SUPPLEMENTARY OIL AND NATURAL GAS INFORMATION (UNAUDITED) | SUPPLEMENTARY OIL AND NATURAL GAS INFORMATION (UNAUDITED) The following tables summarize information relative to Barnwell’s oil and natural gas operations, which are conducted in Canada and in the U.S. states of Oklahoma and Texas. Proved reserves are the estimated quantities of oil, natural gas and natural gas liquids which geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions. Proved producing oil and natural gas reserves are reserves that can be expected to be recovered through existing wells with existing equipment and operating methods. The estimated net interests in total proved and proved producing reserves are based upon subjective engineering judgments and may be affected by the limitations inherent in such estimations. The process of estimating reserves is subject to continual revision as additional information becomes available as a result of drilling, testing, reservoir studies and production history. There can be no assurance that such estimates will not be materially revised in subsequent periods. (A) Oil and Natural Gas Reserves The following tables summarizes changes in the estimates of Barnwell’s net interests in total proved reserves of oil and natural gas liquids and natural gas, which are located in Canada and the U.S. states of Oklahoma and Texas. All of the information regarding Canadian reserves in this Form 10-K is derived from the report of our independent petroleum reserve engineers, InSite, and is included as an Exhibit to this Form 10-K. All of the information regarding U.S. reserves in this Form 10-K is derived from the report of our independent petroleum reserve engineers, Ryder Scott, and is included as an Exhibit to this Form 10-K. The Company emphasizes that reserve estimates are inherently imprecise and that estimates of new discoveries and undeveloped locations are more imprecise than estimates of established proved producing oil and natural gas properties. Accordingly, these estimates are expected to change as future information becomes available. Proved oil and natural gas reserves are the estimated quantities of oil and natural gas that geological and engineering data demonstrate, with reasonable certainty, to be recoverable in future years from known reservoirs under economic and operating conditions (i.e., prices and costs) existing at the time the estimate is made. Oil Canada United States Total Proved reserves: Balance at September 30, 2022 846,000 29,000 875,000 Revisions of previous estimates (43,000) 19,000 (24,000) Extensions, discoveries and other additions 167,000 85,000 252,000 Less production (183,000) (21,000) (204,000) Balance at September 30, 2023 787,000 112,000 899,000 Revisions of previous estimates 222,000 (3,000) 219,000 Extensions, discoveries and other additions 117,000 — 117,000 Acquisitions of reserves 4,000 — 4,000 Less sales of reserves (54,000) — (54,000) Less production (184,000) (19,000) (203,000) Proved Reserves, September 30, 2024 892,000 90,000 982,000 NGL Canada United States Total Proved reserves: Balance at September 30, 2022 144,000 61,000 205,000 Revisions of previous estimates 1,000 29,000 30,000 Extensions, discoveries and other additions 32,000 112,000 144,000 Less production (27,000) (25,000) (52,000) Balance at September 30, 2023 150,000 177,000 327,000 Revisions of previous estimates 70,000 15,000 85,000 Extensions, discoveries and other additions 15,000 — 15,000 Acquisitions of reserves 2,000 — 2,000 Less sales of reserves (2,000) — (2,000) Less production (36,000) (28,000) (64,000) Proved Reserves, September 30, 2024 199,000 164,000 363,000 Natural Gas Canada United States Total Proved reserves: Balance at September 30, 2022 4,519,000 466,000 4,985,000 Revisions of previous estimates 435,000 387,000 822,000 Extensions, discoveries and other additions 1,079,000 1,078,000 2,157,000 Less production (1,023,000) (240,000) (1,263,000) Balance at September 30, 2023 5,010,000 1,691,000 6,701,000 Revisions of previous estimates 826,000 82,000 908,000 Extensions, discoveries and other additions 313,000 — 313,000 Acquisitions of reserves 16,000 — 16,000 Less sales of reserves (139,000) — (139,000) Less production (1,085,000) (259,000) (1,344,000) Proved Reserves, September 30, 2024 4,941,000 1,514,000 6,455,000 Total Equivalent Reserves Canada United States Total Proved reserves: Balance at September 30, 2022 1,769,000 170,000 1,939,000 Revisions of previous estimates 5,000 110,000 115,000 Extensions, discoveries and other additions 379,000 377,000 756,000 Less production (381,000) (86,000) (467,000) Balance at September 30, 2023 1,772,000 571,000 2,343,000 Revisions of previous estimates 430,000 27,000 457,000 Extensions, discoveries and other additions 184,000 — 184,000 Acquisitions of reserves 