Approximate forecast cash flows from

the Indiana East-West Toll Road ($ billion)

Year $bn
2006 44.9
2007 45.0
2008 45.1
2009 45.1
2010 45.2
2011 45.3
2012 45.3
2013 45.4
2014 45.1
2015 45.1
2016 88.5
2017 115.5
2018 115.5
2019 115.5
2020 115.5
2021 115.5
2022 115.5
2023 115.5
2024 115.5
2025 115.5
2026 180.1
2027 180.1
2028 180.1
2029 180.1
2030 180.1
2031 180.1
2032 180.1
2033 180.1
2034 180.1
2035 180.1
2036 235.7
2037 235.7
2038 235.7
2039 235.7
2040 235.7
2041 235.7
2042 235.7
2043 235.7
2044 235.7
2045 235.7
2046 292.9
2047 292.9
2048 292.9
2049 292.9
2050 292.9
2051 292.9
2052 292.9
2053 292.9
2054 292.9
2055 292.9
 2056 359.8
2057 359.8
2058 359.8
2059 359.8
2060 359.8
2061 359.8
2062 359.8
2063 359.8
2064 359.8
2065 359.8
2066 351.1
2067 351.1
2068 351.1
2069 351.1
2070 351.1
2071 351.1
2072 351.1
2073 351.1
2074 351.1
2075 351.1
2076 372.0
2077 372.0
2078 372.0
2079 372.0
2080 372.0
2081 372.0

Source: Crowe Chizek and Company,

"State of Indiana East-West Toll Road Financial Analysis," March 7, 2007
(http://www.in.gov/ifa/files/TollRoadFinancialAnalysis.pdf)