EVALUATED PROPERTIES | NOTE 4. EVALUATED PROPERTIES The acquired properties and current properties can be summarized as follows: SCHEDULE OF ACQUIRED PROPERTIES AND CURRENT PROPERTIES Cost Canadian properties US properties Total As of December 31, 2020 $ 4,314,805 $ 4,304,622 $ 8,619,427 Additions 787,250 — 787,250 Dispositions (2,563,434 ) — (2,563,434 ) Foreign currency translation (46,218 ) — (46,218 ) As of December 31, 2021 $ 2,492,403 $ 4,304,622 $ 6,797,025 Additions — — — Dispositions — 375 375 Foreign currency translation (159,363 ) — (159,363 ) As of December 31, 2022 $ 2,333,040 $ 4,304,997 $ 6,638,037 Accumulated depletion As of December 31, 2020 2,631,749 $ 61,551 $ 2,693,300 Dispositions (2,629,672 ) — (2,629,672 ) Depletion 378,306 — 378,306 Foreign currency translation 7,026 — 7,026 As of December 31, 2021 $ 387,409 $ 61,551 $ 448,960 Depletion 237,067 — 237,067 Foreign currency translation (34,273 ) — (34,273 ) As of December 31, 2022 $ 590,203 $ 61,551 $ 651,754 Net book value as at December 31, 2022 $ 1,742,837 $ 4,243,446 $ 5,986,283 Net book value as at December 31, 2021 $ 2,104,994 $ 4,243,071 $ 6,348,065 U.S. Properties – Minerva-Rockdale Field (“NOACK”) Field On November 1, 2018, the Company sold 83% 100% 375,000 260,000 115,000 120,000 255,000 On August 6, 2019, the Company entered into a Purchase and Sale Agreement (“PSA”) for the sale of the same NOACK property with Flowtex Energy LLC. (“FT”). The purchaser agreed to pay $ 400,000 20,000 380,000 375,000 25,000 400,000 25,000 8,995 16,005 U.S. Properties – Slick Unit Dutcher Sand (“SUDS”) Field The Slick Unit Dutcher Sand (SUDS) field is located in Creek County, Oklahoma. Petrolia owns a 100 76.5 2,530 1,670 860 As of December 31, 2022, SUDS total estimated net proved reserves were approximately 346 153 On January 13, 2023, the Company received an Incident and Complaint Investigation Report issued by the Oklahoma Corporation Commission (OCC) due to a mineral owner complaint. The OCC issued a plug or produce order for SUDS West unit and SUDS East unit. The Company has received two extensions of time and is working with the OCC to implement a production plan to bring both units into compliance. The SUDS field is currently shut-in while the Company completes a review of the land and lease records currently being conducted by a petroleum landman. PEC has also initiated a detailed reservoir and historical waterflood sweeping pattern analysis. The Company is currently awaiting the outcome of the review of the SUDS subsurface geology. PEC is finalizing a SUDS capital budget with the intent to commence further field development in Q3 2023. The SUDS field is still burdened with the Lazy D Ranch Slick, LLC (Plaintiff) vs. Petrolia Energy Corporation (Defendant) litigation, including the Statement of Judgment dated February 20, 2020 and the Settlement Agreement and Release dated August 2020. U.S. Properties – Twin Lakes San Andres Unit (“TLSAU”) Field The Twin Lakes San Andres Unit (TLSAU) field is located in Chaves County, New Mexico. As of December 31, 2022, it was determined that PEC does not own any TLSAU leases, and therefore has no reserves. It is estimated that PEC has 29 wells that need to be plugged and abandoned, plus surface remediated. The estimated cost of the TLSAU well plugging and abandonment, and surface remediation obligations are approximately $ 1.2 Luseland, Hearts Hill and Cuthbert fields On June 29, 2018, the Company acquired a 25% 41,526 80% The effective date of the acquisition was June 1, 2018. The acquisition of the Canadian Properties was evidenced and documented by a Memorandum of Understanding between the Company and Blue Sky dated June 29, 2018 and a Conveyance between the parties dated as of the same date, pursuant to which the Company agreed to acquire the Working Interest in consideration for $ 1,428,581 1,096,216 1,022,400 782,441 406,181 313,775 1,530,000 12% 19% The Working Interest will be held in the name of the Company’s wholly-owned Alberta, Canada, subsidiary, Petrolia Canada Corporation. The Acquisition Note which was dated June 8, 2018, bears interest at the rate of 9% extend the maturity date for a period six months with 10 days’ notice to Blue Sky, in the event the Company pays 25% of the principal amount of the Acquisition Note at the time of extension. On September 17, 2018, the Company entered a Memorandum of Understanding (“MOU”) with Blue Sky. Pursuant to the MOU, the Company obtained the rights to acquire an additional 3% 28% 3% 150,000 On February 16, 2022, the Company entered into both a Purchase and Sale Agreement and a Debt Settlement Agreement with Prospera Energy. Prospera agreed to purchase the Company’s twenty-eight percent ( 28 2,061,614 510,000 75,000 1,622,756 1,711,142 2,312,897 3,333,898 4,959,512 3,919,323 Utikuma field On May 1, 2020, Petrolia Energy Corporation acquired a 50% 28,000 100% The total purchase price of the property was $2,000,000 (CAD), with $1,000,000 of that total due initially. The additional $1,000,000 was contingent on the future price of WTI crude. At the time WTI price exceeded $50/bbl, the Company would pay an additional $750,000 CAD. In addition, at the time WTI price exceeded $57/bbl the Company would pay an additional $250,000 CAD (for a cumulative contingent total of $1,000,000 CAD). The price of WTI crude exceeded $50/bbl on January 6, 2021 and exceeded $57/bbl on February 8, 2021. The additional payments due were netted with the accounts receivable balance from previous Joint Interest Billing statements from BSR. The total USD value of the addition was $787,250, using prevailing exchange rates on the respective dates. Included in the terms of the agreement, the Company also funded their portion of the Alberta Energy Regulator (“AER”) bond fund requirement $763,754 CAD ($563,904 USD), necessary for the wells to continue in production after the acquisition. Additional funds in the amount of $490,624 CAD ($362,245 USD) remain in the other current asset balance for future payments to BSR, related to the acquisition On December 2, 2020, Petrolia Canada Corporation received $ 602,404.84 On August 21, 2021, the Company signed a Letter Agreement to divest the Company’s wholly owned Canada subsidiary, Petrolia Canada Corporation (PCC) and its assets in consideration for $ 6,500,000 5,150,000 50% 28,000 28% 200,000 2,000,000 1,000,000 3,300,000 200,000 On May 5, 2023, the Company was notified by Blue Sky Resources (BSR), the operator of our Utikuma asset that the Province of Alberta has declared a state of emergency due to wildfires in Alberta. We were informed that because of wildfires in the vicinity of our oilfield assets, the field was shut in and all personnel were evacuated, and that the highway to the Slave Lake area has been closed. Early assessments of the situation indicate that our Utikuma facilities may have incurred major damage. |