SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarter ended March 31, 2004
Commission File Number:
P-1: 0-17800 P-4: 0-18308 P-6: 0-18937
P-3: 0-18306 P-5: 0-18637
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME P-1 LIMITED PARTNERSHIP
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-3
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-4
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-5
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-6
---------------------------------------------------------------------
(Exact Name of Registrant as specified in its Articles)
P-1 73-1330245
P-3 73-1336573
P-1: Texas P-4 73-1341929
P-3 through P-6: P-5 73-1353774
Oklahoma P-6 73-1357375
---------------------------- -------------------------------
(State or other jurisdiction (I.R.S. Employer Identification
of incorporation or Number)
organization)
Two West Second Street, Tulsa, Oklahoma 74103
------------------------------------------------------------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code:(918) 583-1791
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
Yes X No
------ ------
Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).
Yes No X
------ ------
-1-
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME P-1 LIMITED PARTNERSHIP
GEODYNE NPI PARTNERSHIP P-1
COMBINED BALANCE SHEETS
(Unaudited)
ASSETS
March 31, December 31,
2004 2003
------------ ------------
CURRENT ASSETS:
Cash and cash equivalents $ 417,680 $ 399,580
Accounts receivable:
Net Profits 188,333 139,856
---------- ----------
Total current assets $ 606,013 $ 539,436
NET PROFITS INTERESTS, net, utilizing
the successful efforts method 714,824 732,423
---------- ----------
$1,320,837 $1,271,859
========== ==========
PARTNERS' CAPITAL (DEFICIT)
PARTNERS' CAPITAL (DEFICIT):
General Partner ($ 51,858) ($ 58,713)
Limited Partners, issued and
outstanding, 108,074 units 1,372,695 1,330,572
---------- ----------
Total Partners' capital $1,320,837 $1,271,859
========== ==========
The accompanying condensed notes are an integral part of these
combined financial statements.
-2-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME P-1 LIMITED PARTNERSHIP
GEODYNE NPI PARTNERSHIP P-1
COMBINED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003
(Unaudited)
2004 2003
-------- --------
REVENUES:
Net Profits $418,377 $386,625
Interest income 410 519
Gain on sale of Net Profits
Interests 525 -
-------- --------
$419,312 $387,144
COSTS AND EXPENSES:
Depletion of Net Profits
Interests $ 18,698 $ 25,725
General and administrative
(Note 2) 36,431 40,964
-------- --------
$ 55,129 $ 66,689
-------- --------
INCOME BEFORE CUMULATIVE EFFECT
OF ACCOUNTING CHANGE $364,183 $320,455
Cumulative effect of change in
accounting for asset retirement
obligations (Note 1) - 3,732
-------- --------
NET INCOME $364,183 $324,187
======== ========
GENERAL PARTNER - NET INCOME $ 38,060 $ 34,346
======== ========
LIMITED PARTNERS - NET INCOME $326,123 $289,841
======== ========
NET INCOME per unit $ 3.02 $ 2.68
======== ========
UNITS OUTSTANDING 108,074 108,074
======== ========
The accompanying condensed notes are an integral part of these
combined financial statements.
-3-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME P-1 LIMITED PARTNERSHIP
GEODYNE NPI PARTNERSHIP P-1
COMBINED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003
(Unaudited)
2004 2003
---------- ----------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $364,183 $324,187
Adjustments to reconcile net income
to net cash provided by operating
activities:
Cumulative effect of change in
accounting for asset retirement
obligations (Note 1) - ( 3,732)
Depletion of Net Profits
Interests 18,698 25,725
Gain on sale of Net Profits
Interests ( 525) -
Increase in accounts receivable -
Net Profits ( 49,447) ( 99,189)
-------- --------
Net cash provided by operating
activities $332,909 $246,991
-------- --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures $ - ($ 10,167)
Proceeds from the sale of Net Profits
Interests 396 -
-------- --------
Net cash provided (used) by investing
activities $ 396 ($ 10,167)
-------- --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Cash distributions ($315,205) ($244,263)
-------- --------
Net cash used by financing
activities ($315,205) ($244,263)
-------- --------
NET INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS $ 18,100 ($ 7,439)
CASH AND CASH EQUIVALENTS AT
BEGINNING OF PERIOD 399,580 309,227
-------- --------
CASH AND CASH EQUIVALENTS AT
END OF PERIOD $417,680 $301,788
======== ========
The accompanying condensed notes are an integral part of these
combined financial statements.
