
CONFIDENTIAL | FOR INTERNAL USE ONLY | INTERIM REPORT
198
FUNDING ANALYSIS
PREPARED FOOD & BEVERAGE TAX FUNDING POTENTIAL
Year Estimated
Collections
Total Allocated to
County (100%)
Estimated Crown
Complex Debt
Obligations
Estimated
Crown Complex
Operating Subsidy
Estimated
Available for
Proposed PAC
Year 1 (2023) Construction $7,900,000 $7,900,000 ($4,300,000) ($3,100,000) $500,000
Year 2 (2024) Construction $8,100,000 $8,100,000 ($4,300,000) ($3,200,000) $700,000
Year 3 (2025) Opening $8,300,000 $8,300,000 ($1,000,000) ($3,200,000) $4,200,000
Year 4 (2026) $8,600,000 $8,600,000 ($1,000,000) ($3,200,000) $4,400,000
Year 5 (2027) $8,900,000 $8,900,000 ($1,000,000) ($3,300,000) $4,600,000
Year 6 (2028) $9,100,000 $9,100,000 ($500,000) ($3,300,000) $5,300,000
Year 7 (2029) $9,400,000 $9,400,000 ($500,000) ($3,300,000) $5,600,000
Year 8 (2030) $9,700,000 $9,700,000 ($500,000) ($3,300,000) $5,800,000
Year 9 (2031) $10,000,000 $10,000,000 ($500,000) ($3,400,000) $6,100,000
Year 10 (2032) $10,300,000 $10,300,000 ($500,000) ($3,400,000) $6,400,000
Year 11 (2033) $10,600,000 $10,600,000 ($500,000) ($3,400,000) $6,700,000
Year 12 (2034) $10,900,000 $10,900,000 ($500,000) ($3,400,000) $6,900,000
Year 13 (2035) $11,200,000 $11,200,000 ($500,000) ($3,500,000) $7,200,000
Year 14 (2036) $11,600,000 $11,600,000 ($500,000) ($3,500,000) $7,500,000
Year 15 (2037) $11,900,000 $11,900,000 ($500,000) ($3,500,000) $7,900,000
Year 16 (2038) $12,300,000 $12,300,000 ($500,000) ($3,600,000) $8,200,000
Year 17 (2039) $12,600,000 $12,600,000 ($500,000) ($3,600,000) $8,500,000
Year 18 (2040) $13,000,000 $13,000,000 ($500,000) ($3,600,000) $8,900,000
Year 19 (2041) $13,400,000 $13,400,000 ($500,000) ($3,700,000) $9,200,000
Year 20 (2042) $13,800,000 $13,800,000 ($500,000) ($3,700,000) $9,600,000
Year 21 (2043) $14,200,000 $14,200,000 ($500,000) ($3,700,000) $10,000,000
Year 22 (2044) $14,600,000 $14,600,000 ($500,000) ($3,700,000) $10,400,000
Year 23 (2045) $15,100,000 $15,100,000 ($500,000) ($3,800,000) $10,800,000
Year 24 (2046) $15,500,000 $15,500,000 ($500,000) ($3,800,000) $11,200,000
Year 25 (2047) $16,000,000 $16,000,000 ($500,000) ($3,800,000) $11,600,000
Year 26 (2048) $16,500,000 $16,500,000 ($500,000) ($3,900,000) $12,100,000
Year 27 (2049) $17,000,000 $17,000,000 ($500,000) ($3,900,000) $12,600,000
Year 28 (2050) $17,500,000 $17,500,000 ($500,000) ($3,900,000) $13,000,000
Year 29 (2051) $18,000,000 $18,000,000 ($500,000) ($4,000,000) $13,500,000
Year 30 (2052) $18,500,000 $18,500,000 ($500,000) ($4,000,000) $14,000,000
CUMULATIVE $374,500,000 $374,500,000 ($24,100,000) ($106,700,000) $243,400,000
NPV $132,100,000 $132,100,000 ($11,400,000) ($40,000,000) $80,600,000
Note: Net present value assumes 4.0 percent interest and a 1.5x debt coverage ratio.