- MMATQ Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
CORRESP Filing
Meta Materials (MMATQ) CORRESPCorrespondence with SEC
Filed: 8 Jul 14, 12:00am
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 |
Torchlight Energy | ||||||||||||
Standardized Measure of Discounted Future Net Cash Flows | ||||||||||||
Relating to Proved Oil and Gas Reserves | ||||||||||||
Year Ended December 31, 2012 | ||||||||||||
After-Tax | W-Out Tax | Diff | ||||||||||
Future cash flows | 41,103 | 41,103 | - | |||||||||
Future production costs | (12,413 | ) | (12,413 | ) | - | |||||||
Future development costs | (18,755 | ) | (18,755 | ) | - | |||||||
Future net cash flows | 9,935 | 9,935 | - | |||||||||
Less Existing Tax Basis | (3,436 | ) | - | (3,436 | ) | |||||||
Less Future Percentage Depletion | (3,606 | ) | - | (3,606 | ) | |||||||
Future Taxable Expense | 2,893 | - | 2,893 | |||||||||
Tax at Statutory Rates (35%) | (1,012 | ) | - | (1,012 | ) | |||||||
Future Net Cash Flows Undiscounted | 8,923 | 9,935 | (1,012 | ) | ||||||||
Adjustment for 10% Discount | (6,014 | ) | (6,635 | ) | 621 | |||||||
Standardized Measure of FNCF | 2,909 | 3,300 | (391 | ) | ||||||||
Ratio of Discounted to Undiscounted | 32.6 | % | 33.2 | % | 38.6 | % |
Torchlight Energy | ||||
Standardized Measure of Discounted Future Net Cash | ||||
Flows Relating to Proved Oil and Gas Reserves | ||||
Year Ended December 31, 2012 | ||||
2012 | ||||
($000's) | ||||
Future cash flows | $ | 41,103 | ||
Future production costs | (12,413 | ) | ||
Future development costs | (18,755 | ) | ||
Future income tax expense | (1,012 | ) | ||
Future net cash flows | 8,923 | |||
10% annual discount for estimated | ||||
timing of cash flows | (6,014 | ) | ||
Standardized measure of discounted | ||||
future net cash flows | $ | 2,909 |
Torchlight Energy, Inc. | ||||||||||||||||||||||||||||||||||||||||||||
Discounted Tax Calculation for SMOG | ||||||||||||||||||||||||||||||||||||||||||||
Year Ended December 31, 2012 | ||||||||||||||||||||||||||||||||||||||||||||
Discount | Est Tax | Tax | Discount | |||||||||||||||||||||||||||||||||||||||||
Factor | Basis | Rate | Factor | |||||||||||||||||||||||||||||||||||||||||
10% | $3,436.0 | 35% | 10% | |||||||||||||||||||||||||||||||||||||||||
Post-Depletion | ||||||||||||||||||||||||||||||||||||||||||||
Discounted | Future | Estimated | Cumulative | Cumulative | Taxable | Estimated | Cumulative | Taxable | Future | Future | Discounted | |||||||||||||||||||||||||||||||||
Future | Future | # of | Gross | Percentage | Percentage | Taxable | Income | Depletion | Depletion | Income | Income | Cash Flows | After Tax | # of | ||||||||||||||||||||||||||||||
Cash Flows | Cash Flows | Periods | Revenue | Depletion | Depletion | Income | by Year | Deduction | Deduction | by Year | Tax | After Tax | Cash Flows | Periods | ||||||||||||||||||||||||||||||
