|
<br />
<br />are assumed valued that results for the full range
<br />shown, Also note that these results are net for each year, calculated
<br />discounted costs from discounted benefits, Calculations for years one four also
<br />account for the absorption period discussed above, Similar spreadsheets are used to calculate
<br />net fiscal in the $1 and $190,000 assessment cases, generating the results
<br />shown in the main text.
<br />
<br />Table A-3. Final Fiscal Impact Table
<br />Case III. $150,000 Per-House Assessment, Thirty Year Horizon
<br />
<br /> Discounted Net Fiscal Impacts
<br /> Build Out Discount Rate
<br />Year 40;(. 6'\10 8% 10''il, 12%
<br />o 0% Built $0 $0 $0 $0 $0
<br />1 250;(, Built -$40,785 -$40,015 -$39,274 -$38,560 -$37,871
<br />2 50% Built -$78,432 -$75,500 -$72,730 -$70,109 -$67,627
<br />3 75% Built -$113,123 -$ I 06,840 -$101,013 -$95.603 -$90,572
<br />4 100% Built -$ 145,029 -$ 134,390 -$ 124,708 -$ 115,883 -$ 1 07.824
<br />5 -$139,451 -$ 126,783 -$ 115,470 -$ I 05.348 -$96,272
<br />6 -$ 134,088 -$119,606 -$106.917 -$95,771 -$85,957
<br /> -$128.931 -$ 112.836 -$98.997 -$87,O(i4 -$76.747
<br />8 -$ 123,972 -$ I 06,449 -$91.664 -$79.149 -$68,524
<br />9 -$119.204 -$100.424 -$84,874 -$71,954 -$61.182
<br />C -$114,619 -$94,739 -$78,587 -$65,413 -$54,627
<br />J
<br />II -$110,210 -$89,377 -$72,766 -$59,466 -$48,774
<br />12 -$105,971 -$84,318 -$67,376 -$54,060 -$43,548
<br />3 -$101,896 -$79,545 -$62,385 -$49.146 -$38,883
<br />14 -$97,977 -$75,042 -$57,764 -$44,678 -$34,
<br />15 -$94,208 -$70,795 -$53.485 -$40.616 -$30,997
<br />16 -$90,585 -$66,788 -$49,523 -$36,924 -$27.676
<br />17 -$87,IOl -$63,007 -$45,855 -$33,567 -$24,7
<br />18 -$83,751 -$59,441 -$42,458 -$30,516 -$22,063
<br />19 -$80.530 -$56,076 -$39,313 -$27. 741 -$ 19.699
<br />20 -$77.432 -$52.902 -$36,401 -$25.219 -$ 17,588
<br />21 -$74,454 -$49,908 -$33,705 -$22,927 -$15,704
<br />22 -$71,591 -$47,083 -$31,208 -$20,843 -$14,021
<br />23 -$68,837 -$44,418 -$28,896 -$ 18,948 -$12,519
<br />24 -$66,189 -$41,903 -$26,756 -$ 17,225 -$11,178
<br />25 -$63,644 -$39,531 -$24,774 -$ 15,659 -$9.980
<br />26 -$61,196 -$37.294 -$22,939 -$ 14,236 -$8.911
<br />)'7 -$58,842 -$35,183 -$21,240 -$]2,942 -$7,956
<br />_I
<br /> -$56,579 -$33,191 -$ 19,666 -$ I .765 -$7,104
<br />29 -$54,403 -$31,313 -$ 18.21 0 -$ I 0,696 -$6,343
<br />30 -$52,31 -$29,540 -$ 16,861 -$9,723 -$5.663
<br /> -$2,695,338 -$2,104,234 -$1,685,815 -$1,381,749 -$1,155,240
<br /> 21
<br />
|