https://fiscal.verdunity.com/fiscal-analysis daily 0.75 2019-08-22 https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566513193320-8IOY5GJZVSDQ77K2M3E8/Bastrop_Chart_RevAcreAvgImpVal_Comm.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566513219656-A628XLQENK12YPY2OXWN/ChartSingleFamily_Comparison.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566779236427-CVBUHEHEMQNQRV7Y4AJJ/Bastrop_ROI.png Fiscal analysis Scenario A https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566779282358-XRLL6409HD2V6U6PPIBE/Bastrop_ROI_Def.png Fiscal analysis Scenario B https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566834693825-P6AF99MR6L0K2ZOVMK9Z/Pflugerville_NetDefAcre2018.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566834691302-I9T0YT88YGZTB1N8OY69/Pflugerville_NetAcre2018.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566846146843-51IB7L1FNQVYNRLXRHD0/PilotPoint_ROI.png Fiscal analysis description here https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566846169177-0B1Y5J0XPHLX2IJ0O9EG/PilotPoint_ROIDef.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566938702116-D7X7SZAOG4O8I3FRCQWR/CrowleyContext_1.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566513233546-QHWI0JZF02UG92IT5MAC/ChartCommercial_Comparison.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566779291900-1EL39GYXZA2DM9PYL0WN/Bastrop_ROI_Projected.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566846172207-UF6KAB9A30HQNESG084H/PilotPoint_ROIDef_PDHigh.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566938695916-6OYO6RDZK9EVEU3EFVVA/CrowleyContext_2.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566844314270-QCKF97BPN510QXU1WRJY/Pflugerville_RevAcreAvgImpVal_SingleFam.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566846174798-SMVLBGE3VROPX6WD0XIK/PilotPoint_ROIDef_PDLow.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566938748739-EVUEMMXEZS88GWLJQVGH/CrowleyContext_3.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566844586145-4CHSQ9WVF2EQYS83I4U4/Pflugerville_RevAcreAvgImpVal_Comm.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568062573948-0VHKFA269LQBIKK2VLDX/Pflugerville_AppraisedValue%E2%80%93OUTLINE.png Fiscal analysis - Sometimes, three dimensional illustrations can reveal the differences between two data sets better than two dimensional maps. Here you can see an example from recent work in Pflugerville, Texas. The first map illustrates the total appraised value of each lot. The different shades of green divide the lots into six equal value categories. The dark green represents the highest value category, while the light yellow represents the lowest value category. Appraised Value … Sometimes, three-dimensional illustrations can reveal the differences between two data sets better than two dimensional maps. Here you can see an example from recent work in Pflugerville, Texas. The first map illustrates the total appraised value of each lot. The different shades of green divide the lots into six equal value categories. The dark green represents the highest value category, while the light yellow represents the lowest value category. https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568062500627-J1V8KGAD0I92NXH4YR16/Pflugerville_RevAcre%E2%80%93OUTLINE.png Fiscal analysis … vs. Revenue per Acre The second map shows the same parcels, but this time they're illustrated using the revenue per acre. The second map also uses the same style of shading, with six equal value categories. Both data sets tell useful, but different stories. The first map tells a useful story for private development efforts. The second map, showing revenue per acre, tells a far more useful story for cities. https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566513005880-1RR6VKYBNACMJB4UWQBG/Bastrop_Chart_RevAcreAvgImpVal.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1567024378348-Z6YO9P2HL8W5LVL7HXU8/chart+1.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566845370291-MYD2F7Q8ELX4CKR45KPB/Pflugerville_Chart_SLU.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566845534143-KQBPFEPYCUVYAS1L0X5X/Pflugerville_ChartSLU_2018.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566938262882-HOUO4RCSE3UZQT5LCXEZ/PilotPoint_ROIAnnDef_PD_High_Chart.png Fiscal analysis https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566938340282-2DKXYSL5V18C157XGZEB/PilotPoint_ROIAnnDef_PD_Low_Chart.png Fiscal analysis https://fiscal.verdunity.com/index daily 1.0 2025-03-20 https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568062573948-0VHKFA269LQBIKK2VLDX/Pflugerville_AppraisedValue%E2%80%93OUTLINE.png Fiscal Analysis // Verdunity - Sometimes, three dimensional illustrations can reveal the differences between two data sets better than two dimensional maps. Here you can see an example from recent work in Pflugerville, Texas. The first map illustrates the total appraised value of each lot. The different shades of green