Liz Motor ESG Project: Base Model $($in US$ Millions$).$ Discount rate$=8\%$

Hurdle Rate (also called discount rate and required rate of return; after tax Timeline: NPV Analysis: Cash Flows NPV Payback Period Analysis: L Payback I Payback Period Discounted Payback Discounted Payback Period IRR Profitability Index Notes: NPV = net presentvalue;PVF=present value factor PV = Source: Company files. Liz Motor ESG Project: Base Model (in US$ Millions 20 - 2023 20 - 2024 5 2028 5 6 2029 6 7 2030 7 8 2031 8 9 2032 9 10 2033 10 11 2034 11 200 12 2035 12 in IJS$ Millions 2 2025 2 20 - 3 2026 3 20 4 2027 4 esent value; IRR = internal rate of return.