Quarterly report pursuant to Section 13 or 15(d)

Evaluated Properties

Evaluated Properties

9 Months Ended

Sep. 30, 2019

4. EVALUATED PROPERTIES

The Company’s current properties can be summarized as follows.

Cost	Canadian properties			United States properties			Total
As at January 1, 2018	$	—		$	14,312,580		$	14,312,580
Additions		1,246,216			—			1,246,216
Dispositions		—			(3,962,042	)		(3,962,042	)
Asset retirement cost additions		1,313,982			—			1,313,982
Foreign currency translation		(116,451	)		—			(116,451	)
As at December 31, 2018	$	2,443,747		$	10,350,538		$	12,794,285
Foreign currency translation		74,013			—			74,013
As at September 30, 2019	$	2,517,760		$	10,350,538		$	12,868,298

Accumulated depletion
As at January 1, 2018		—			1,068,795			1,068,795
Dispositions		—			(3,340,779	)		(3,340,779	)
Impairment of oil and gas properties		—			2,322,255			2,322,255
Depletion		435,722			11,280			447,002
Foreign currency translation		(22,065	)		—			(22,065	)
As at December 31, 2018	$	413,657		$	61,551		$	475,208

Depletion		699,504			12,140			711,644
Foreign currency translation		15,225			—			15,225
As at September 30, 2019	$	1,128,386		$	73,691		$	1,202,077

Net book value as at December 31, 2018	$	2,030,090		$	10,288,987		$	12,319,077
Net book value as at September 30, 2019	$	1,389,374		$	10,276,847		$	11,666,221

On November 1, 2018 the Company sold 83% leasehold net revenue interest and 100% working interest in the NOACK Field Assets, i.e., the Company’s leasehold in the Noack Farms, Minera Lease and all related leases and assets located in Milam County, Texas (the “NOACK Assets”) to Crossroads Petroleum LLC (“CP”) and Houston Gulf Energy (“HGE”) for $375,000. The terms of this agreement included $260,000 to be paid as a deposit with the balance of $115,000 to be paid by December 31, 2018. On April 15, 2019, the Company foreclosed on the property since CP and HGE did not satisfy all of the contractual payment requirements. On April 15, 2019, the remaining unpaid receivable balance of $120,000 was written off as a loss on sale of property. Note that previous payments of $255,000 were forfeited to the Company and no reimbursement to CP and/or HGE was made.

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 for the NOACK Assets including a $20,000 deposit that was received on August 15, 2019 and the remaining balance of $380,000 to be received by September 30, 2019. By December 31, 2019, FT had made cumulative payments of $375,000, resulting in a $25,000 account receivable to the Company at September 30, 2019 which is included in other current assets. The $400,000 was recorded as a gain on sale of properties.