Page 43 - AIF - English

Total Future Net Revenues

as at December 31, 2013
(forecast prices and costs)

Future Net Future Net
Revenues Before Revenues After
Deducting Deducting
Future Future Future
Operating Development Abandonment Income Tax Income Tax Income Tax
(in $ millions, undiscounted)
Revenue Royalties
Costs
Costs
Expenses
Expenses
Expenses
Expenses
Proved Developed Producing
.......................................................................................................................................................................................................................................................
Mining
203 321 21 344 101 174 38 150 — 42 653
9 971
32 682
In Situ
25 287 1 704 11 741 2 852 190 8 800
1 440
7 360
East Coast Canada
4 550
1 227 1 077
157 371 1 718
303
1 414
465
—
179
North America Onshore
68 188
1 29 179
.......................................................................................................................................................................................................................................................
Total Canada 233 623 24 343 114 180 41 160 590 53 350 11 714 41 635
.......................................................................................................................................................................................................................................................
North Sea
8 823 — 2 373 223 149 6 077 4 187 1 891
Other International
—
—
—
— —
—
—
—
Total Proved Developed Producing
242 446
24 343
116 553
41 383 739
59 427
15 901
43 526

Proved Developed Non-Producing
.......................................................................................................................................................................................................................................................
Mining ————————
In Situ
— — — — — — — —
East Coast Canada
— — — — — — — —
North America Onshore
24 1 9 3 1 10 — 10
.......................................................................................................................................................................................................................................................
Total Canada 24 1 9 3 1 10 — 10
.......................................................................................................................................................................................................................................................
North Sea
435—132 — 3 301 187 114
Other International
6 105 — 772 371 22
4 940 3 188 1 753

Total Proved Developed
Non-Producing
6 565 1 913 374 26
5 252 3 374
1 877
Proved Undeveloped
.......................................................................................................................................................................................................................................................
Mining 70 289
6 977 39 752
12 957—106031 878 8 725
In Situ 134 949
18 567 53 411
31 817 766 30387 7 988 22 399
East Coast Canada 2 835
831 527
317 33 1127 225 902
North America Onshore 208
61 3 67 — 67
26 50
.......................................................................................................................................................................................................................................................
Total Canada 208 280 26 401 93 740 45 152 803 42 184 10 091 32 093
.......................................................................................................................................................................................................................................................
North Sea
2 720 — 518 561 45 1 596 985 611
Other International
102—7250694524
Total Proved Undeveloped
211 102 26 401 94 265 45 738 849 43 849 11 121 32 728

Proved
.......................................................................................................................................................................................................................................................
Mining
273 610 28 321 140 926
51 107 — 53256 11 849
41 407
In Situ
160 236 20 271 65 152
34 669 956 39187 9 428
29 759
East Coast Canada
7 385
2 058 1 604
474 405 2 845 528
2 316
697
65 33 257 —
257
North America Onshore
95 247
.......................................................................................................................................................................................................................................................
Total Canada 441 927 50 745 207 929 86 316 1 394 95 544 21 805 73 739
.......................................................................................................................................................................................................................................................
North Sea
11 978 — 3 023 784 197 7 974 5 359 2 615
Other International
6 207
—
779 395 23 5009 3233 1776

Total Proved
460 113
50 745
211 732 87 495 1 613 108 528 30 397 78 131
Probable
.......................................................................................................................................................................................................................................................
Mining
124 256 16 094 58 898
15504 — 33760 8588
25 171
In Situ
227 832 40 307 79 246
43 319 694 64 266 16 791
47 475
East Coast Canada
30 811
7 108
4 214
3916 201 15373 3947
11 427
532
76
205
54 10 187 —
187
North America Onshore
.......................................................................................................................................................................................................................................................
Total Canada 383 432 63 585 142 563 62 792 905 113 587 29 325 84 260
.......................................................................................................................................................................................................................................................
North Sea
4 205 — 676 65 24 3 441 2 115 1 326
Other International
4 945
—
281
68 3
4 593
2 985
1 607
Total Probable
392 583
63 585
143 520
62 925 932
121 620
34 425
87 194

Proved Plus Probable
.......................................................................................................................................................................................................................................................
Mining
397 866 44 415 199 824 66611 — 87016
20 437
66 578
In Situ
388 068 60 578 144 399 26 218
77 234 77 988
1 650
103 452
East Coast Canada
38 196
9 165
5 818
4 475
13 743
4 390
606
18 218
1 229
171
452
—
444
North America Onshore
119
43
444
.......................................................................................................................................................................................................................................................
Total Canada 825 359 114 330 350 492 149 108 2 299 209 131 51 130 158 000
.......................................................................................................................................................................................................................................................
North Sea
16 184 — 3 699 849 221 11 415 7 473 3 942
Other International
11 152
—
1 061
464
25
9 602
6 219
3 384

Total Proved Plus Probable
2 545
230 148
64 822
165 325
852 695
114 330
355 252
150 420

SUNCOR ENERGY INC. ANNUAL INFORMATION FORM 2014 41