Please provide details of any proposed increases in termination liabilities across all termination scenarios to relevant parties (Authority, Contractor, etc). Under each scenario detail any termination liabilities and describe implications in all cases referring to termination liabilities pre- and post-refinancing. Refer Application Note regarding increases in termination liabilities.
In support of the analysis, please include the results of quantitative analysis in the table below
| Zero Increase Model | Alternative Model |
Increase in Senior Finance | - |
|
Refinancing Gain |
|
|
Authority Share |
|
|
Percentage of Gain |
|
|
Show the above for public and private sector parties across all termination scenarios.