Scenario explorer: break the assumptions yourself
Every reviewer stress-tested this plan by moving its dials. Now anyone can. Adjust the assumptions; every output recomputes live from the same formulas the model uses.
Formulas mirror the open model: annuity PV per stream × margin base × advance rate; capex window × escalation; jobs = annual capex × coefficient × 1.35 induced × 0.6 net-new; CAD appreciation ≈ 4 × inflow as % of GDP (2002-08 elasticity, rough); expected protection = probability × C$24.6B/yr base-program protected GDP. This is a teaching tool, not a forecast.