- MMATQ Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
CORRESP Filing
Meta Materials (MMATQ) CORRESPCorrespondence with SEC
Filed: 19 Jun 14, 12:00am
Property & Equipment Ceiling Test | ||||||||
12/31/2013 | ||||||||
TRLT TB | ||||||||
Evaluated OK properties | 3,016,360 | Ceiling Test | ||||||
Evaluated TX properties | 6,467,654 | |||||||
Non-Producing Leasehold Costs | 4,758,805 | |||||||
Total | 14,242,819 | <A> | 13,038,750 | NBV | ||||
SMOG.4 | (12,060,015) | Tax basis | ||||||
Accumulated Depletion | (1,204,069) | 978,735 | Book-Tax difference | |||||
Total | (1,204,069) | 332,770 | Related deferred income taxes using tax rate | |||||
<D> | 12,705,980 | Net net book value after income tax effect | ||||||
Net Assets | 13,038,750 | <A> | ||||||
<B> | 26,524,574 | PV Future Net Revenue-Discounted | ||||||
Reserve Report | SMOG.4 | 12,060,015 | Tax basis | |||||
Undiscounted | Discounted | 14,464,559 | Difference between PVFNR and tax basis | |||||
Future net revenue | 53,560,159 | 26,524,574 | <B> | <C> | 4,917,950 | Tax effected | ||
Estimated tax basis | 12,060,015 | SMOG.4 | 12,060,015 | SMOG.4 | ||||
Net, Net Book Value | ||||||||
Future net revenue (taxable) | 41,500,144 | 14,464,559 | <B> | 26,524,574 | PV Future Net Revenue-Discounted | |||
<C> | (4,917,950) | Income tax effect | ||||||
Rate | 34% | 34% | 21,606,624 | Ceiling | ||||
<D> | (12,705,980) | Net net book value | ||||||
Deferred Taxes | 14,110,049 | 4,917,950 | 8,900,644 | Excess ceiling | ||||
Future net revenue after tax | 27,390,095 | 9,546,609 | ||||||
Note 1: | This ceiling impairment test is performed based on guidelines of Regulation S-X, section 210.4-10, which relates to Oil and Gas Full Cost Accounting. | |||||||
Since there is an excess ceiling, no write-down of assets is necessary. PFW. | ||||||||
Torchlight Energy | |||||
Full Cost Ceiling Test | |||||
Year Ended December 31, 2012 | |||||
12/31/2012 | |||||
Total Capitalized Costs | $ | 4,013,576 | |||
Less Accumulated DD&A | (551,890 | ) | |||
Net Capitalized Costs | 3,461,686 | ||||
PV-10 Value of Proved Reserves | 3,299,600 | Per NSAI Reserve Report | |||
Less Income Tax Effects (Discounted) | (391,000 | ) | From SMOG Calculation | ||
Plus Unevaluated Costs | 577,658 | Primarily Coulter #1 | |||
Add Back Asset Retirement Obligation | 11,521 | To Prevent Double Counting | |||
Full Cost Ceiling | 3,497,779 | ||||
Cushion / (Writedown Indicated) | 36,093 |