48 Chapter 3: Investment analysis Table 3.4: Projected benefits and costs, taxpayer perspective 1 2 3 4 Year Benefits to taxpayers (millions) State & local government costs (millions) Net cash flow (millions) 0 $11.2 $71.2 -$60.0 1 $0.4 $0.0 $0.4 2 $0.7 $0.0 $0.7 3 $1.1 $0.0 $1.1 4 $1.6 $0.0 $1.6 5 $2.5 $0.0 $2.5 6 $2.5 $0.0 $2.5 7 $2.6 $0.0 $2.6 8 $2.6 $0.0 $2.6 9 $2.6 $0.0 $2.6 10 $2.6 $0.0 $2.6 11 $2.7 $0.0 $2.7 12 $2.7 $0.0 $2.7 13 $2.7 $0.0 $2.7 14 $2.7 $0.0 $2.7 15 $2.7 $0.0 $2.7 16 $2.7 $0.0 $2.7 17 $2.7 $0.0 $2.7 18 $2.7 $0.0 $2.7 19 $2.7 $0.0 $2.7 20 $2.7 $0.0 $2.7 21 $2.7 $0.0 $2.7 22 $2.6 $0.0 $2.6 23 $2.6 $0.0 $2.6 24 $2.6 $0.0 $2.6 25 $2.5 $0.0 $2.5 26 $2.5 $0.0 $2.5 27 $2.5 $0.0 $2.5 28 $2.4 $0.0 $2.4 29 $2.4 $0.0 $2.4 30 $2.3 $0.0 $2.3 31 $2.2 $0.0 $2.2 32 $2.2 $0.0 $2.2 33 $2.1 $0.0 $2.1 34 $2.0 $0.0 $2.0 35 $1.9 $0.0 $1.9 36 $1.9 $0.0 $1.9 37 $1.8 $0.0 $1.8 38 $1.7 $0.0 $1.7 39 $1.6 $0.0 $1.6 Present value $96.6 $71.2 $25.4 Source: Lightcast impact model. Payback period (years) 25.3 Benefit-cost ratio 1.4 Internal rate of return 2.1%
RkJQdWJsaXNoZXIy MTM2NjgzMA==