Skip to main content

Gaps in ESDC's fiscal impact study: another look at unmentioned costs

After another look at the numbers from the Empire State Development Corporation (ESDC) it's easier to see what the agency left out in its fiscal impact study and where other studies challenge it.

The fundamental point (and thanks to the commenter on my previous post) is this: the ESDC assumes that the present value of the public contribution is $545 million, and much evidence suggests that public costs would be much higher.

Perhaps the ESDC will be more forthcoming. Spokeswoman Jessica Copen e-mailed me yesterday, "We have received comments on the economic impact, expect more at the public hearing and will consider releasing further information once we have had chance to digest all comments."

ESDC calculations

In the General Project Plan, the ESDC states:
On a present value basis, the Project will generate $845.5 million of City tax revenues and $1.1 billion of State tax revenues. Thus the Project will generate $1.4 billion in net tax revenues in excess of the public contribution to the Project.

If city/state tax revenues reach a total of $1.945 billion and the net tax revenue figure is $1.4 billion, that suggests a public contribution of $545 million, all expressed in present value, which [updated] is defined as "today's value of a future payment, or stream of payments, discounted at some appropriate compound interest, or discount, rate." (The cumulative revenues and costs would much higher.)

Why $545 million?

How does the ESDC get to $545 million? That number undoubtedly includes $200 million in direct subsidies and $292.9 million from mortgage recording and sales tax exemptions, as noted in a 7/24/06 Bond Buyer article. (The direct subsidies are expressed in present value; however, it's not clear whether the tax exemptions are.)

There's no evidence that the ESDC is including public costs for schools, sanitation, and public safety.

Large public costs

There are costs beyond the direct ones. Forest City Ratner consultant Andrew Zimbalist estimated a present value of all public sector costs at $572.6 million, including $200 million in direct subsidies and $321.4 million in operating costs.

But the Independent Budget Office (IBO) said Zimbalist's estimates on operating costs were too low. The IBO estimated a present value of $475 million in operating costs, which is $153.6 million more than Zimbalist's estimate of $321.4 million.

Thus, adjusting Zimbalist's total with the IBO's operating cost estimate leads to a total, in public sector costs, of at least $726.2 million ($572.6 million + $153.6 million).

Tax exemptions

But Zimbalist didn't consider the mortgage recording and sales tax exemptions. The IBO did calculate sales tax exemptions worth $9.1 million in present value. The IBO said that "Mortgage recording tax savings are not likely to be significant because the arena construction is being financed through PILOT-backed bonds."

However, the Bond Buyer, drawing on information from the ESDC, calculated a much higher number of $292.9 million.

Housing subsidies

None of the reports apparently include the value of housing subsidies.

As noted, the Brooklyn Papers reported last year:
Officials from the Housing Development Corporation, a city housing fund that finances development projects, committed $67.5 million in subsidies. An article this week in the New York Sun estimated as much as $76 million in taxpayer-funded subsidies.

It's unclear whether these subsidies are expressed in present value.

Unmentioned costs

Develop Don't Destroy Brooklyn (DDDB) calculated $1.929 million in subsidies, expressed in cumulative total rather than present value, and, even though those numbers can be challenged, they include some other costs that deserve discussion.

In addition, DDDB points to an unspecified amount of extraordinary infrastructure costs, including the relocation and installation of public utility infrastructure, as well as brownfield tax credits.

Unmentioned by DDDB, but also likely, are state "green building" tax credits, for which Forest City Ratner likely will apply.

Public cost: over $1 billion?

Not including DDDB's numbers or the "green building" credits, the ESDC's calculations still require major adjustments. Assuming that the other subsidies have been expressed in present value, it's possible that the $292.9 million in tax exemptions and $76 million in housing subsidies should be added to the total of $726.2 million. That would increase the public cost to well over $1 billion.

And the net fiscal impact would not be $1.4 billion but $778 million.

That still sounds like a significant sum, but that's 44 percent less than the ESDC estimate.

My numbers may be off, since it's unclear whether some of these figures are expressed in present value or cumulative total.

Still, this exercise shows that, without more information, we can't rely on the ESDC's numbers. We know the costs have not been fully tallied. That also raises questions about the calculations regarding benefits. The net fiscal impact remains a mystery.

Comments

  1. Norman, you wrote:

    "If city/state tax revenues reach a total of $1.945 billion and the net tax revenue figure is $1.4 billion, that suggests a public contribution of $545 million, all expressed in present value, or money in hand now rather than accumulated over 30 years."

    The last phrase in the preceding sentence is misleading.

    "...or money in hand now rather than accumulated over 30 years."

    A present value calculation strives mainly to compare apples to apples. The relevant part is NOT the point in time at which condensed cash flows are counted. The calculation could as easily have focused on Future Value and taken the same set of assumptions and calculated values for a date 30 years in the future -- when the bonds mature.

    These modeling techniques merely give investors and others a picture of how things are expected to go and what the assumptions mean when boiled down to one or two numbers.

    ReplyDelete

Post a Comment

Popular posts from this blog

Barclays Center/Levy Restaurants hit with suit charging discrimination on disability, race; supervisors said to use vicious slurs, pursue retaliation

The Daily News has an article today, Barclays Center hit with $5M suit claiming discrimination against disabled, while the New York Post headlined its article Barclays Center sued over taunting disabled employees.

