EXHIBIT 7: INCOMES AND CASH FLOWS FROM THE NEW PROJECT, 1998-2004 Unit: US$1 million Without the Project With the Project The New Project Depreciation Income Cash Depreciation Income Cash Depreciation Income Cash Fixed Assets Flow Flow Flow 1997 (Actual) 93.9 134.7 228.6 93.9 134.7 228.6 0 0 0 1998 93.9 138.7 222.6 93.9 138.5 215.1 0 0 0 1999 93.9 142.8 226.7 93.9 142.8 219.0 0 0 0 2000 93.9 147.0 230.6 263.3 22.5 284.2 169.4 (124.5) 44.9 3,219.8 2001 93.9 151.5 234.8 263.3 29.9 291.2 169.4 (121.6) 47.8 3,050.3 2002 93.9 156.0 239.1 263.3 134.4 388.3 169.4 (21.6) 147.8 2,880.9 2003 93.9 160.6 243.2 263.3 201.6 450.8 169.4 41.0 210.4 2,711.4 2004 93.9 165.6 247.5 263.3 240.9 487.7 169.4 75.3 244.7 2,541.9