{"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},"summary":{"totalResourceValueMM":11554.967591882925,"economicallyRecoverableValueMM":0,"marginalValueMM":287.875423444347,"uneconomicValueMM":-5662.907831561424,"annualProductionMMbbl":116.435,"dailyProductionBpd":319000,"remainingReserveMMbbl":851.84,"averageBreakEven":42.76678730235145,"averageIrr":0.23468124186953318,"annualRoyaltiesMM":805.2,"governmentRevenueMM":1574.2737677000002,"employmentSupported":8420,"capitalInvestedMM":16930,"projectCount":6,"economicCount":1}}