Expert analysis has indicated that the municipal revenues generated from the project will be $67,000 compared to costs of $200,000, which yields a net negative deficit of $133,000 (rounded) for the municipality. In addition, school district revenues of $429,000 compared to costs of $6,257,000, which yields a net negative deficit of $5,828,000 (rounded).
Combining these component calculations indicates total annual public revenues of $496,000 (rounded) compared to projected costs of $6,457,000, for an overall net negative deficit of $5,961,000 (rounded). This equates to a deficit of $3,198 per household.