3.1  Financial Model Changes

Please confirm the status of the model being used to calculate the refinancing gain. If it is a new financial model, please confirm whether the private sector party is meeting the cost of this development directly.

Please detail as background what main agreed changes to the agreed Financial Model have been applied post financial close.