**Exhibit 99.2**

**UNAUDITED      PROFORMA CONDENSED COMBINED FINANCIAL STATEMENTS**

| **Macquarie                  Infrastructure Company LLC**                    |
|------------------------------------------------------------------------------|
| **Condensed                  Combined Pro Forma Balance Sheet**         |
| **As                  of June 30, 2007**                                     |
| **($                  in thousands, except share                  amounts)** |

|                                                                                                                                                                    |   |    |         |       |   | **Acquisitions**                                                                                                               |   |                                         |         |                                      |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|---------|--------------|------------|--------|--------------------------------------------------------------------------------------------------------------------------------|--------|----------------------------------------------|--------------|-------------------------------------------|--------|
|                                                                                                                                                                    |   | **MIC** |         | **Option** |   | **SJJC**                                                                                                                       |   | **Pro                    forma Adjustments** |         | **Pro                    forma Combined** |   |
|                                                                                                                                                                    |   | $       |         | $          |   | $                                                                                                                         |   | $                                            |         | $                                         |   |
| **ASSETS**                                                                                                                                                              |   |    |         |       |   |                                                                                                                           |   |                                         |         |                                      |   |
| Current                    assets:                                                                                                                                      |   |    |         |       |   |                                                                                                                           |   |                                         |         |                                      |   |
| Cash                    and cash equivalents                                                                                                                            |   |    | 73,000       |       |   | (25,500                                                                                                                        | )      |                                         | 1,508        |                                      |   | (19,925 | )                     **A**  |   | 29,083 |   |
| Restricted                    cash                                                                                                                                      |   |    | 1,290        |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | 1,290 |   |
| Accounts                    receivable, less allowance for doubtful debts                                                                                               |   |    | 66,291       |       |   |                                                                                                                           |   |                                         | 11,853       |                                      |   | — |   |   | 78,144 |   |
| Dividends                    receivable                                                                                                                                 |   |    | 7,000        |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | 7,000 |   |
| Other                    receivables                                                                                                                                    |   |    | 126          |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | 126 |   |
| Inventories                                                                                                                                                             |   |    | 12,539       |       |   |                                                                                                                           |   |                                         | 446          |                                      |   | — |   |   | 12,985 |   |
| Prepaid                    expenses                                                                                                                                     |   |    | 4,564        |       |   |                                                                                                                           |   |                                         | 908          |                                      |   | 50 |                     **B**  |   | 5,522 |   |
| Deferred                    income taxes                                                                                                                                |   |    | 2,411        |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | 2,411 |   |
| Other                                                                                                                                                                   |   |    | 12,747       |       |   | 25,500                                                                                                                         |   |                                         | —      |                                      |   | (25,500 | )                     **A** |   | 12,747 |   |
| Total                    current assets                                                                                                                                 |   |    | 179,968      |       |   | —                                                                                                                        |   |                                         | 14,715       |                                      |   | (45,375 | ) |   | 149,308 |   |
|                                                                                                                                                                    |   |    |         |       |   |                                                                                                                           |   |                                         |         |                                      |   |   |   |   |   |   |
| Property,                    equipment, land and leasehold improvements, net                                                                                            |   |    | 550,165      |       |   |                                                                                                                           |   |                                         | 18,162       |                                      |   | 14,094 |  **C** |   | 582,421 |   |
|                                                                                                                                                                    |   |    |         |       |   |                                                                                                                           |   |                                         |         |                                      |   |   |   |   |   |   |
| Restricted                    cash                                                                                                                                      |   |    | 25,551       |       |   |                                                                                                                           |   |                                         | —      |                                      |   | 1,509 |  **D** |   | 27,060 |   |
| Equipment                    lease receivables                                                                                                                          |   |    | 40,101       |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | 40,101 |   |
| Investment                    in unconsolidated business                                                                                                                |   |    | 227,958      |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | 227,958 |   |
| Goodwill                                                                                                                                                                |   |    | 513,867      |       |   |                                                                                                                           |   |                                         | 5,931        |                                      |   | 38,239 |  **E**  |   | 558,037 |   |
| Intangible                    assets, net                                                                                                                               |   |    | 553,441      |       |   |                                                                                                                           |   |                                         | 5,207        |                                      |   | 99,593 |  F |   | 658,241 |   |
| Deposits                    and deferred costs on acquisitions                                                                                                          |   |    | 2,717        |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | 2,717 |   |
| Deferred                    financing costs, net of accumulated amortization                                                                                            |   |    | 18,908       |       |   |                                                                                                                           |   |                                         | —      |                                      |   | 723 |  **G** |   | 19,631 |   |
| Fair                    value of derivative instruments                                                                                                                 |   |    | 11,681       |       |   |                                                                                                                           |   |                                         | 24           |                                      |   | — |   |   | 11,705 |   |
| Other                                                                                                                                                                   |   |    | 2,933        |       |   |                       |   |                                         | 631          |                                      |   | — |   |   | 3,564 |   |
| Total                    assets                                                                                                                                         |   |    | 2,127,290    |       |   | —                                                                                                                        |   |                                         | 44,670       |                                      |   | 108,783 |   |   | 2,280,743 |   |