9,000 — 9,000 Less sales of reserves (79,000) — (79,000) Less production (401,000) (90,000) (491,000) Proved Reserves, September 30, 2024 1,915,000 508,000 2,423,000 The following tables summarize changes in the estimates of Barnwell’s net interests in total proved undeveloped reserves and presents the balances of total proved developed reserves of oil and natural gas liquids and natural gas, which are located in Canada and the U.S. states of Oklahoma and Texas. Proved developed oil and natural gas reserves are proved reserves that can be expected to be recovered through existing wells and equipment in place and under operating methods being utilized at the time the estimates were made. Oil Canada United States Total Proved undeveloped reserves: Balance at September 30, 2023 92,000 — 92,000 Conversion to proved developed reserves (98,000) — (98,000) Revisions of previous estimates 6,000 — 6,000 Additions due to a new well 109,000 — 109,000 Proved Undeveloped Reserves, September 30, 2024 109,000 — 109,000 Proved Developed Reserves, September 30, 2023 695,000 112,000 807,000 Proved Developed Reserves, September 30, 2024 783,000 90,000 873,000 NGL Canada United States Total Proved undeveloped reserves: Balance at September 30, 2023 18,000 — 18,000 Conversion to proved developed reserves (10,000) — (10,000) Revisions of previous estimates (8,000) — (8,000) Additions due to a new well 23,000 — 23,000 Proved Undeveloped Reserves, September 30, 2024 23,000 — 23,000 Proved Developed Reserves, September 30, 2023 132,000 177,000 309,000 Proved Developed Reserves, September 30, 2024 176,000 164,000 340,000 Natural Gas Canada United States Total Proved undeveloped reserves: Balance at September 30, 2023 608,000 — 608,000 Conversion to proved developed reserves (279,000) — (279,000) Revisions of previous estimates (330,000) — (330,000) Additions due to a new well 641,000 — 641,000 Proved Undeveloped Reserves, September 30, 2024 640,000 — 640,000 Proved Developed Reserves, September 30, 2023 4,402,000 1,691,000 6,093,000 Proved Developed Reserves, September 30, 2024 4,301,000 1,514,000 5,815,000 Total Equivalent Reserves Canada United States Total Proved undeveloped reserves: Balance at September 30, 2023 211,000 — 211,000 Conversion to proved developed reserves (155,000) — (155,000) Revisions of previous estimates (56,000) — (56,000) Additions due to a new well 239,000 — 239,000 Proved Undeveloped Reserves, September 30, 2024 239,000 — 239,000 Proved Developed Reserves, September 30, 2023 1,561,000 571,000 2,132,000 Proved Developed Reserves, September 30, 2024 1,676,000 508,000 2,184,000 (B) Capitalized Costs Relating to Oil and Natural Gas Producing Activities All capitalized costs relating to oil and natural gas producing activities in Canada and the U.S. are summarized as follows: September 30, 2024 Canada United States Total Proved properties $ 76,963,000 $ 6,594,000 $ 83,557,000 Unproved properties — — — Total capitalized costs 76,963,000 6,594,000 83,557,000 Accumulated depletion, depreciation, and impairment 64,402,000 2,601,000 67,003,000 Net capitalized costs $ 12,561,000 $ 3,993,000 $ 16,554,000 September 30, 2023 Canada United States Total Proved properties $ 74,440,000 $ 6,411,000 $ 80,851,000 Unproved properties — — — Total capitalized costs 74,440,000 6,411,000 80,851,000 Accumulated depletion, depreciation, and impairment 58,477,000 1,072,000 59,549,000 Net capitalized costs $ 15,963,000 $ 5,339,000 $ 21,302,000 (C) Costs Incurred in Oil and Natural Gas Property Acquisition, Exploration and Development Year ended September 30, 2024 Canada United States Total Acquisition of properties: Proved $ 146,000 $ — $ 146,000 Unproved — — — Exploration costs 34,000 — 34,000 Development costs 3,865,000 183,000 4,048,000 Total $ 4,045,000 $ 183,000 $ 4,228,000 Year ended September 30, 2023 Canada United States Total Acquisition of properties: Proved $ 66,000 $ — $ 66,000 Unproved — — — Exploration costs 461,000 255,000 716,000 Development costs 6,331,000 5,099,000 11,430,000 Total $ 6,858,000 $ 5,354,000 $ 12,212,000 (D) Results of Operations for Oil and Natural Gas Producing Activities Year ended September 30, 2024 Canada United States Total Net revenues $ 15,093,000 $ 2,303,000 $ 17,396,000 Production costs (9,230,000) (619,000) (9,849,000) Depletion (4,139,000) (808,000) (4,947,000) Impairment of assets (2,164,000) (721,000) (2,885,000) Pre-tax results of operations (1) (440,000) 155,000 (285,000) Estimated income tax expense (2) 320,000 20,000 340,000 Results of operations (1) $ (760,000) $ 135,000 $ (625,000) Year ended September 30, 2023 Canada United States Total Net revenues $ 16,630,000 $ 2,746,000 $ 19,376,000 Production costs (9,859,000) (575,000) (10,434,000) Depletion (3,600,000) (669,000) (4,269,000) Pre-tax results of