12/31/2013 | $ | (6,065.0 | ) | $ | (5,790.7 | ) | $ | 0.5 | $ | 1,064.5 | $ | - | $ | - | $ | (9,501.0 | ) | $ | - | $ | - | $ | - | $ | - | $ | - | $ | (6,065.0 | ) | $ | (5,790.7 | ) | 0.5 | ||||||||||
12/31/2014 | (2,100.8 | ) | (1,828.4 | ) | 1.5 | 7,981.3 | - | - | (11,601.8 | ) | - | - | - | - | - | (2,100.8 | ) | (1,828.4 | ) | 1.5 | ||||||||||||||||||||||||
12/31/2015 | 3,245.9 | 2,575.2 | 2.5 | 6,888.8 | 775.0 | 775.0 | (8,355.9 | ) | - | - | - | - | - | 3,245.9 | 2,575.2 | 2.5 | ||||||||||||||||||||||||||||
12/31/2016 | 3,696.8 | 2,673.6 | 3.5 | 4,641.3 | 522.1 | 1,297.1 | (4,659.1 | ) | - | - | - | - | - | 3,696.8 | 2,673.6 | 3.5 | ||||||||||||||||||||||||||||
12/31/2017 | 2,523.4 | 1,663.6 | 4.5 | 3,366.7 | 378.8 | 1,675.9 | (2,135.7 | ) | - | - | - | - | - | 2,523.4 | 1,663.6 | 4.5 | ||||||||||||||||||||||||||||
12/31/2018 | 1,866.6 | 1,121.8 | 5.5 | 2,653.5 | 298.5 | 1,974.4 | (269.1 | ) | - | - | - | - | - | 1,866.6 | 1,121.8 | 5.5 | ||||||||||||||||||||||||||||
12/31/2019 | 1,443.1 | 790.6 | 6.5 | 2,193.1 | 246.7 | 2,221.1 | 1,174.0 | 1,174.0 | 763.1 | 763.1 | 410.9 | 143.8 | 1,299.3 | 711.8 | 6.5 | |||||||||||||||||||||||||||||
12/31/2020 | 1,145.9 | 572.3 | 7.5 | 1,870.2 | 210.4 | 2,431.5 | 2,319.9 | 1,145.9 | 744.8 | 1,507.9 | 401.1 | 140.4 | 1,005.5 | 502.2 | 7.5 | |||||||||||||||||||||||||||||
12/31/2021 | 925.5 | 421.3 | 8.5 | 1,631.0 | 183.5 | 2,615.0 | 3,245.4 | 925.5 | 601.6 | 2,109.5 | 323.9 | 113.4 | 812.1 | 369.7 | 8.5 | |||||||||||||||||||||||||||||
12/31/2022 | 755.6 | 313.6 | 9.5 | 1,435.6 | 161.5 | 2,776.5 | 4,001.0 | 755.6 | 491.1 | 2,600.7 | 264.5 | 92.6 | 663.0 | 275.2 | 9.5 | |||||||||||||||||||||||||||||
12/31/2023 | 611.5 | 231.3 | 10.5 | 1,268.0 | 142.7 | 2,919.2 | 4,612.5 | 611.5 | 397.5 | 2,998.1 | 214.0 | 74.9 | 536.6 | 203.0 | 10.5 | |||||||||||||||||||||||||||||
12/31/2024 | 507.9 | 175.1 | 11.5 | 1,140.7 | 128.3 | 3,047.5 | 5,120.4 | 507.9 | 330.1 | 3,328.3 | 177.8 | 62.2 | 445.7 | 153.7 | 11.5 | |||||||||||||||||||||||||||||
12/31/2025 | 395.7 | 124.4 | 12.5 | 990.4 | 111.4 | 3,158.9 | 5,516.1 | 395.7 | 257.2 | 3,585.5 | 138.5 | 48.5 | 347.2 | 109.2 | 12.5 | |||||||||||||||||||||||||||||
12/31/2026 | 326.4 | 93.5 | 13.5 | 898.8 | 101.1 | 3,260.0 | 5,842.5 | 326.4 | 21.0 | 3,606.5 | 305.4 | 106.9 | 219.5 | 62.9 | 13.5 | |||||||||||||||||||||||||||||
12/31/2027 | 251.0 | 65.6 | 14.5 | 789.7 | 88.8 | 3,348.9 | 6,093.5 | 251.0 | - | 3,606.5 | 251.0 | 87.9 | 163.2 | 42.6 | 14.5 | |||||||||||||||||||||||||||||
Remainder | 405.5 | 96.6 | 15.5 | 2,289.9 | 257.6 | 3,606.5 | 6,499.0 | 405.5 | - | 3,606.5 | 405.5 | 141.9 | 263.6 | 62.8 | 15.5 | |||||||||||||||||||||||||||||
$ | 9,935.0 | $ | 3,299.5 | $ | 41,103.5 | $ | 3,606.5 | $ | 3,606.5 | $ | 6,499.0 | $ | 6,499.0 | $ | 3,606.5 | $ | 3,606.5 | $ | 2,892.5 | $ | 1,012.4 | $ | 8,922.6 | $ | 2,908.2 | |||||||||||||||||||
% Disc to Undisc | 33.2% | 32.6% |