While that's part of the lawsuit, more prominent are claims of racial discrimination and retaliation, with black employees claiming repeated abuse by white supervisors, preferential treatment toward Hispanic colleagues, and retaliation in response to complaints.

Two individual supervisors, for example, are charged with  referring to black employees as “black motherfucker,” “dumb black bitch,” “black monkey,” “piece of shit” and “nigger.”

Two have referred to an employee blind in one eye as “cyclops,” and “the one-eyed guy,” and an employee with a nose disorder as “the nose guy.”

There's been no official response yet though arena spokesman Barry Baum told the Daily News they, but take “allegations of this kind very seriously” and have "a zero tolerance policy for…

Behind the "empty railyards": 40 years of ATURA, Baruch's plan, and the city's diffidence

To supporters of Forest City Ratner's Atlantic Yards project, it's a long-awaited plan for long-overlooked land. "The Atlantic Yards area has been available for any developer in America for over 100 years,” declared Borough President Marty Markowitz at a 5/26/05 City Council hearing.

Charles Gargano, chairman of the Empire State Development Corporation, mused on 11/15/05 to WNYC's Brian Lehrer, “Isn’t it interesting that these railyards have sat for decades and decades and decades, and no one has done a thing about them.” Forest City Ratner spokesman Joe DePlasco, in a 12/19/04 New York Times article ("In a War of Words, One Has the Power to Wound") described the railyards as "an empty scar dividing the community."

But why exactly has the Metropolitan Transportation Authority’s Vanderbilt Yard never been developed? Do public officials have some responsibility?

At a hearing yesterday of the Brooklyn Borough Board Atlantic Yards Committee, Kate Suisma…

Forest City acknowledges unspecified delays in Pacific Park, cites $300 million "impairment" in project value; what about affordable housing pledge?

Updated Monday Nov. 7 am: Note follow-up coverage of stock price drop and investor conference call and pending questions.

Pacific Park Brooklyn is seriously delayed, Forest City Realty Trust said yesterday in a news release, which further acknowledged that the project has caused a $300 million impairment, or write-down of the asset, as the expected revenues no longer exceed the carrying cost.

The Cleveland-based developer, parent of Brooklyn-based Forest City Ratner, which is a 30% investor in Pacific Park along with 70% partner/overseer Greenland USA, blamed the "significant impairment" on an oversupply of market-rate apartments, the uncertain fate of the 421-a tax break, and a continued increase in construction costs.

While the delay essentially confirms the obvious, given that two major buildings have not launched despite plans to do so, it raises significant questions about the future of the project, including:
if market-rate construction is delayed, will the affordable h…

Revising official figures, new report reveals Nets averaged just 11,622 home fans last season, Islanders drew 11,200 (and have option to leave in 2018)

The Brooklyn Nets drew an average of only 11,622 fans per home game in their most recent (and lousy) season, more than 23% below the announced official attendance figure, and little more than 65% of the Barclays Center's capacity.

The New York Islanders also drew some 19.4% below announced attendance, or 11,200 fans per home game.

The surprising numbers were disclosed in a consultant's report attached to the Preliminary Official Statement for the refinancing of some $462 million in tax-exempt bonds for the Barclays Center (plus another $20 million in taxable bonds). The refinancing should lower costs to Mikhail Prokhorov, owner of the arena operating company, by and average of $3.4 million a year through 2044 in paying off arena construction.

According to official figures, the Brooklyn Nets attendance averaged 17,187 in the debut season, 2012-13, 17,251 in 2013-14, 17,037 in 2014-15, and 15,125 in the most recent season, 2015-16. For hoops, the arena holds 17,732.

But official…

So, Forest City has some property subject to the future Gowanus rezoning

Writing yesterday, MAP: Who Owns All the Property Along the Gowanus Canal, DNAinfo's Leslie Albrecht lays out the positioning of various real estate players along the Gowanus Canal, a Superfund site:
As the city considers whether to rezone Gowanus and, perhaps, morph the gritty low-rise industrial area into a hot new neighborhood of residential towers (albeit at a fraction of the height of Manhattan's supertall buildings), DNAinfo reviewed property records along the canal to find out who stands to benefit most from the changes.
Investors have poured at least $440 million into buying land on the polluted waterway and more than a third of the properties have changed hands in the past decade, according to an examination of records for the nearly 130 properties along the 1.8-mile canal. While the single largest landowner is developer Property Markets Group, other landowners include Kushner Companies, Alloy Development, Two Trees, and Forest City New York.

Forest City's plans unc…

At 550 Vanderbilt, big chunk of apartments pitched to Chinese buyers as "international units"

One key to sales at the 550 Vanderbilt condo is the connection to China, thanks to Shanghai-based developer Greenland Holdings.

It's the parent of Greenland USA, which as part of Greenland Forest City Partners owns 70% of Pacific Park (except 461 Dean and the arena).

And sales in China may help explain how the developer was able to claim early momentum.
"Since 550 Vanderbilt launched pre-sales in June [2015], more than 80 residences have gone into contract, representing over 30% of the building’s 278 total residences," the developer said in a 9/25/15 press release announcing the opening of a sales gallery in Brooklyn. "The strong response from the marketplace indicates the high level of demand for well-designed new luxury homes in Brooklyn..."

Maybe. Or maybe it just meant a decent initial pipeline to Chinese buyers.

As lawyer Jay Neveloff, who represents Forest City, told the Real Deal in 2015, a project involving a Chinese firm "creates a huge market for…