{"assumptions":{"wti":75,"wcsDifferential":15,"brent":78,"exchangeRate":0.73,"carbonPrice":95,"discountRate":0.1,"interestRate":0.055,"inflation":0.02,"recoveryMultiplier":1,"steamEfficiency":1,"pipelineCapacity":1,"labourMultiplier":1,"steelMultiplier":1,"royaltyMultiplier":1,"corporateTax":0.23,"methaneCost":1.5,"gasPrice":2.5,"electricityPrice":75,"constructionDelay":0,"diluentPrice":85},"results":[{"projectId":"ath-aurora","name":"Aurora North","revenueMM":4350,"operatingCostMM":1523.49905,"transportCostMM":344.0125,"processingCostMM":222.285,"carbonCostMM":372.06274999999994,"royaltyMM":391.5,"taxMM":307.0363610000001,"debtCostMM":161.7,"freeCashFlowMM":1027.9043390000002,"npvMM":-2363.5202267772474,"irr":0.10736956416666668,"paybackYears":8.171966671696284,"profitMargin":0.23629984804597706,"enterpriseValueMM":6036.479773222753,"resourceValueMM":6036.479773222753,"breakEvenWti":48.95669247863248,"breakEvenWcs":41.04330752136752,"maxCarbonPrice":95,"maxLabourInflation":0.8,"maxInterestRate":0.045,"minRecoveryFactor":0.5940000000000001,"maxCapexMM":8400,"maxOpexPerBbl":44.42190531884743,"capitalPerRecoverableBbl":17.094017094017094,"capitalPerAnnualBbl":158.71516296646197,"npvPerInvestedDollar":-0.28137145556871995,"cashFlowPerInvestedDollar":0.12236956416666668,"annualRoyaltiesMM":391.5,"governmentRevenueMM":698.5363610000002,"employmentSupported":4200,"lifeYears":9.284837033538027,"recoverableMMbbl":491.40000000000003},{"projectId":"cl-ember","name":"Ember Lake","revenueMM":1260.0000000000002,"operatingCostMM":328.56789,"transportCostMM":125.70599999999999,"processingCostMM":47.523,"carbonCostMM":56.79765,"royaltyMM":94.50000000000001,"taxMM":131.30883080000007,"debtCostMM":35.997499999999995,"freeCashFlowMM":439.5991292000001,"npvMM":-36.64682686537253,"irr":0.2200797482352942,"paybackYears":4.253875578423233,"profitMargin":0.3488881977777778,"enterpriseValueMM":1833.3531731346275,"resourceValueMM":1833.3531731346275,"breakEvenWti":41.59975572695852,"breakEvenWcs":48.40024427304148,"maxCarbonPrice":95,"maxLabourInflation":0.8,"maxInterestRate":0.045,"minRecoveryFactor":0.341,"maxCapexMM":1870,"maxOpexPerBbl":47.67574228310503,"capitalPerRecoverableBbl":21.54377880184332,"capitalPerAnnualBbl":121.98303979125897,"npvPerInvestedDollar":-0.019597233617846273,"cashFlowPerInvestedDollar":0.23507974823529418,"annualRoyaltiesMM":94.50000000000001,"governmentRevenueMM":225.80883080000007,"employmentSupported":980,"lifeYears":5.662100456621005,"recoverableMMbbl":86.8},{"projectId":"pr-cascade","name":"Cascade Creek","revenueMM":2040.0000000000002,"operatingCostMM":784.9821400000001,"transportCostMM":292.876,"processingCostMM":134.02800000000002,"carbonCostMM":157.9793,"royaltyMM":183.60000000000002,"taxMM":93.13034880000004,"debtCostMM":81.61999999999999,"freeCashFlowMM":311.78421120000013,"npvMM":-2557.0158979321113,"irr":0.05853401207547172,"paybackYears":13.59914917975166,"profitMargin":0.15283539764705886,"enterpriseValueMM":1682.9841020678887,"resourceValueMM":1682.9841020678887,"breakEvenWti":55.290175315190496,"breakEvenWcs":34.709824684809504,"maxCarbonPrice":95,"maxLabourInflation":0.8,"maxInterestRate":0.045,"minRecoveryFactor":0.47300000000000003,"maxCapexMM":4240,"maxOpexPerBbl":40.561813505237716,"capitalPerRecoverableBbl":20.979713013359724,"capitalPerAnnualBbl":170.8299758259468,"npvPerInvestedDollar":-0.6030697872481394,"cashFlowPerInvestedDollar":0.07353401207547172,"annualRoyaltiesMM":183.60000000000002,"governmentRevenueMM":276.73034880000006,"employmentSupported":1650,"lifeYears":8.14262691377921,"recoverableMMbbl":202.1},{"projectId":"ca-sunrise","name":"Sunrise