-4-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-3
GEODYNE NPI PARTNERSHIP P-3
COMBINED BALANCE SHEETS
(Unaudited)
ASSETS
March 31, December 31,
2004 2003
------------ ------------
CURRENT ASSETS:
Cash and cash equivalents $ 635,409 $ 581,527
Accounts receivable:
Net Profits 266,873 199,159
---------- ----------
Total current assets $ 902,282 $ 780,686
NET PROFITS INTERESTS, net, utilizing
the successful efforts method 1,162,930 1,190,694
---------- ----------
$2,065,212 $1,971,380
========== ==========
PARTNERS' CAPITAL (DEFICIT)
PARTNERS' CAPITAL (DEFICIT):
General Partner ($ 35,266) ($ 47,020)
Limited Partners, issued and
outstanding, 169,637 units 2,100,478 2,018,400
---------- ----------
Total Partners' capital $2,065,212 $1,971,380
========== ==========
The accompanying condensed notes are an integral part of these
combined financial statements.
-5-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-3
GEODYNE NPI PARTNERSHIP P-3
COMBINED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003
(Unaudited)
2004 2003
-------- --------
REVENUES:
Net Profits $621,114 $548,756
Interest income 647 730
Gain on sale of Net Profits
Interests 1,049 -
-------- --------
$622,810 $549,486
COSTS AND EXPENSES:
Depletion of Net Profits
Interests $ 29,394 $ 37,474
General and administrative
(Note 2) 53,795 58,055
-------- --------
$ 83,189 $ 95,529
-------- --------
INCOME BEFORE CUMULATIVE EFFECT
OF ACCOUNTING CHANGE $539,621 $453,957
Cumulative effect of change in
accounting for asset retirement
obligations (Note 1) - 4,070
-------- --------
NET INCOME $539,621 $458,027
======== ========
GENERAL PARTNER - NET INCOME $ 56,543 $ 48,736
======== ========
LIMITED PARTNERS - NET INCOME $483,078 $409,291
======== ========
NET INCOME per unit $ 2.85 $ 2.41
======== ========
UNITS OUTSTANDING 169,637 169,637
======== ========
The accompanying condensed notes are an integral part of these
combined financial statements.
-6-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-3
GEODYNE NPI PARTNERSHIP P-3
COMBINED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003
(Unaudited)
2004 2003
---------- ----------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $539,621 $458,027
Adjustments to reconcile net income
to net cash provided by operating
activities:
Cumulative effect of change in
accounting for asset retirement
obligations (Note 1) - ( 4,070)
Depletion of Net Profits
Interests 29,394 37,474
Gain on sale of Net Profits
Interests ( 1,049) -
Increase in accounts receivable -
Net Profits ( 69,180) ( 150,528)
-------- --------
Net cash provided by operating
activities $498,786 $340,903
-------- --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures $ - ($ 12,770)
Proceeds from the sale of Net
Profits Interests 885 1,093
-------- --------
Net cash provided (used) by investing
activities $ 885 ($ 11,677)
-------- --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Cash distributions ($445,789) ($336,995)
-------- --------
Net cash used by financing
activities ($445,789) ($336,995)
-------- --------
NET INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS $ 53,882 ($ 7,769)
CASH AND CASH EQUIVALENTS AT
BEGINNING OF PERIOD 581,527 433,562
-------- --------
CASH AND CASH EQUIVALENTS AT
END OF PERIOD $635,409 $425,793
======== ========
The accompanying condensed notes are an integral part of these
combined financial statements.
-7-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-4
GEODYNE NPI PARTNERSHIP P-4
COMBINED BALANCE SHEETS
(Unaudited)
ASSETS
March 31, December 31,
2004 2003
------------ ------------
CURRENT ASSETS:
Cash and cash equivalents $ 455,277 $ 399,864
Accounts receivable:
Net Profits 262,001 240,436
---------- ----------
Total current assets $ 717,278 $ 640,300
NET PROFITS INTERESTS, net, utilizing
the successful efforts method 417,209 436,463
---------- ----------
$1,134,487 $1,076,763
========== ==========
PARTNERS' CAPITAL (DEFICIT)
PARTNERS' CAPITAL (DEFICIT):
General Partner ($ 58,621) ($ 66,233)
Limited Partners, issued and
outstanding, 126,306 units 1,193,108 1,142,996
---------- ----------
Total Partners' capital $1,134,487 $1,076,763
========== ==========
The accompanying condensed notes are an integral part of these
combined financial statements.
-8-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-4
GEODYNE NPI PARTNERSHIP P-4
COMBINED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003
(Unaudited)
2004 2003
-------- --------
REVENUES:
Net Profits $400,259 $510,828
Interest income 449 688
Gain on sale of Net Profits
Interests 962 -
-------- --------
$401,670 $511,516
COSTS AND EXPENSES:
Depletion of Net Profits
Interests $ 34,202 $ 27,959
General and administrative
(Note 2) 40,640 45,000
-------- --------
$ 74,842 $ 72,959
-------- --------
INCOME BEFORE CUMULATIVE EFFECT
OF ACCOUNTING CHANGE $326,828 $438,557
Cumulative effect of change in
accounting for asset retirement
obligations (Note 1) - ( 439)
-------- --------
NET INCOME $326,828 $438,118
======== ========
GENERAL PARTNER - NET INCOME $ 35,716 $ 46,299
======== ========
LIMITED PARTNERS - NET INCOME $291,112 $391,819
======== ========
NET INCOME per unit $ 2.30 $ 3.10
======== ========
UNITS OUTSTANDING 126,306 126,306
======== ========
The accompanying condensed notes are an integral part of these
combined financial statements.
