SLIDE 11 Toll Sensitivity Analysis
Opening Year (2013)
4,000 6,000 8,000 10,000 12,000 14,000 16,000 18,000 $0.00 $0.50 $1.00 $1.50 $2.00 $2.50 $3.00 Pas Passenge enger C Car r Toll ( (2013) 13) Daily T Trans ansac action
$- $2,000 $4,000 $6,000 $8,000 $10,000 $12,000 $14,000 Da Daily ily R Reve venue
Daily Toll Revenue Daily Toll Transactions
Daily transactions (blue line) are reduced with greater tolls rates. A toll rate of ~$1.50 during the rush hour and ~$1.00 off peak equates to a conservative estimate of ~8,800 or more vehicles/day.
Slide 21 of 33
T
e c asts
A number of revenue forecasts scenarios were considered to determine bonding potential.
$- $2.0 $4.0 $6.0 $8.0 $10.0 $12.0 $14.0 $16.0 2013 2016 2019 2022 2025 2028 2031 2034 2037 2040 2043 2046 2049 2052 Year Year Annual Toll Net Rev Annual Toll Net Revenue (in millions enue (in millions, nominal dollars , nominal dollars) Scenario 1 Scenario 2
Passenger Car Toll of $1.50 for Peak and $1.00 for Off-Peak Average Annual Net Revenue
Scenario 1: $7.2 million Scenario 2: $4.3 million
Slide 22 of 33