{
  "docId": "019de06f-423e-753f-a2ad-ee7f40191947",
  "docSlug": "7581dcf0627d574e1afc605bfec3b8d8",
  "documentTitle": "Credit Suisse | Investment Banking Pitch Book | 14 slides",
  "authorId": "credit-suisse",
  "authorName": "Credit Suisse",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2012-11-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.4849188,
  "pageNumber": 5,
  "pageCount": 14,
  "prevPage": 4,
  "nextPage": 6,
  "slideType": "appendix_methodology",
  "function": "present_framework",
  "density": "dense",
  "nDataPoints": 18,
  "notes": "The slide details the methodology for a financial valuation, specifically focusing on resource potential, cash flow discounting, and tax/accounting assumptions.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-423e-753f-a2ad-ee7f40191947/5",
  "deckHref": "/decks/019de06f-423e-753f-a2ad-ee7f40191947",
  "deckJsonHref": "/decks/019de06f-423e-753f-a2ad-ee7f40191947.json",
  "deckAnchorHref": "/decks/019de06f-423e-753f-a2ad-ee7f40191947#slide-5",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.9,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "list",
      "text": "3P reserve estimates based on Ryder Scott reserve reports; Projection model with production and costs for ~3 Tcfe of net resource potential provided by Maine management; Analyzed 14.25-year unlevered free cash flow; Assumes forward curve pricing",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1f439bfc-e9f9-41ff-a4ae-c8a72d2230f3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.9,
        "x": 0.05,
        "y": 0.52
      },
      "kind": "list",
      "text": "Implied Maine resource case based on ultra-deep resource potential; Preliminary reserve and resource risking assumed for illustrative purposes; Cash G&A and non-cash G&A per Maine management guidance; Plan tax rate of 38%; Tax basis of assets",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8db0cb04-185e-4164-a9e2-f838a93496f9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.6,
        "x": 0.2,
        "y": 0.85
      },
      "kind": "source-note",
      "text": "Note: Tax assumptions per Maine management as follows: Capital recovery assumes 25% of future capital expenditures allocated to tangible assets and 75% to intangible drilling costs expensed in year incurred. Analysis doesn't account for AMT and withholding taxes.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "000480b6-0c86-4e71-9cb8-c39a0395fd30",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.42
      },
      "kind": "table",
      "text": "WTI ($/bbl) and Henry Hub ($/Mmbtu) pricing from 2012 to Thereafter",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a65eb77b-41e6-492f-8fbb-11528a05e620",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "Preliminary illustrative Maine NAV analysis assumptions",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7d7bf1fe-5253-4d3a-8128-2b9b2116c239",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "List presentation",
      "slug": "list-presentation",
      "agent": null,
      "layer": "slide",
      "matchId": "2878400d-6986-48ce-9df6-f39d551b9acf",
      "evidence": "list/bullet: 3P reserve estimates based on Ryder Scott reserve reports",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 6,
      "from": 5,
      "beatId": "de095a34-acd7-4986-b501-62051c3c8247",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Problem & Complication",
      "beatSlug": "consultants-gambit-problem-complication",
      "evidence": "The discussion of NAV analysis assumptions implies identifying a problem or complication",
      "position": 1,
      "confidence": 0.8,
      "parentBeatName": "Complication",
      "parentBeatSlug": "complication"
    }
  ],
  "loops": [
    {
      "to": 6,
      "from": 3,
      "name": "Before After",
      "slug": "21-before-after",
      "bestFor": "Product demos, process improvements, ROI justification",
      "matchId": "a0ad3904-2045-4a09-ac78-95f919f72980",
      "evidence": "The before-after perspective might be implied in comparing preliminary analyses",
      "position": 1,
      "objective": "How does the preliminary Maine analysis change the perspective?",
      "structure": "The Old Way (Pain) -> The Moment of Change -> The New Way (Glory) -> The Measurable Delta",
      "confidence": 0.5,
      "description": "Show the dramatic contrast between the old way and the new way through side-by-side comparison"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}