SUPPLEMENTAL INFORMATION ON OIL AND GAS OPERATIONS (UNAUDITED) | SUPPLEMENTAL INFORMATION ON OIL AND GAS OPERATIONS (UNAUDITED) Supplemental unaudited information regarding Permex’s oil and gas activities is presented in this note. All of Permex’s reserves are located within the U.S. Costs Incurred in Oil and Gas Producing Activities SCHEDULE OF COST INCURRED IN PRODUCING ACTIVITIES 12 Months Ended 12 Months Ended September 30, 2024 September 30, 2023 Acquisition of proved properties $ - $ - Acquisition of unproved properties - - Development costs 3,227 2,019,639 Exploration costs - - Total costs incurred $ 3,227 $ 2,019,639 Results of Operations from Oil and Gas Producing Activities 12 Months Ended 12 Months Ended September 30, 2024 September 30, 2023 Oil and gas revenues $ 116,033 $ 688,827 Production costs (196,428 ) (879,471 ) Exploration expenses - - Depletion, depreciation and amortization (40,580 ) (104,798 ) Impairment of oil and gas properties - - Result of oil and gas producing operations before income taxes (120,975 ) (295,442 ) Provision for income taxes - - Results of oil and gas producing activities $ (120,975 ) $ (295,442 ) PERMEX PETROLEUM CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS YEARS ENDED SEPTEMBER 30, 2024 AND 2023 16. SUPPLEMENTAL INFORMATION ON OIL AND GAS OPERATIONS (UNAUDITED) Proved Reserves The Company’s proved oil and natural gas reserves have been estimated by the certified independent engineering firm, MKM Engineering. Proved reserves are the estimated quantities that geologic and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions. Proved developed reserves are the quantities expected to be recovered through existing wells with existing equipment and operating methods when the estimates were made. Due to the inherent uncertainties and the limited nature of reservoir data, such estimates are subject to change as additional information becomes available. The reserves actually recovered and the timing of production of these reserves may be substantially different from the original estimate. Revisions result primarily from new information obtained from development drilling and production history; acquisitions of oil and natural gas properties; and changes in economic factors. Our proved reserves are summarized in the table below: SCHEDULE OF PROVED RESERVES Oil (Barrels) Natural Gas (Mcf) BOE (Barrels) Proved developed and undeveloped reserves: September 30, 2022 6,237,070 3,001,170 6,737,265 Revisions (3,588,541 ) (951,270 ) (3,747,086 ) Purchase of proved reserves - - - Sale reserves - - - Production (11,729 ) (7,500 ) (12,979 ) September 30, 2023 2,636,800 2,042,400 2,977,200 Revisions (939,436 ) (904,200 ) (1,090,136 ) Purchase of proved reserves - - - Sale reserves - - - Production (1,964 ) - (1,964 ) September 30, 2024 1,695,400 1,138,200 1,885,100 Proved developed reserves: September 30, 2022 1,153,870 864,770 1,297,998 September 30, 2023 1,027,100 765,300 1,154,650 September 30, 2024 508,700 279,600 555,300 Proved undeveloped reserves: September 30, 2022 5,083,200 2,136,400 5,439,267 September 30, 2023 1,609,700 1,277,100 1,822,550 September 30, 2024 1,186,700 858,600 1,329,800 PERMEX PETROLEUM CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS YEARS ENDED SEPTEMBER 30, 2024 AND 2023 16. SUPPLEMENTAL INFORMATION ON OIL AND GAS OPERATIONS (UNAUDITED) Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves The following information is based on the Company’s best estimate of the required data for the Standardized Measure of Discounted Future Net Cash Flows as of September 30, 2024 and 2023 in accordance with ASC 932, “Extractive Activities – Oil and Gas” which requires the use of a 10% discount rate. This information is not the fair market value, nor does it represent the expected present value of future cash flows of the Company’s proved oil and gas reserves. Future cash inflows for the years ended September 30, 2024 and 2023 were estimated as specified by the SEC through calculation of an average price based on the 12-month unweighted arithmetic average of the first-day-of-the-month price for the period from October through September during each respective fiscal year. The resulting net cash flow are reduced to present value by applying a 10% discount factor. SCHEDULE OF NET CASH FLOWS RELATING TO PROVED OIL AND GAS RESERVES September 30, 2024 September 30, 2023 12 Months Ended September 30, 2024 September 30, 2023 Future cash inflows $ 134,081,000 $ 211,828,000 Future production costs (1) (31,752,000 ) (40,061,000 ) Future development costs (17,496,000 ) (17,241,000 ) Future income tax expenses (19,746,000 ) (39,262,000 ) Future net cash flows 65,087,000 115,264,000 10% annual discount for estimated timing of cash flows (36,997,000 ) (60,184,000 ) Standardized measure of discounted future net cash flows at the end of the fiscal year $ 28,090,000 $ 55,080,000 (1) Production costs include crude oil and natural gas operations expense, production ad valorem taxes, transportation costs and G&A expense supporting the Company’s crude oil and natural gas operations. Average hydrocarbon prices are set forth in the table below. SCHEDULE OF AVERAGE HYDROCARBON PRICES Average Price Natural Crude Oil (Bbl) Gas (Mcf) Year ended September 30, 2022 (1) $ 91.72 $ 5.79 Year ended September 30, 2023 (1) $ 78.54 $ 3.42 Year ended September 30, 2024 (1) $ 78.64 $ 2.21 (1) Average prices were based on 12-month unweighted arithmetic average of the first-day-of-the-month prices for the period from October through September during each respective fiscal year. Future production and development costs, which include dismantlement and restoration expense, are computed by estimating the expenditures to be incurred in developing and producing the Company’s proved crude oil and natural gas reserves at the end of the year, based on year-end costs, and assuming continuation of existing economic conditions. PERMEX PETROLEUM CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS YEARS ENDED SEPTEMBER 30, 2024 AND 2023 16. SUPPLEMENTAL INFORMATION ON OIL AND GAS OPERATIONS (UNAUDITED) Sources of Changes in Discounted Future Net Cash Flows Principal changes in the aggregate standardized measure of discounted future net cash flows attributable to the Company’s proved crude oil and natural gas reserves, as required by ASC 932, at fiscal year-end are set forth in the table below. SCHEDULE OF CHANGES IN DISCOUNTED FUTURE NET CASH FLOWS September 30, 2024 September 30, 2023 12 Months Ended September 30, 2024 September 30, 2023 Standardized measure of discounted future net cash flows at the beginning of the year $ 55,080,000 $ 144,729,000 Extensions, discoveries and improved recovery, less related costs - - Sales of minerals in place - - Purchase of minerals in place - - Revisions of previous quantity estimates (25,208,000 ) (103,529,000 ) Net changes in prices and production costs (4,323,000 ) (52,170,000 ) Accretion of discount 7,400,000 19,862,000 Sales of oil produced, net of production costs 80,000 191,000 Changes in future development costs (107,000 ) 27,173,000 Changes in timing of future production (15,706,000 ) (16,145,000 ) Net changes in income taxes 10,874,000 34,969,000 Standardized measure of discounted future net cash flows at the end of the year $ 28,090,000 $ 55,080,000 |