(All amounts are NPV in $ millions)

NPV $m

% of risk adjusted PSC

Total non-risk adjusted Project Cost (excl. GST)

324.096

72%

Retained risk

10.383

2%

Transferable risk

114.267

25%

Total risk adjusted Project Costs (excl. G5T)

448.746

100%