Credit Suisse Investment Banking Pitch Book
Preliminary illustrative Maine risked NAV sensitivity
analysis
Preliminary analysis based on illustrative discount rate of 12%
RPS risking cases commodity price sensitivity analysis
RPS
resource case
Maine mgmt
management
WTI oil
Nat. Gas
resource case
Case 1
WTI oil
Nat. Gas
Case 2
Case 3
CREDIT SUISSE
Forward curve
pricing (1)
Note:
(1)
$16.65
Maine management risking cases commodity price sensitivity analysis
Forward curve
pricing (1)
$33.41
$100.00
4.00
66.16
$12.10
$100.00
4.00
$23.77
$110.00
5.00
44.20
$16.34
$110.00
5.00
$31.85
$120.00
6.00
61.84
$19.56
$120.00
6.00
$39.90
79.39
Assume forward curve pricing for 2012-2014 and flat pricing where indicated thereafter.
Forward curve pricing as of 11/28/12.
$120.00
7.00
22.37
$120.00
7.00
$47.31
95.62
$120.00
8.00
25.20
$120.00
8.00
$54.69
111.90
$120.00
9.00
28.02
$120.00
9.00
$62.05
128.17
Confidential
18View entire presentation