The combined net fiscal impact would be a short-run benefit of $386.44 million (= $380.88 million + $5.56 million), or $3,435 per ESA.
Table 1 below shows additional details about these scenarios and results from two additional scenarios: a $6,000 average ESA and a 90% switcher rate (Scenario 2) and a $4,000 average ESA and a 60% switcher rate (Scenario 3). The results under these scenarios fall in between those from Scenario 1 and Scenario 4 described above.