EVALUATED PROPERTIES | NOTE 4. EVALUATED PROPERTIES The Company’s current properties can be summarized as follows. SCHEDULE OF COMPANY’S CURRENT PROPERTIES Cost Canadian properties United States 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 Foreign currency translations 36,301 — 36,301 As of March 31, 2022 $ 2,528,704 $ 4,304,622 $ 6,833,326 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 51,554 — 51,554 Foreign currency translation 6,323 — 6,323 As of March 31, 2022 $ 445,286 $ 61,551 $ 506,837 Net book value as of December 31, 2021 $ 2,104,994 $ 4,243,071 $ 6,348,065 Net book value as of March 31, 2022 $ 2,083,418 $ 4,243,071 $ 6,326,489 On August 6, 2019, the Company entered into a Purchase and Sale Agreement (“PSA”) for the sale of the 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 On May 1, 2020, Petrolia Energy Corporation acquired a 50% 28,000 100% The total purchase price of the property was $2,000,000 (CND), 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 (CND). In addition, at the time WTI price exceeded $57/bbl the Company would pay an additional $250,000 (CND) (for a cumulative contingent total of $1,000,000). 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 ($611,197 USD), necessary for the wells to continue in production after the acquisition. Additional funds ($392,625 USD) remain in the other current asset balance for future payments from BSR, related to the acquisition. On July 27, 2020, the Company entered into a settlement agreement pursuant to which nine leases totalling approximately 3,800 4,880 56% 943,820 10,175,456 5,648,994 10,175,456 56% On April 8, 2021, the State of New Mexico Energy, Minerals and Natural Resources Oil Conservation Division (“OCD”) sent the Company a Notice of Violation alleging that the Company was not in compliance with certain New Mexico Oil and Gas Act regulations associated with required reporting, inactive wells, and financial assurance requirements. On December 30, 2021, the Company entered a Stipulated Final Order to resolve the matter. The company agreed to submit appropriate forms for the identified wells, open an escrow account and deposit funds into it, and provide the OCD with a report proposing deadlines for bringing all remaining wells into compliance. The first two wells were plugged in June of 2022. See Form 8-K reference in Exhibits section below. |