|                                                                                                                                                                    |   |    |         |       |   |                                                                                                                           |   |                                         |         |                                      |   |   |   |   |   |   |
| **LIABILITIES                    AND STOCKHOLDERS' EQUITY**                                                                                                             |   |    |         |       |   |                                                                                                                           |   |                                         |         |                                      |   |   |   |   |   |   |
| Current                    liabilities:                                                                                                                                 |   |    |         |       |   |                                                                                                                           |   |                                         |         |                                      |   |   |   |   |   |   |
| Due                    to manager                                                                                                                                       |   |    | 49,871       |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | 49,871 |   |
| Accounts                    payable                                                                                                                                     |   |    | 34,235       |       |   |                                                                                                                           |   |                                         | 3,326        |                                      |   | — |   |   | 37,561 |   |
| Accrued                    expenses                                                                                                                                     |   |    | 27,030       |       |   |                                                                                                                           |   |                                         | 2,235        |                                      |   | — |   |   | 29,265 |   |
| Current                    portion of notes payable and capital leases                                                                                                  |   |    | 11,954       |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | 11,954 |   |
| Current                    portion of long-term debt                                                                                                                    |   |    | 6,757        |       |   |                                                                                                                           |   |                                         | 599          |                                      |   | 59,401 |                     **H** |   | 66,757 |   |
| Distributions                    payable                                                                                                                                |   |    | -            |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | — |   |
| Fair                    value of derivative instruments                                                                                                                 |   |    | 1,278        |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | 1,278 |   |
| Other                                                                                                                                                                   |   |    | 8,484        |       |   |                                                                                                                 |   |                                         | 5,706        |                                      |   | — |   |   | 14,190 |   |
| Total                    current liabilities                                                                                                                            |   |    | 139,609      |       |   | —                                                                                                                        |   |                                         | 11,866       |                                      |   | 59,401 |   |   | 210,876 |   |
|                                                                                                                                                                    |   |    |         |       |   |                                                                                                                           |   |                                         |         |                                      |   |   |   |   |   |   |
| Capital                    leases and notes payable, net of current portion                                                                                             |   |    | 2,320        |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | 2,320 |   |
| Long-term                    debt, net of current portion                                                                                                               |   |    | 991,326      |       |   |                                                                                                                           |   |                                         | 7,613        |                                      |   | 74,573 | **                    H** |   | 1,073,512 |   |
| Deferred                    income taxes                                                                                                                                |   |    | 149,226      |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | 149,226 |   |
| Fair                    value of derivative instruments                                                                                                                 |   |    | —      |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | — |   |
| Other                                                                                                                                                                   |   |    | 27,959       |       |   |                                                                                                       |   |                                         | —      |                                      |   | — |   |   | 27,959 |   |
| Total                    liabilities                                                                                                                                    |   |    | 1,310,440    |       |   | —                                                                                                                        |   |                                         | 19,479       |                                      |   | 133,974 |   |   | 1,463,893 |   |
|                                                                                                                                                                    |   |    |         |       |   |                                                                                                                           |   |                                         |         |                                      |   |   |   |   |   |   |
| Minority                    interests                                                                                                                                   |   |    | 7677         |       |   | —                                                                                                                        |   |                                         | —      |                                      |   | — |   |   | 7,677 |   |
|                                                                                                                                                                    |   |    |         |       |   |                                                                                                                           |   |                                         |         |                                      |   |   |   |   |   |   |
| Stockholders'                    equity:                                                                                                                                |   |    |         |       |   |                                                                                                                           |   |                                         |         |                                      |   |   |   |   |   |   |
| LLC                    Interests, no par value; 500,000,000 authorized; 37,562,165 shares                    issued                    and outstanding at June 30, 2007 |   |    | 820,700      |       |   |                                                                                                                           |   |                                         | —      |                                      |   | — |   |   | 820,700 |   |
| Accumulated                    other comprehensive (loss) income                                                                                                        |   |    | 6,044        |       |   |                                                                                                                           |   |                                         | 24           |                                      |   | (24 | )                     **I** |   | 6,044 |   |
| Accumulated                    loss                                                                                                                                     |   |    | (17,571      | )          |   |                                                                                                                           |   |                                         |         |                                      |   |   |   |   | (17,571 | ) |
| Members'                    equity                                                                                                                                      |   |    | —      |       |   |                                                                                                                      |   |                                         | 25,167       |                                      |   | (25,167 | )                     **J** |   |      |   |
| Total                    stockholders' equity                                                                                                                           |   |    | 809,173      |       |   | —                                                                                                                        |   |                                         | 25,191       |                                      |   | (25,191 | ) |   | 809,173 |   |
|                                                                                                                                                                    |   |    |    |       |   |                                                                                                                      |   |                                         |    |                                      |   |    |   |   |    |   |
| Total                    liabilities and stockholders' equity                                                                                                           |   |    | 2,127,290    |       |   | —                                                                                                                        |   |                                         | 44,670       |                                      |   | 108,783 |   |   | 2,280,743 |   |

