Level2, Equity, Page 278: question about the tax

Hi, As this table shows, the real projection EBITA are 220,226,231… and the taxes are 77, 84 ,87… According to the text, the tax rate is 35%. How could we have the taxes series as above? is that because we have to consider the real WACC (8%)? Thank you very much for reading and help.

Problem solved. The real tax is deflated from the nominal tax.