Page 41 - AIF - English

Future Net Revenues Tables and Notes(1)

Net Present Value of Future Net Revenues Before Income Taxes
as at December 31, 2013

(forecast prices and costs)

(in $ millions, discounted at % per year)
Unit Value
0% 5% 10% 15% 20%
($/boe)

Proved Developed Producing
.......................................................................................................................................................................................................................................................
Mining
42 653 27 208 19 172 14 594 11 765 11.48
In Situ
8800 7600 6673 5939 5347 22.62
East Coast Canada
1718
1648
1565
1485
1413
51.82
179
152
131
115
103
16.59
North America Onshore
.......................................................................................................................................................................................................................................................
Total Canada 53 350 36 609 27 541 22 133 18 628 13.75
.......................................................................................................................................................................................................................................................
North Sea
6077 5131 4456 3958 3577 56.30
Other International
—
—
—
—
—
—

Total Proved Developed Producing
59 427
41 740
31 997
26 091
22 206
15.37
Proved Developed Non-Producing
.......................................................................................................................................................................................................................................................
Mining ——————
In Situ
— — — — — —
East Coast Canada
— — — — — —
North America Onshore
11 8 6 5 4 9.72
.......................................................................................................................................................................................................................................................
Total Canada 11 8 6 5 4 9.72
.......................................................................................................................................................................................................................................................
North Sea
301 246 210 184 165 54.00
Other International
4 940 3 666
2 884 2 365
1 997 53.69
Total Proved Developed Non-Producing
5 252 3 920
3 101 2 554
2 166 53.23

Proved Undeveloped
.......................................................................................................................................................................................................................................................
Mining
10 603 1 085 (1 751) (2 709)
(3 036)
(2.29)
In Situ
30387 13972 7064 3814
2127
5.67
East Coast Canada
1 127
920
781
681
606
43.30
67
41
25
15
8
11.35
North America Onshore
.......................................................................................................................................................................................................................................................
Total Canada 42 184 16 018 6 119 1 801 (295) 3.02
.......................................................................................................................................................................................................................................................
North Sea
1596 1272 1023 829 675 40.78
Other International
69
44
28
17 10
30.93

Total Proved Undeveloped
43 849
17 334
7 170
2 647 390
3.49
Proved
.......................................................................................................................................................................................................................................................
Mining
53 256 28 293 17 421
11 885 8 729 7.16
In Situ
39 187 21 572 13 736
9 753 7 474 8.92
East Coast Canada
2 845
2 569
2 346
2 167
2 019 48.63
257
201
162
135
North America Onshore
115 15.12
.......................................................................................................................................................................................................................................................
Total Canada 95 544 52 635 33 665 23 939 18 338 8.35
.......................................................................................................................................................................................................................................................
North Sea
7974 6650 5689 4971 4417 52.62
Other International
5 009
3 710
2 912
2 382
2 007
53.31
Total Proved
108 528
62 994
42 267
31 292
24 762
10.07

Probable
.......................................................................................................................................................................................................................................................
Mining
33 760 10492 5025 3115 2234 6.30
In Situ
64 266 16632 6407 3463 2314 5.10
East Coast Canada
15 373
9 020 5 829 4 013 2 885 27.11
187
108 66 43 29 8.96
North America Onshore
.......................................................................................................................................................................................................................................................
Total Canada 113 587 36 252 17 327 10 634 7 461 7.61
.......................................................................................................................................................................................................................................................
North Sea
3441 2424 1811 1416 1146 49.14
Other International
4 593
2 500
1 520
1 009
717
37.70

Total Probable
121 620
41 176
20 658
13 059
9 324
8.78
Proved Plus Probable
.......................................................................................................................................................................................................................................................
Mining
87 016 38 785 22 446
15 000
10 963 6.95
In Situ
103 452 38 204 20 143
13 216
9 788 7.20
East Coast Canada
18 218
11 588
8 175
6 180
4 904 31.05
444
309
228
178
North America Onshore
144 12.61
.......................................................................................................................................................................................................................................................
Total Canada 209 131 88 886 50 992 34 573 25 799 8.08
.......................................................................................................................................................................................................................................................
North Sea
11415 9073 7500 6387 5563 51.73
Other International
9 602
6 210
4 433 3 391
2 724
46.68
Total Proved Plus Probable
230 148
104 170
62 925 44 351
34 086
9.61

Please see Notes (1) and (2) at the end of the Future Net Revenues tables for important information.

SUNCOR ENERGY INC. ANNUAL INFORMATION FORM 2014 39