Appendices

> Appendix C: Public Sector Comparator Financial Model - Simple risk evaluation method

> Public Sector Comparator Financial Model - Simple Risk Evaluation Method

> Outputs

> Risk Adjusted Public Sector Comparator

Risk Adjusted Public Sector Comparator

	PSC ($m)	%
Raw PSC	320.6	69%
Competitive Neutrality	15.0	3%
Transferable Risk	119.4	26%
Retained Risk	11.1	2%
	466	100%