divide the lots into six equal value categories. The dark green represents the highest value category, while the light yellow represents the lowest value category. Appraised Value … Sometimes, three-dimensional illustrations can reveal the differences between two data sets better than two dimensional maps. Here is an example from recent work in Pflugerville, Texas. The map above reflects the total appraised value of each lot. The different shades of green divide the lots into six equal value categories. The darkest green represents the highest value category, while the light yellow represents the lowest value category. Notice: the bigger lots tend to have the highest value. No surprise here. https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568062500627-J1V8KGAD0I92NXH4YR16/Pflugerville_RevAcre%E2%80%93OUTLINE.png Fiscal Analysis // Verdunity … vs. Revenue per Acre The second map shows the same parcels, but this time they're illustrated using the revenue per acre. This map also uses the same style of shading, with six equal value categories. Both data sets tell useful but different stories. The first map, based solely on appraised value, tells a useful story for private development efforts. This second map tells a far more useful story for cities. Notice: because the per-acre assessment doesn’t care about overall lot size, large lots don’t have an inherent advantage. https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568233258839-EKVW02RZD96V3IH1VMZN/image-asset.png https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568232924901-U4PF168CORURZ73UK3DE/Pflugerville_NetAcre_2018%E2%80%94green+outline.png https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568233180872-3B256F4SL006N8N9QE0B/Pflugerville_NetAcreAnnDef_2018_green+outline.png https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568233881009-R14L1DDX918P4KFTB9MN/Pflugerville+3D+ROI_Neg_green+outline.png https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568234340725-JCGTTZF42A7DRGRE4528/Pflugerville+3D+ROI_NegAnn_green+outline.png https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568239940367-VX9R3Q6C3MAGCRP6UNO4/commercial+lots+chart+for+website_for+light+background-01.png Fiscal Analysis // Verdunity https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568239958349-DYEUW3164XVW41PX7MPB/residential+lots+chart+for+website_for+light+background-01.png Fiscal Analysis // Verdunity https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566845370291-MYD2F7Q8ELX4CKR45KPB/Pflugerville_Chart_SLU.png Fiscal Analysis // Verdunity https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568222394867-YJS4YOBL5EYK9SW7UQEN/Pflugerville_ChartZoning_2018.png Fiscal Analysis // Verdunity https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568215964485-QYMMR16ADUD2K8JHADPM/bastrop+bridge.jpg Fiscal Analysis // Verdunity - Prioritize fiscal sustainability in the community Bastrop, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568218992964-K51CORFO317AQCI0E62U/1140-brownsville-bicycles-street-cyclobia-how-to-ciclovia.imgcache.rev62c09ac5a76495f20b76fbad229840f5.jpg Fiscal Analysis // Verdunity https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568560242819-TBGR68UPPLIABPDR2YCO/2019-06-20+13.23.07.jpg Fiscal Analysis // Verdunity https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568220016246-HNLSM6WL6A0O13GUCWCI/image-asset.jpeg Fiscal Analysis // Verdunity https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568220565639-EHWJAMGBM2I9IU7LFIM5/PilotPoint5.jpg Fiscal Analysis // Verdunity https://fiscal.verdunity.com/rockwall-county daily 0.75 2020-01-16 https://fiscal.verdunity.com/portfolio daily 0.75 2020-01-24 https://fiscal.verdunity.com/portfolio/bastrop monthly 0.5 2026-02-18 https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568303543966-JPIJSXRP6L2OBD1LAVNC/Bastrop_ROI_2017.png Our Analysis Work - Bastrop, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568303544734-7S9EJO7LXOX5AJF3VM2Q/Bastrop_ROIAnnDef_2017.png Our Analysis Work - Bastrop, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568303543947-AE5AQGJNXNGX604MXYE3/Bastrop_ROIAProjected_2017.png Our Analysis Work - Bastrop, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568557871659-0IF6LQU8U26LEAPT7FXL/02_RevAcre_Bastrop2017_1.png Our Analysis Work - Bastrop, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568557904487-DTRGFW65GDBEU11TTECG/02_RevAcre_Bastrop2017_5.png Our Analysis Work - Bastrop, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568306150834-SXWTODG39C4KT7RSSIDA/Bastrop_ROI.png Our Analysis Work - Bastrop, Texas - Revenue minus current budget Scenario B involves allocating unfunded maintenance and infrastructure needs. For this project we added all unfunded street maintenance needs on top of the existing costs allocated in scenario A. The additional costs included in scenario B create a more realistic visual of the true costs a city needs