Pathways Alliance CCS Pipeline & 2027 FID Simulator

TARGET FID: Q4 2027

1. Athabasca CO2 Trunkline Geospatial Grid

5/5 Nodes Active • 400 km
ATHABASCA BASIN (NORTH) COLD LAKE HUB (SOUTH) Cold Lake Sequestration Hub 1,400m Deep Basal Aquifer Horizon Syncrude Ft. McMurray / Base Christina Lake Foster Creek
Horizon (5.2 Mt)
Syncrude (4.8 Mt)
Ft McMurray Base (4.5 Mt)
Christina Lake (3.8 Mt)
Foster Creek (3.7 Mt)
Active Capture
22.0 Mt/y
Phase 1 Target
Pipe Sizing
30 inch
Dense Phase: 14.5 MPa
Compression Load
128 MW
3 Booster Stations

2. Incentive Policy & Cost Parameters

FID Deadline: Q4 2027
Federal CCUS ITC (Cap/Trans) 50.0% / 37.5%
Alberta ACCIP Grant 12.0%
Carbon Compliance Value $170 / t
Capture & Injection OpEx $85 / t
Base Gross Phase 1 CapEx $16.5 B
Capital Risk Premium / WACC 8.5%
2027 FID Hurdle Conditions & Gate Criteria
Pathways Alliance CCS Pipeline & 2027 FID Simulator
Net CapEx: $6.27 B • Gross Capture Value: $3,740 M/yr • Net Operating Margin: $1,870 M/yr • Break-Even: $98.40/t
20-Yr IRR
14.8%
2027 FID: HIGH LIKELIHOOD (74%)
Enjoy this tool? Build your own with Super