----

|   |                                                                                                                                                                                                                                                                                                                                                                  |   |  As                  atJune                  30, |    |
|--------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|-------------------------------------------------------|---------|
|   |                                                                                                                                                                                                                                                                                                                                                                  |   | 2007                                                  |    |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   | ($                  in thousands)                     |    |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
| **A**  | **Cash**                                                                                                                                                                                                                                                                                                                                                              |   |                                                  |    |   |
|   | Subsequent                  to June 30, 2007, MIC purchased an option to acquire SJJC at a                  price $25.5                  million less than the estimated fair value of SJJC. This transaction                  is                  shown to reflect the total estimated fair value of SJJC at the                  acquisition                  date. |   | $                                                     | (25,500 |  )  |
|   | Cash                  used to fund purchase price                                                                                                                                                                                                                                                                                                                     |   |                                                  | (19,925 | )  |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
| **B**  | **Prepaid                  expenses**                                                                                                                                                                                                                                                                                                                                 |   |                                                  |    |   |
|   | Reflects                  annual agency fees for SJJC long-term debt funded at                  closing                                                                                                                                                                                                                                                               |   | $                                                     | 50      |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
| **C**  | **Property,                  equipment, land and leasehold improvements, net**                                                                                                                                                                                                                                                                                        |   |                                                  |    |   |
|   | Reflects                  excess of fair value over net book value                                                                                                                                                                                                                                                                                                    |   | $                                                     | 14,094  |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
| **D**  | **Restricted                  cash**                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
|   | Reflects                  restricted cash balance established for SJJC long-term                  debt                                                                                                                                                                                                                                                                |   | $                                                     | 1,509   |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
| **E**  | **Goodwill**                                                                                                                                                                                                                                                                                                                                                          |   |                                                  |    |   |
|   | Reflects                  the purchase price paid for SJJC in excess of the fair value of                  net assets                  acquired                                                                                                                                                                                                                       |   | $                                                     | 38,239  |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
| **F**  | **Intangible                  assets, net**                                                                                                                                                                                                                                                                                                                           |   |                                                  |    |   |
|   | Reflects                  the fair value of SJJC's airport operating rights, customer contracts                  and                  non-compete agreements                                                                                                                                                                                                          |   | $                                                     | 99,593  |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
| **G**  | **Deferred                  financing costs, net of accumulated amortization**                                                                                                                                                                                                                                                                                        |   |                                                  |    |   |
|   | Reflects                  deferred financing charges incurred as part of the SJJC long-term                  debt                                                                                                                                                                                                                                                     |   | $                                                     | 723     |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
| **H**  | **Long                  term debt**                                                                                                                                                                                                                                                                                                                                   |   |                                                  |    |   |
|   | Reflects                  the net increase in the Company’s short-term revolving credit facility as                  a result of the SJJC purchase                                                                                                                                                                                                              |   | $                                                     | (59,401 | )  |
|   | Reflects                  the net increase in SJJC's borrowings as a result of the SJJC                  purchase                                                                                                                                                                                                                                                     |   | $                                                     | (74,573 | )  |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
| **F**  | **Accumulated                  other comprehensive (loss) income**                                                                                                                                                                                                                                                                                                    |   |                                                  |    |   |
|   | Reflects                  the elimination of SJJC’s historical other comprehensive                  income                                                                                                                                                                                                                                                      |   | $                                                     | 24      |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
|   |                                                                                                                                                                                                                                                                                                                                                                  |   |                                                  |    |   |
| **G**  | **Accumulated                  earnings**                                                                                                                                                                                                                                                                                                                             |   |                                                  |    |   |
|   | Reflects                  the elimination of SJJC’s historical accumulated earnings                                                                                                                                                                                                                                                                             |   | $                                                     | 25,167  |   |

----

| **Macquarie                      Infrastructure Company LLC**                                              |
|------------------------------------------------------------------------------------------------------------|
| **Condensed                      Combined Pro Forma Statement of Operations**                              |
| **For                      the six months ended June 30, 2007**                                            |
| **($                      in thousands, except number of shares and per share                      data)** |

