There's nothing of the sort in the FEIS. There's no total at all, nor is there an attempt to calculate net revenue, which subtracts costs.
Rather, another document issued by the ESDC, the General Project Plan, does calculate new tax revenue and net revenue. However, that net revenue is just $944 million. My discovery last December of that figure, which represented a reduction of nearly 50% from previous estimates, led to widespread media coverage and expressions of concern by the Citizens Union.
Where does the $5.6 billion figure come from? Not from the ESDC, but from Forest City Ratner. And the methodology used to reach that number differs in two significant ways than the methodology used by the ESDC.
From the FEIS
In Chapter 4 of the FEIS, Socioeconomic Conditions, text and charts estimate new revenues. At the very end of the chapter, less than two pages offer a cursory description of direct subsidies without any attempt to estimate the full public costs of the project.
Below are two charts that calculate new revenue from the most likely variation, the residential mixed-use variation. Even if you multiply the annual revenues by 30 years, the number reaches $2.09 billion, plus $242 million in construction-related revenues.
From the GPP
The GPP calculates $944 million in net revenue, and about $1.4 billion in total revenue. The net revenue figure is flawed, because it omits a significant amount of public costs, but it still is nothing like Stuckey's figure.Paging Prof. Zimbalist
So, where does the $5.6 billion figure come from? Forest City Ratner, which got several editorialists last year to repeat it. The Benefits page at the Atlantic Yards web site states:
At a development cost of $4 billion, Atlantic Yards will be the largest private investment in Brooklyn's history . As renowned sports economist Andrew Zimbalist has noted, Atlantic Yards will be an economic engine for Brooklyn, the City and the State, generating more than $5.6 billion in tax revenues over the next 30 years.
The $5.6 billion figure is linked to this page, reproduced below. Note that Zimbalist's summary doesn't actually say $5.6 billion. I speculate that Forest City Ratner adjusted the $6 billion number after the project was downsized slightly.What's wrong
There are two important differences in methodology. First, Zimbalist inflates his figure by calculating new income tax revenues based on new residents, rather than on new jobs. Last year, in The $6 billion lie, I quoted economist James Parrott, who said, "I don't know of any serious cost-benefit analyses of mixed-used economic development projects that count the taxes of residents."
In Chapter 4 of the FEIS, the ESDC also eschews such methodology, stating:
For either variation, projected tax receipts do not include income tax paid by the residents at the proposed project or income tax from secondary employment generated by such residents.
Secondly, as I wrote last year, Forest City prefers to use the 30-year aggregate new revenues, rather than net present value, or today's value of future payments, with an interest rate applied. Net present value is, of course, significantly lower.
All other fiscal impact analyses of Atlantic Yards, conducted by the ESDC and outside analysts, use net present value. Zimbalist, undoubtedly at the behest of his client, provided both numbers, and Forest City Ratner has chosen the larger one.
It's like saying the value of your $300,000 home loan is several multiples greater because you've paid that sum cumulatively over 30 years.