The cost to the state to fund these ESAs would still be $500 million. Foundation allowance payments would be reduced by $880.9 million (= 101,250 x $8,700).
The net fiscal impact on the state would be a benefit of $380.9 million (= $880.9 million - $500 million), or $3,386 per ESA.