|                                                          |   |    |       | **Acquisitions** |   |                                     |   |   |    |                                  |         |
|---------------------------------------------------------------|--------|---------|------------|------------------|--------|------------------------------------------|--------|--------|---------|---------------------------------------|---------|
|                                                          |   | **MIC** |       | **SJJC**         |   | **Pro                forma Adjustments** |   |   |    | **Pro                forma Combined** |         |
|                                                          |   | $       |       | $                |   | $                                        |   |   |    | $                                     |         |
| **Revenue**                                                   |   |    |       |             |   |                                     |   |   |    |                                  |
| Revenue                from product sales                     |   |    | 110,648    |             |   | 8,081                                    |   |   | — |                                  |    |   |   | 118,729 |   |
| Service                revenue                                |   |    | 57,086     |             |   | 11,638                                   |   |   | — |                                  |    |   |   | 68,724 |   |
| Financing                and equipment lease income           |   |    | 1,248      |             |   | —                                  |   |   | — |                                  |    |   |   | 1,248 |   |
| Total                revenue                                  |   |    | 168,982    |             |   | 19,719                                   |   |   | — |                                  |    |   |   | 188,701 |   |
|                                                          |   |    |       |             |   |                                     |   |   |    |                                  |    |   |   |   |   |
| **Costs                and expenses**                         |   |    |       |             |   |                                     |   |   |    |                                  |    |   |   | — |   |
| Cost                of product sales                          |   |    | 70,484     |             |   | 4,585                                    |   |   | — |                                  |    |   |   | 75,069 |   |
| Cost                of services                               |   |    | 23,342     |             |   | 7,775                                    |   |   | — |                                  |    |   |   | 31,117 |   |
| Selling,                general and administrative            |   |    | 38,978     |             |   | 4,551                                    |   |   | — |                                  |    |   |   | 43,529 |   |
| Fees                to manager                                |   |    | 5,561      |             |   | —                                  |   |   | — |                                  |    |   |   | 5,561 |   |
| Depreciation                                                  |   |    | 3,891      |             |   | 445                                      |   |   | — |                                  |    |   |   | 4,336 |   |
| Amortization                of intangibles                    |   |    | 6,928      |             |   | 45                                       |   |   | 1,895   |                                  | (1      | ) |   | 8,868 |   |
| Total                operating expenses                       |   |    | 149,184    |             |   | 17,401                                   |   |   | 1,895   |                                  |    |   |   | 168,480 |   |
|                                                          |   |    |       |             |   |                                     |   |   |    |                                  |    |   |   |   |   |
| **Operating                income**                           |   |    | 19,798     |             |   | 2,318                                    |   |   | (1,895  | )                                     |    |   |   | 20,221 |   |
|                                                          |   |    |       |             |   |                                     |   |   |    |                                  |    |   |   |   |   |
| **Other                income (expense)**                     |   |    |       |             |   |                                     |   |   |    |                                  |    |   |   |   |   |
| Dividend                income                                |   |    | —    |             |   | —                                  |   |   | — |                                  |    |   |   | — |   |
| Interest                income                                |   |    | 1,459      |             |   | 23                                       |   |   | — |                                  |    |   |   | 1,482 |   |
| Interest                expense                               |   |    | (17,566    | )                |   | (115                                     | )      |   | (4,939  | )                                     | (2      | ) |   | (22,620 | ) |