to account for. In this case you can see that even with a $7.2 M annual funding gap some development patterns operate at a gain even with the additional costs. Those are the development patterns we encourage cities to focus on if they want their future development to help close the funding gap. https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568306352613-MBRFCB2L7TOBBBLV5EU8/Bastrop_ROI_Def.png Our Analysis Work - Bastrop, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568310917517-HBJT3V1G1L4OKDOZV124/Bastrop_ROI_Projected.png Our Analysis Work - Bastrop, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568476540950-23AJMGTKG15O5BWNWW1J/10_avg+tax+rev+per+structure_residential.PNG Our Analysis Work - Bastrop, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568476472323-869W7UQDG3944AFV05I4/11_avg+tax+rev+per+structure_commercial.PNG Our Analysis Work - Bastrop, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568476605010-XZ9QCV3L068IIJVEFCXA/08_Land+Use+Table.PNG Our Analysis Work - Bastrop, Texas https://fiscal.verdunity.com/portfolio/crowley monthly 0.5 2026-02-18 https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568407461282-6OPPGX1POE8PZOKOEOUD/03_NetAcre_A.png Our Analysis Work - Crowley, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568407485524-TV0VSX4HI7ERBEK8C2ML/04_NetAcre_B.png Our Analysis Work - Crowley, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568407319323-SWHXBRLBGBP0DRT9BT8U/01_TotalAssessedValues.png Our Analysis Work - Crowley, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568407355387-5U1F3N8E0IHPBWUTYDGV/02_Rev_Acre.png Our Analysis Work - Crowley, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568407461282-6OPPGX1POE8PZOKOEOUD/03_NetAcre_A.png Our Analysis Work - Crowley, Texas - Revenue minus current budget Scenario B involves allocating unfunded maintenance and infrastructure needs. For this project we added all unfunded street maintenance needs on top of the existing costs allocated in scenario A. The additional costs included in scenario B create a more realistic visual of the true costs a city needs to account for. In this case you can see that even with a $7.2 M annual funding gap some development patterns operate at a gain even with the additional costs. Those are the development patterns we encourage cities to focus on if they want their future development to help close the funding gap. https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568407485524-TV0VSX4HI7ERBEK8C2ML/04_NetAcre_B.png Our Analysis Work - Crowley, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568565381436-ZLUUQXATXH1GILHHGFT1/Crowley+CPAC+Presentation+21+May+2019.png Our Analysis Work - Crowley, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568567601639-R8I6NSY6RLWHCEYQHNHA/07_ROI_B_Zoning.png Our Analysis Work - Crowley, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568566218574-VD20NU62HNY6QOEOB8Y9/07_ROI_B_2D.png Our Analysis Work - Crowley, Texas https://fiscal.verdunity.com/portfolio/pflugerville monthly 0.5 2026-02-18 https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568232924901-U4PF168CORURZ73UK3DE/Pflugerville_NetAcre_2018%E2%80%94green+outline.png Our Analysis Work - Pflugerville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568233180872-3B256F4SL006N8N9QE0B/Pflugerville_NetAcreAnnDef_2018_green+outline.png Our Analysis Work - Pflugerville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568329342401-YGR2CTCAGN2UN2VIOFUQ/Pflugerville_AppraisedValue%E2%80%93OUTLINE.png Our Analysis Work - Pflugerville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568222294903-SQ4NZ63QY4HHR6MCLB6H/Pflugerville_RevAcre%E2%80%93OUTLINE.png Our Analysis Work - Pflugerville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568232924901-U4PF168CORURZ73UK3DE/Pflugerville_NetAcre_2018%E2%80%94green+outline.png Our Analysis Work - Pflugerville, Texas - Revenue minus current budget Scenario B involves allocating unfunded maintenance and infrastructure needs. For this project we added all unfunded street maintenance needs on top of the existing costs allocated in scenario A. The additional costs included in scenario B create a more realistic visual of the true costs a city needs to account for. In this case you can see that even with a $7.2 M annual funding gap some development patterns operate at a gain even with the additional costs. Those are the development patterns we encourage cities to focus on if they want their future development to help close the funding gap. https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568233180872-3B256F4SL006N8N9QE0B/Pflugerville_NetAcreAnnDef_2018_green+outline.png Our Analysis Work - Pflugerville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568239940367-VX9R3Q6C3MAGCRP6UNO4/commercial+lots+chart+for+website_for+light+background-01.png Our Analysis Work - Pflugerville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568239958349-DYEUW3164XVW41PX7MPB/residential+lots+chart+for+website_for+light+background-01.png Our Analysis Work - Pflugerville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568329945558-ZNUADB9VG3RBF2N73TZO/Pflugerville_ChartSLU_2018.png Our Analysis Work - Pflugerville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568562146938-QW4XHWLOXEEK8LE121S8/11_Comm_Comp1.png Our Analysis Work - Pflugerville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568561998623-C1NF22JVFK39VZEG75AI/12_StreetInfrastructureRepairChart.png Our Analysis Work - Pflugerville, Texas https://fiscal.verdunity.com/portfolio/brownsville monthly 0.5 2026-02-18 https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568408781160-Y4C0DIJXV68BVTY1TUGC/03_Net+Acre_Current+Budgeting_3D.png Our Analysis Work - Brownsville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568405877872-JPKX1JAUHZK5KCQ45C40/04_Net+Acre_Unfunded+St_3D.png Our Analysis Work - Brownsville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568405000676-CG9NZGO7R0C9KFI6YQCU/01_AssessedValParcel.png Our Analysis Work - Brownsville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568405252611-478ANLKZQHPWT5RWJVJN/02_RevPerAcre.png Our Analysis Work - Brownsville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568408781160-Y4C0DIJXV68BVTY1TUGC/03_Net+Acre_Current+Budgeting_3D.png Our Analysis Work - Brownsville, Texas - Revenue minus current budget Scenario B involves allocating unfunded maintenance and infrastructure needs. For this project we added all unfunded street maintenance needs on top of the existing costs allocated in scenario A. The additional costs included in scenario B create a more realistic visual of the true costs a city needs to account for. In this case you can see that even with a $7.2 M annual funding gap some development patterns operate at a gain even with the additional costs. Those are the development patterns we encourage cities to focus on if they want their future development to help close the funding gap. https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568405877872-JPKX1JAUHZK5KCQ45C40/04_Net+Acre_Unfunded+St_3D.png Our Analysis Work - Brownsville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566844735991-XFAVROHO4FZAI7RMQXB3/ChartSingleFamily_Comparison.png Our Analysis Work - Brownsville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1566844772486-4MMVWEC82DNYE8YX8TDI/ChartCommercial_Comparison.png Our Analysis Work - Brownsville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568406173703-DC1I1ZKSVTSODFRAJ6AM/08_ChartDetailedROI_LandUseTypes.png Our Analysis Work - Brownsville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568471493599-BNX936XHTQXBFY9T4HVP/08_ChartRevCosts_Pie.png Our Analysis Work - Brownsville, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568475345092-KYGSD9YA6KBK02IEI6RH/04_Net+Acre_Unfunded+St_2D.png Our Analysis Work - Brownsville, Texas https://fiscal.verdunity.com/portfolio/pilot-point monthly 0.5 2026-02-18 https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568408273691-S6TDZ4C52YQLUFJCTPMY/03_CurrentNET_3D.png Our Analysis Work - Pilot Point, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568408316974-GWD8XTLWLQHAC11V5I3C/03_AnnDefNET_3D.png Our Analysis Work - Pilot Point, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568569648019-F7NCO3JHVCXRRDMHTJ62/02_RevAcre_2D.png Our Analysis Work - Pilot Point, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568408150095-4Q1C3U6AT5UB70OET0FE/02_RevAcre_3D.png Our Analysis Work - Pilot Point, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568408273691-S6TDZ4C52YQLUFJCTPMY/03_CurrentNET_3D.png Our Analysis Work - Pilot Point, Texas - Revenue minus current budget Scenario B involves allocating unfunded maintenance and infrastructure needs. For this project we added all unfunded street maintenance needs on top of the existing costs allocated in scenario A. The additional costs included in scenario B create a more realistic visual of the true costs a city needs to account for. In this case you can see that even with a $7.2 M annual funding gap some development patterns operate at a gain even with the additional costs. Those are the development patterns we encourage cities to focus on if they want their future development to help close the funding gap. https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568408316974-GWD8XTLWLQHAC11V5I3C/03_AnnDefNET_3D.png Our Analysis Work - Pilot Point, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568570549598-Z8W1LIUNDKLTGYZNZ4LT/Res+rev+per+acre+chart.png Our Analysis Work - Pilot Point, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568570659000-0JAMJA2JAEKB3EPBUQ99/Land+Use+Chart.PNG Our Analysis Work - Pilot Point, Texas https://images.squarespace-cdn.com/content/v1/5d5ed87eb8046500011260f0/1568571681012-AHN4DXDDBRULFC7IPIG9/05_ROI_High_AnnualDeficit.png Our Analysis Work - Pilot Point, Texas