Page:

      MARKET CASHFLOW SCENARIOS FOR THE INDUSTRY

1

~ .. MARKET CONSUMPTION

2

~ .. MARKET CASHFLOW SCENARIOS

3

~ ...... TERMS USED IN THIS REPORT

~ ...... VALUE TERMS AND VOLUME TERMS

4

~ ...... BASE MARKET VALUE : Historic + Current

~ ...... ~ PRODUCT SECTOR : VALUE

8

~ ...... BASE MARKET VALUE FORECAST : Current to 2028

~ ...... ~ PRODUCT SECTOR : VALUE

12

~ ...... New Capital Scenarios Forecast : Current to 2028

16

~ ...... Short-Term Loan: Base Scenarios Forecast : Current to 2028

20

~ ...... Short-Term Loan: 3% Inflation Scenarios Forecast : Current to 2028

24

~ ...... Short-Term Loan: 6% Inflation Scenarios Forecast : Current to 2028

28

~ ...... Short-Term Loan: 9% Inflation Scenarios Forecast : Current to 2028

32

~ ...... Long-Term Loan Scenarios Forecast : Current to 2028

36

~ ...... Asset Sales: 5% of Assets Scenarios Forecast : Current to 2028

40

~ ...... Asset Sales: 10% of Assets Scenarios Forecast : Current to 2028

44

~ ...... Asset Sales: 25% of Assets Scenarios Forecast : Current to 2028

48

~ ...... Profit Improvements: Worst Scenarios Forecast : Current to 2028

52

~ ...... Profit Improvements: Best Scenarios Forecast : Current to 2028

56

~ ...... Credit Extension & Cost Reduction Scenarios Forecast : Current to 2028

60

~ ...... MARKET DATA NOTES

61

~ ...... MARKET CASHFLOW SCENARIOS ENVIRONMENT

~ ...... Market Growth

~ ...... The Market Structure

~ ...... Market/s Serviced

~ ...... TRADING AREA

63

~ ...... BASIS OF MARKET COVERAGE

65

~ .... Market forecast notes