{
  "docId": "019de06f-42e5-75fe-aa19-80f84ae92426",
  "docSlug": "b740aa953b5a78e3ef72f8e6a757558a",
  "documentTitle": "Credit Suisse | Investment Banking Pitch Book | 28 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": 16,
  "pageCount": 28,
  "prevPage": 15,
  "nextPage": 17,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 20,
  "notes": "The slide provides technical inputs for a valuation model, specifically detailing the sources of reserve data (Ryder Scott, RPS, Management) and the methodology for discounting cash flows.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-42e5-75fe-aa19-80f84ae92426/16",
  "deckHref": "/decks/019de06f-42e5-75fe-aa19-80f84ae92426",
  "deckJsonHref": "/decks/019de06f-42e5-75fe-aa19-80f84ae92426.json",
  "deckAnchorHref": "/decks/019de06f-42e5-75fe-aa19-80f84ae92426#slide-16",
  "components": [
    {
      "bbox": {
        "h": 0.65,
        "w": 0.9,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "list",
      "text": "3P reserve estimates based on reserve reports prepared by Ryder Scott; 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; Preliminary reserve and resource risking; Cash G&A and non-cash G&A; Plan tax rate of 38%; Tax basis of assets.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5f57ed0e-948d-40a6-9f35-5707a5f0411b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.75,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "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. Tangible assets depreciated using a 7-year MACRS schedule. Analysis doesn't account for AMT and withholding taxes. Represents average of spot prices until 9/30/12 and forward curve pricing for remaining 2012.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0091acd6-8d74-449c-a0d8-da650a7149a8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.52
      },
      "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": "e907953e-c96c-446e-aa15-645c8753eb33",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.03
      },
      "kind": "title",
      "text": "Preliminary illustrative Maine NAV analysis assumptions",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "12d510e1-e0f2-4c0f-bc86-45fb495072c1",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Data-Ink Ratio",
      "slug": "data-ink-ratio",
      "agent": "Designer",
      "layer": "slide",
      "matchId": "c99b548f-6657-4862-b406-19311010151f",
      "evidence": "Table/data: WTI ($/bbl) and Henry Hub ($/MMbtu) pricing from 2012 to Thereafter.",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 19,
      "from": 10,
      "beatId": "03b5d300-ccc4-4a49-ba3a-68c6e930ff21",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The appendix data and financial analysis provide evidence and proof for the investment opportunity",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 20,
      "from": 15,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "48cfc77d-abcf-4cda-b436-74fcfce0e491",
      "evidence": "The preliminary illustrative Maine risked NAV sensitivity analysis and royalty per share sensitivity analysis provide an evaluation of the potential risks and costs",
      "position": 1,
      "objective": "To assess the potential risks and costs of inaction",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}