operations (1) 3,171,000 1,502,000 4,673,000 Estimated income tax expense (2) 107,000 44,000 151,000 Results of operations (1) $ 3,064,000 $ 1,458,000 $ 4,522,000 _________________ (1) Before general and administrative expenses, interest expense, and foreign exchange gains and losses. (2) Estimated income tax expense includes changes to the deferred income tax valuation allowance necessary for the portion of Canadian and U.S. federal tax law deferred tax assets that may not be realizable. (E) Standardized Measure, Including Year-to-Year Changes Therein, of Estimated Discounted Future Net Cash Flows The following tables utilize reserve and production data estimated by independent petroleum reserve engineers. The information may be useful for certain comparison purposes but should not be solely relied upon in evaluating Barnwell or its performance. Moreover, the projections should not be construed as realistic estimates of future cash flows, nor should the standardized measure be viewed as representing current value. The estimated future cash flows at September 30, 2024 and 2023 were based on average sales prices in effect on the first day of the month for the preceding twelve month period in accordance with SEC Release No. 33-8995. The future production and development costs represent the estimated future expenditures that we will incur to develop and produce the proved reserves, assuming continuation of existing economic conditions. The future income tax expenses were computed by applying statutory income tax rates in existence at September 30, 2024 and 2023 to the future pre-tax net cash flows relating to proved reserves, net of the tax basis of the properties involved. Material revisions to reserve estimates may occur in the future, development and production of the oil and natural gas reserves may not occur in the periods assumed and actual prices realized and actual costs incurred are expected to vary significantly from those used. Management does not rely upon this information in making investment and operating decisions; rather, those decisions are based upon a wide range of factors, including estimates of probable reserves as well as proved reserves and price and cost assumptions different than those reflected herein. Barnwell has included all abandonment, decommissioning and reclamation costs and inactive well costs in accordance with best practice recommendations into the Company’s reserve reports. Standardized Measure of Discounted Future Net Cash Flows Year ended September 30, 2024 Canada United States Total Future cash inflows $ 75,293,000 $ 12,043,000 $ 87,336,000 Future production costs (42,601,000) (5,080,000) (47,681,000) Future development costs (2,795,000) — (2,795,000) Future income tax expenses (2,666,000) (161,000) (2,827,000) Future net cash flows excluding abandonment, decommissioning and reclamation 27,231,000 6,802,000 34,033,000 Future abandonment, decommissioning and reclamation (18,026,000) (50,000) (18,076,000) Future net cash flows 9,205,000 6,752,000 15,957,000 10% annual discount for timing of cash flows 2,697,000 (2,804,000) (107,000) Standardized measure of discounted future net cash flows $ 11,902,000 $ 3,948,000 $ 15,850,000 Year ended September 30, 2023 Canada United States Total Future cash inflows $ 73,429,000 $ 15,995,000 $ 89,424,000 Future production costs (41,935,000) (4,168,000) (46,103,000) Future development costs (2,958,000) — (2,958,000) Future income tax expenses (1,512,000) (264,000) (1,776,000) Future net cash flows excluding abandonment, decommissioning and reclamation 27,024,000 11,563,000 38,587,000 Future abandonment, decommissioning and reclamation (18,585,000) (42,000) (18,627,000) Future net cash flows 8,439,000 11,521,000 19,960,000 10% annual discount for timing of cash flows 4,790,000 (4,837,000) (47,000) Standardized measure of discounted future net cash flows $ 13,229,000 $ 6,684,000 $ 19,913,000 Changes in the Standardized Measure of Discounted Future Net Cash Flows Year ended September 30, 2024 2023 Beginning of year $ 19,913,000 $ 27,878,000 Sales of oil and natural gas produced, net of production costs (7,547,000) (8,942,000) Net changes in prices and production costs, net of royalties and wellhead taxes (12,201,000) (11,913,000) Extensions and discoveries 1,725,000 10,767,000 Net change due to purchases and sales of minerals in place (895,000) — Changes in future development costs 170,000 (2,959,000) Revisions of previous quantity estimates 9,478,000 2,227,000 Net change in income taxes 1,786,000 2,868,000 Accretion of discount 3,359,000 905,000 Other - changes in the timing of future production and other 76,000 (1,202,000) Other - net change in Canadian dollar translation rate (14,000) 284,000 Net change (4,063,000) (7,965,000) End of year $ 15,850,000 $ 19,913,000 |