{
  "docId": "019dd923-5de0-76bd-a165-1ca563606d38",
  "docSlug": "96a8486593f55ff6",
  "documentTitle": "Indonesia case study",
  "authorId": "misc",
  "authorName": "BCG",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "strategy_consulting",
  "sourceTypeLabel": "Strategy consulting",
  "presentationDate": null,
  "orientation": "landscape",
  "aspectRatio": 1.778,
  "pageNumber": 57,
  "pageCount": 69,
  "prevPage": 56,
  "nextPage": 58,
  "slideType": "financial_analysis",
  "function": "compare_options",
  "density": "overcrowded",
  "nDataPoints": 18,
  "notes": "Waterfall charts used to illustrate funding gaps for three distinct financial models.",
  "elementsJson": [
    "waterfall_chart",
    "callout_box"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-5de0-76bd-a165-1ca563606d38/57",
  "deckHref": "/decks/019dd923-5de0-76bd-a165-1ca563606d38",
  "deckJsonHref": "/decks/019dd923-5de0-76bd-a165-1ca563606d38.json",
  "deckAnchorHref": "/decks/019dd923-5de0-76bd-a165-1ca563606d38#slide-57",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.2,
        "x": 0.263,
        "y": 0.288
      },
      "kind": "callout",
      "text": "As this model includes commercial parties, this funding type would only work if the government is willing to \"close the gap\"",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a15fcc68-76f8-40f3-a2f3-4423dc454266",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.14,
        "x": 0.81,
        "y": 0.295
      },
      "kind": "callout",
      "text": "Assuming a 0.2% increase in the education budget",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f8f60f3b-931e-43d3-99f9-ec6e23ac87d5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.45,
        "x": 0.05,
        "y": 0.56
      },
      "kind": "chart",
      "text": "Model 3: One-off government subsidy",
      "attrs": null,
      "subkind": "waterfall",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "38438082-cc99-48e5-84ef-8beb1fde2e6a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.45,
        "x": 0.05,
        "y": 0.22
      },
      "kind": "chart",
      "text": "Model 1: Coverage as a service (revenue sharing)",
      "attrs": null,
      "subkind": "waterfall",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6138d7db-5d84-48d9-bd41-099e1a40a362",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.45,
        "x": 0.53,
        "y": 0.22
      },
      "kind": "chart",
      "text": "Model 2: Government increases school funding",
      "attrs": null,
      "subkind": "waterfall",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bf8b1231-a204-4992-8e6b-5bf194b5f5e6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.03,
        "y": 0.89
      },
      "kind": "disclaimer",
      "text": "1. Assumed, based on external academic sources on telecommunications sector, at 30% of total costs. Note: Excludes profit margin for commercial parties. Source: BCG analysis",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7aa3c63f-3141-4474-9a86-a0431c981841",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.78,
        "x": 0.12,
        "y": 0.86
      },
      "kind": "legend",
      "text": "Annualized connectivity capex costs; Annual connectivity opex costs; Annualized electricity opex & capex costs; Indirect costs",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2671544d-14d1-4b04-b181-8d340d1bbd35",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Funding Gap: $58",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd951-f389-7267-bc9d-ea3a6366debb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.94,
        "x": 0.03,
        "y": 0.06
      },
      "kind": "title",
      "text": "P&L of total area in Java, Bali & Sumatra | No model sufficient by itself to cover all schools of central states, though clear differences in potential arise",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "888fc58a-49ad-4dbe-93d9-95e1dc5a4bf9",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "d1afefc5-cba2-4476-9cb9-04b694f9ba56",
      "evidence": "The slide includes a waterfall chart showing the components of a financial model.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "waterfall-chart",
      "slug": null,
      "matchId": "93431c36-ffa0-4ada-a2d7-b9d608b60ad5",
      "evidence": "Visual representation of cost components and funding gaps",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 65,
      "from": 54,
      "beatId": "be927f17-a574-4a62-8975-832269b2fe5b",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The document provides financial analysis and data to support the proposed solutions",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}