benefit Program (PTRF) (Partial Delay to July 2018)
-144,600291,900 147,300Yes 2139
($115,987)Totals: $694,704 $578,717Grants-In-Aid
Comparison of Budget Amounts Page 13 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
TREASURY - GF STATE AID9000
Less: Supplemental Workforce Fund - Basic Skills -5,000-18,800 -23,800Yes 2142
Aid to County Colleges (From General Fund) 5,00018,800 23,8002142
Modifies Language to Authorize State Appropriations for Meadowlands Adjustment Payments
Yes 2151
Modifies Language to Anticipate Certain Insurance Taxes as State Revenue
Yes 1186
South Jersey Port Corporation Property Tax Reserve Fund (Shift from GF to PTRF)
-5,1015,101 01186
Modifies Language Concerning Energy Tax Receipts Property Tax Relief Fund Aid
Yes 2152
TREASURY - PTRF STATE AID9000
Employer Contributions-Teachers' Pension & Annuity Fund (PTRF) (Shift Lottery Enterprise)
-72139 671184
Aid to County Colleges (From Property Tax Relief Fund)
-5,000204,880 199,8802142
South Jersey Port Corporation Property Tax Reserve Fund (PTRF) (Shift from GF to PTRF)
5,1010 5,1011186
Aid to Counties in Lieu of Insurance Premiums Tax Payments (PTRF)
7,8860 7,886Yes 1186
Meadowlands Tax-Sharing Payments - Calendar Year 2016 Arrears (PTRF)
3,0000 3,0002158
$5,814Totals: $480,633 $486,447State Aid
Deletes Language Charging Department of Treasury (Higher Educational Services) Appropriations to the State Lottery Fund
Yes 1184
$0Totals: $0 $0General Provisions
Totals:TREASURY ($123,444)$1,675,473 $1,552,029
MISCELLANEOUS EXECUTIVE COMMISSIONS
MISCELLANEOUS COMMISSIONS - DSS9000
$0Totals: $776 $776Direct State Services
Totals:MISCELLANEOUS EXECUTIVE COMMISSIONS
$0$776 $776
INTERDEPARTMENTAL ACCOUNTS
INTERDEPARTMENTAL - GF CAPITAL9000
Comparison of Budget Amounts Page 14 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
Modifies Language for Capital Projects - Statewide to Require JBOC Notification Prior to Transfers
Yes 1178
Life Safety, Emergency and IT Projects - Statewide 9,76011,000 20,76027
$9,760Totals: $194,839 $204,599Capital
PROPERTY RENTALS - DSS9000
INSURANCE AND OTHER SERVICES - DSS9000
EMPLOYEE BENEFITS - DSS9000
OTHER INTERDEPARTMENTAL ACCOUNTS - DSS9000
SALARY INCREASES AND OTHER BENEFITS - DSS9000
UTILITIES AND OTHER SERVICES - DSS9000
Tort Claims Liability Fund (C59:12-1) 7,40015,000 22,40019
Less: Management Efficiencies -32,5000 -32,5002169
Teachers' Pension & Annuity Fund (Shift Lottery Enterprise)
-1,6033,087 1,4841184
Police and Firemen's Retirement System (Shift Lottery Enterprise)
-3,416129,256 125,8401184
Other Pension Systems - Post Retirement Medical 5,417160,435 165,85224
State Employees' Prescription Drug Program 6,273174,386 180,65924
Public Employees' Retirement System - Post Retirement Medical
13,310363,928 377,23824
Public Employees' Retirement System (Shift Lottery Enterprise)
-118,204569,956 451,7521184
Less: Statewide Savings Initiatives -50,0000 -50,0002169
Judicial Branch 4,80010,794 15,59426
Executive Branch 63,10074,774 137,87426
($105,423)Totals: $3,190,935 $3,085,512Direct State Services
EMPLOYEE BENEFITS - GRANTS-IN-AID9000
AID TO INDEPENDENT AUTHORITIES - GRANTS-IN-AID
9000
New Jersey Performing Arts Center - Capital Improvements
1,7000 1,7002120
Liberty Science Center 3,5619,739 13,3002116
Teachers' Pension & Annuity Fund (Shift Lottery Enterprise)
-306589 2831184
Police and Firemen's Retirement System (Shift Lottery Enterprise)
-8,59610,471 1,8751184
Comparison of Budget Amounts Page 15 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
Public Employees' Retirement System (Shift Lottery Enterprise)
-92,20192,201 01184
Direct Support Professionals Wage Increase 20,0000 20,000Yes 2125
($75,842)Totals: $1,163,591 $1,087,749Grants-In-Aid
Totals:INTERDEPARTMENTAL ACCOUNTS ($171,505)$4,549,365 $4,377,860
JUDICIARY
JUDICIARY - DSS9000
Trial Court Services - Salaries and Wages 10,000484,240 494,24017
$10,000Totals: $747,755 $757,755Direct State Services
Totals:JUDICIARY $10,000$747,755 $757,755
GENERAL PROVISIONS
Modifies Language Concerning Deposit of Revenue from the Sale of State Assets
Yes 11
Language Concerning Allocation of Preserve New Jersey Appropriations
Yes 12
Modifies Language to Reduce Appropriation from the State Recycling Fund to the General Fund
Yes 18
Modifies Language to Increase Appropriation for Salary Increases and Other Benefits - Executive Branch, and Excludes the Increase from the State Appropriation and Limitation Act Calculation
Yes 26
Language Authorizing State Agencies to Obtain Employment and Income Information from Third-Party Commercial Consumer Reporting Agency to Determine Program Eligibility
Yes 2107
Language Concerning State Employee Health Benefits
Yes 2149
Language Charging Lottery Commissions, Prizes, and Expenses to Operations Account in Common Pension Fund L Pursuant to the "Lottery Enterprise Contribution Act"
Yes 1184
Language Making Appropriations for Other Costs of Implementing "Lottery Enterprise Contribution Act"
Yes 1184
Language Concerning Expenditure of State Funds for Public Awareness and Education Messaging and Advertising
Yes 2075
Language Authorizing Transfers form General Fund to Property Tax Relief Fund (Lottery Enterprise Reallocation)
Yes 1186
Comparison of Budget Amounts Page 16 of 17
Synopsis(1)
Budget MessageDifference(2) - (1)
(2)S-18/A-5000Bud. Res. Number Lang
Appropriations Bill
$0Totals: $0 $0General Provisions
Totals:GENERAL PROVISIONS $0$0 $0
DEBT SERVICE
ENVIRONMENTAL PROTECTION - GF DEBT9000
TREASURY - GF DEBT9000
$0Totals: $326,370 $326,370Debt Service
Totals:DEBT SERVICE $0$326,370 $326,370