Have you taken the time to calculate the amount of retail sales it will take to generate $10-11 Million in sales tax? @6%, it will take $166 Million in retail sales to generate the amount of "new" sales tax revenue you cite. Not going to happen.
The other figures you cite, rent, percentage of concession, ticket incentive, parking revenue, etc...purely speculative on your part. But the "new" sales tax revenue...a "pie-in-the-sky" figure.
More information about formatting options