| Equity                in earnings and amortization            |   |    |       |             |   |                                     |   |   |    |                                  |    |   |   |   |   |
| charges                of investees                           |   |    | 3,465      |             |   | —                                  |   |   | — |                                  |    |   |   | 3,465 |   |
| Losses                on derivative instruments               |   |    | (477       | )                |   | —                                  |   |   | — |                                  |    |   |   | (477 | ) |
| Other                income (expense), net                    |   |    | (916       | )                |   | —                                  |   |   | — |                                  |    |   |   | (916 | ) |
| Income                (loss) before income taxes              |   |    |       |             |   |                                     |   |   |    |                                  |    |   |   |   |   |
| and                minority interests                         |   |    | 5,763      |             |   | 2,226                                    |   |   | (6,834  | )                                     |    |   |   | 1,155 |   |
| Income                tax benefit (expense)                   |   |    | 2,045      |             |   | (3                                       | )      |   | 1,696   |                                  | (3      | ) |   | 3,738 |   |
| Minority                interests                             |   |    | 69         |             |   | —                                  |   |   | — |                                  |    |   |   | 69 |   |
| **Net                income (loss)**                          |   |    | 7,877      |             |   | 2,223                                    |   |   | (5,138  | )                                     |    |   |   | 4,962 |   |
|                                                          |   |    |       |             |   |                                     |   |   |    |                                  |    |   |   |   |   |
| Basic                and diluted income per share             |   | $       | 0.21       |             |   |                                     |   |   |    |                                  |    |   | $ | 0.13 |   |
|                                                          |   |    |       |             |   |                                     |   |   |    |                                  |    |   |   |   |   |
| Weighted                average number of shares outstanding: |   |    |       |             |   |                                     |   |   |    |                                  |    |
| Basic                                                         |   |    | 37,562,165 |             |   |                                     |   |   |    |                                  |    |   |   | 37,562,165 |   |
| Diluted                                                       |   |    | 37,579,034 |             |   |                                     |   |   |    |                                  |    |   |   | 37,579,034 |   |
|                                                          |   |    |       |             |   |                                     |   |   |    |                                  |    |   |   |   |   |
|                                                          |   |    |       |             |   |                                     |   |   |    |                                  |    |   |   |   |   |
| Reconciliation                of net income (loss) to EBITDA  |   |    |       |             |   |                                     |   |   |    |                                  |    |   |   |   |   |
| Net                income (loss)                              |   |    | 7,877      |             |   | 2,223                                    |   |   | (5,138  | )                                     |    |   |   | 4,962 |   |
| Interest                expense, net                          |   |    | 16,107     |             |   | 92                                       |   |   | 4,939   |                                  | (2      | ) |   | 21,138 |   |
| Income                tax (benefit) expense                   |   |    | (2,045     | )                |   | 3                                        |   |   | (1,696  | )                                     | (3      | ) |   | (3,738 | ) |
| Depreciation                expense (4)                       |   |    | 6,357      |             |   | 445                                      |   |   | — |                                  | — |   |   | 6,802 |   |
| Amortization                of intangibles (4)                |   |    | 6,928      |             |   | 45                                       |   |   | 1,895   |                                  | (1      | ) |   | 8,868 |   |
| EBITDA                                                        |   |    | 35,224     |             |   | 2,808                                    |   |   | — |                                  |    |   |   | 38,032 |   |

