_ A B C D E F G H | J K L M N N21 Income After Taxes {calculate} Guyana Royalty (as % of Gross Income) 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 Calculate amount oquyana royalty to be paid 197927103 197927103 197927103 197927103 197927103 197927103 197927103 197927103 197927103 650721.217 Simplified Capital Deductions 60000000 50000000 50000000 50000000 60000000 0 0 0 0 0 Tax \"/6 (after deduction for royalty and capital) 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 Calculate total income taxes to be paid 567621.057 567621.057 567621.057 567621.057 567621.057 185676211 185676211 185676211 185676211 610442356 Calculate net mine lncon'ie after royalty and taxes 513244491 613244491 613244491 613244491 513244491 433244491 433244491 433244491 433244491 142436545 Undiscnunted [After Taxes] N21 Cash Flow LCalculate annual after taxes net cash ow 733,400,000 7205800000 513244491 59524-4491 595244491 545244491 54024-4491 375244-491 433244491 433244491 403244491 246436545 Calculate cumulative after taxes net cash ow -33,400,000 -239200000 -187875551 -128351102 -68826552.5 -14302203 397222457 775466945 120871144 164195593 204520042 229163597 Discoun'led (After TaxeslNe1 cash Flow Discount Rate [in percent) 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 Discounted annual after taxes net cash flow -33,400,000 -195510000 463203155 510347745 484830358 421899794 397129345 264142235 28742324.7 273052085 241437313 14017313 119,453,847 Discounted cumulative after taxes net cash flow -33,400,000 -228910000 -182589685 -131554910 -83071874.2 -40881895 -1168960.4 252452631 539875818 812927965 105436534 119453847 -316,161,297 Discoun'led [After TaxeslNe1 cash Flow Discount Rate [in percent) 0 0 0 0 0 0 0 0 0 0 0 Discounted annual after taxes net cdsll flow -33,400,000 -205800000 513244491 595244491 595244491 545244491 540244491 378244491 433244491 433244491 403244491 245435545 229,163,597 Discounted cumulative after taxes net cash flow 733,400,000 7239200000 7187875551 7128351102 7688266516 714302203 39722245] 775466945 120871144 164195593 204520042 229163697 164,063,908 Discoun'led [After TaxeslNe1 cash Flow Discount Rate [in percent) 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 Discounted annual after taxes net cash ow -33,400,000 -189336000 434410137 463509742 42642896.3 35936057 327579949 211002404 22234925 20456131 17516475.1 9848525.47 69,549,233 Discounted cumulative after taxes net cash flow 733,400,000 7222736000 7179294986 7132944012 90301115] 754365059 721607064 506823.39 217281016 421842325 597007017 695492331 541,992,785