Cardium","revenueMM":540,"operatingCostMM":119.84337,"transportCostMM":36.135,"processingCostMM":14.454000000000002,"carbonCostMM":14.35545,"royaltyMM":32.4,"taxMM":70.8819014,"debtCostMM":14.629999999999997,"freeCashFlowMM":237.3002786,"npvMM":-176.86627837896128,"irr":0.29723720868421055,"paybackYears":3.2026932479126047,"profitMargin":0.4394449603703704,"enterpriseValueMM":583.1337216210387,"resourceValueMM":583.1337216210387,"breakEvenWti":35.53200853909465,"breakEvenWcs":54.46799146090535,"maxCarbonPrice":95,"maxLabourInflation":0.8,"maxInterestRate":0.045,"minRecoveryFactor":0.198,"maxCapexMM":760,"maxOpexPerBbl":52.11876386605784,"capitalPerRecoverableBbl":39.09465020576132,"capitalPerAnnualBbl":115.6773211567732,"npvPerInvestedDollar":-0.23271878734073853,"cashFlowPerInvestedDollar":0.31223720868421057,"annualRoyaltiesMM":32.4,"governmentRevenueMM":103.28190140000001,"employmentSupported":420,"lifeYears":2.9589041095890405,"recoverableMMbbl":19.439999999999998},{"projectId":"nw-montney","name":"Montney Ridge","revenueMM":720.0000000000001,"operatingCostMM":147.42204,"transportCostMM":68.328,"processingCostMM":31.536,"carbonCostMM":23.3016,"royaltyMM":50.40000000000001,"taxMM":86.81404280000001,"debtCostMM":21.56,"freeCashFlowMM":290.6383172,"npvMM":-528.8586016077312,"irr":0.24449849750000002,"paybackYears":3.8535868593998313,"profitMargin":0.4036643294444444,"enterpriseValueMM":591.1413983922688,"resourceValueMM":591.1413983922688,"breakEvenWti":37.549009119617224,"breakEvenWcs":52.450990880382776,"maxCarbonPrice":95,"maxLabourInflation":0.8,"maxInterestRate":0.045,"minRecoveryFactor":0.24200000000000002,"maxCapexMM":1120,"maxOpexPerBbl":47.1778900913242,"capitalPerRecoverableBbl":53.588516746411486,"capitalPerAnnualBbl":127.85388127853882,"npvPerInvestedDollar":-0.47219518000690286,"cashFlowPerInvestedDollar":0.25949849750000004,"annualRoyaltiesMM":50.40000000000001,"governmentRevenueMM":137.21404280000002,"employmentSupported":560,"lifeYears":2.3858447488584473,"recoverableMMbbl":20.9},{"projectId":"dv-swan","name":"Swan Hills West","revenueMM":660.0000000000001,"operatingCostMM":164.72742,"transportCostMM":38.544,"processingCostMM":22.484,"carbonCostMM":23.64835,"royaltyMM":52.80000000000001,"taxMM":79.90228290000005,"debtCostMM":10.395,"freeCashFlowMM":267.4989471000001,"npvMM":287.875423444347,"irr":0.4803684205555558,"paybackYears":2.0186995345373444,"profitMargin":0.4053014350000001,"enterpriseValueMM":827.875423444347,"resourceValueMM":827.875423444347,"breakEvenWti":37.67308263461538,"breakEvenWcs":52.32691736538462,"maxCarbonPrice":468.66673511135974,"maxLabourInflation":1.0965305732371013,"maxInterestRate":0.08499999999999999,"minRecoveryFactor":0.13999999999999999,"maxCapexMM":827.875423444347,"maxOpexPerBbl":51.31244671232878,"capitalPerRecoverableBbl":17.307692307692307,"capitalPerAnnualBbl":67.24782067247821,"npvPerInvestedDollar":0.53310263600805,"cashFlowPerInvestedDollar":0.4953684205555558,"annualRoyaltiesMM":52.80000000000001,"governmentRevenueMM":132.70228290000006,"employmentSupported":610,"lifeYears":3.885429638854297,"recoverableMMbbl":31.200000000000003}]}