----

|    |                                                                                                                                                                                                                                                                                                                                                                                                |   | Six                    Months EndedJune                    30, |       |
|---------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------------------------------------------------------------|------------|
|    |                                                                                                                                                                                                                                                                                                                                                                                                |   | 2007                                                           |       |
|    |                                                                                                                                                                                                                                                                                                                                                                                                |   | ($                    in thousands)                            |       |
|    |                                                                                                                                                                                                                                                                                                                                                                                                |   |                                                           |       |   |
| **(1)** | **Amortization**                                                                                                                                                                                                                                                                                                                                                                                    |   |                                                           |       |   |
|    | Additional                    amortization expense reflecting the Company’s share in the increase in                    value of certain SJJC intangible assets, depreciated over a period                    of 2 to                    40 years.                                                                                                                                            |   | $                                                              | (1,895     | )  |
|    |                                                                                                                                                                                                                                                                                                                                                                                                |   |                                                           |       |   |
| **(2)** | **Interest                    expense**                                                                                                                                                                                                                                                                                                                                                             |   |                                                           |       |   |
|    | Increase                    in interest expense assuming the amount drawn under MIC's revolving                    credit                    facility relating to the SJJC purchase was outstanding for the                    six months                    ended June 30, 2007.                                                                                                                   |   | $                                                              | (1,943     |  )  |
|    | Adjustment                    to interest expense assuming the amount drawn under SJJC's term                    loan was                    outstanding for the six months ended June 30, 2007                                                                                                                                                                                                     |   | $                                                              | (2,911     | )  |
|    | Amortization                    of deferred financing costs of $723,000 relating to SJJC's term                    loan.                                                                                                                                                                                                                                                                            |   | $                                                              | (85        | )  |
|    |                                                                                                                                                                                                                                                                                                                                                                                                |   | $                                                              | (4,939     | )  |
| **(3)** | **Income                    tax benefit**                                                                                                                                                                                                                                                                                                                                                           |   |                                                           |       |   |
|    | Adjustment                    to record estimated tax benefit relating to the pro forma                    adjustments.                                                                                                                                                                                                                                                                             |   | $                                                              | 1,696      |   |
|    |                                                                                                                                                                                                                                                                                                                                                                                                |   |                                                           |       |   |
|    |                                                                                                                                                                                                                                                                                                                                                                                                |   |                                                           |       |   |
| **(4)** | Depreciation                    includes $2.9 million and $2.1 million for our district energy                    and airport                    parking businesses, respectively, which are included in cost                    of services.                    Depreciation and amortization of intangibles does not include                    our share of                    IMTT depreciation |   |                                                           |       |   |
|    |                                                                                                                                                                                                                                                                                                                                                                                                |   |                                                           |       |   |
|    | **GRAND                    TOTAL OF ALL ADJUSTMENTS**                                                                                                                                                                                                                                                                                                                                               |   | **$**                                                          | **(5,138** | **)**  |

----