-9-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-4
GEODYNE NPI PARTNERSHIP P-4
COMBINED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003
(Unaudited)
2004 2003
---------- ----------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $326,828 $438,118
Adjustments to reconcile net income
to net cash provided by operating
activities:
Cumulative effect of change in
accounting for asset retirement
obligations (Note 1) - 439
Depletion of Net Profits
Interests 34,202 27,959
Gain on sale of Net Profits
Interests ( 962) -
Settlement of asset retirement
obligation ( 77) -
Decrease in accounts receivable -
related party - 5
Increase in accounts receivable -
Net Profits ( 25,112) ( 106,219)
-------- --------
Net cash provided by operating
activities $334,879 $360,302
-------- --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures ($ 11,310) $ -
Proceeds from sale of Net Profits
Interests 948 410
-------- --------
Net cash provided (used) by investing
activities ($ 10,362) $ 410
-------- --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Cash distributions ($269,104) ($260,610)
-------- --------
Net cash used by financing
activities ($269,104) ($260,610)
-------- --------
NET INCREASE IN CASH AND CASH
EQUIVALENTS $ 55,413 $100,102
CASH AND CASH EQUIVALENTS AT
BEGINNING OF PERIOD 399,864 351,179
-------- --------
CASH AND CASH EQUIVALENTS AT
END OF PERIOD $455,277 $451,281
======== ========
The accompanying condensed notes are an integral part of these
combined financial statements.
-10-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-5
GEODYNE NPI PARTNERSHIP P-5
COMBINED BALANCE SHEETS
(Unaudited)
ASSETS
March 31, December 31,
2004 2003
------------ ------------
CURRENT ASSETS:
Cash and cash equivalents $ 349,283 $ 337,494
Accounts receivable:
Net Profits 106 -
---------- ----------
Total current assets $ 349,389 $ 337,494
NET PROFITS INTERESTS, net, utilizing
the successful efforts method 627,370 616,277
---------- ----------
$ 976,759 $ 953,771
========== ==========
LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)
CURRENT LIABILITIES:
Accounts payable $ - $ 3,810
---------- ----------
Total current liabilities $ - $ 3,810
PARTNERS' CAPITAL (DEFICIT):
General Partner ($ 55,208) ($ 59,667)
Limited Partners, issued and
outstanding, 118,449 units 1,031,967 1,009,628
---------- ----------
Total Partners' capital $ 976,759 $ 949,961
---------- ----------
$ 976,759 $ 953,771
========== ==========
The accompanying condensed notes are an integral part of these
combined financial statements.
-11-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-5
GEODYNE NPI PARTNERSHIP P-5
COMBINED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003
(Unaudited)
2004 2003
-------- --------
REVENUES:
Net Profits $314,999 $446,483
Interest income 394 511
Gain on sale of Net Profits
Interests 117 -
-------- --------
$315,510 $446,994
COSTS AND EXPENSES:
Depletion of Net Profits
Interests $ 30,380 $ 16,325
General and administrative
(Note 2) 38,426 42,820
-------- --------
$ 68,806 $ 59,145
-------- --------
INCOME BEFORE CUMULATIVE EFFECT
OF ACCOUNTING CHANGE $246,704 $387,849
Cumulative effect of change in
accounting for asset retirement
obligations (Note 1) - 2,785
-------- --------
NET INCOME $246,704 $390,634
======== ========
GENERAL PARTNER - NET INCOME $ 27,365 $ 20,048
======== ========
LIMITED PARTNERS - NET INCOME $219,339 $370,586
======== ========
NET INCOME per unit $ 1.85 $ 3.13
======== ========
UNITS OUTSTANDING 118,449 118,449
======== ========
The accompanying condensed notes are an integral part of these
combined financial statements.
-12-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-5
GEODYNE NPI PARTNERSHIP P-5
COMBINED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003
(Unaudited)
2004 2003
---------- ----------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $246,704 $390,634
Adjustments to reconcile net income
to net cash provided by operating
activities:
Cumulative effect of change in
accounting for asset retirement
obligations (Note 1) - ( 2,785)
Depletion of Net Profits
Interests 30,380 16,325
Gain on sale of Net Profits
Interests ( 117) -
Increase in accounts receivable -
Net Profits ( 33,774) ( 138,649)
-------- --------
Net cash provided by operating
activities $243,193 $265,525
-------- --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures ($ 11,615) ($ 1,251)
Proceeds from the sale of Net
Profits Interests 117 13,383
-------- --------
Net cash provided (used) by investing
activities ($ 11,498) $ 12,132
-------- --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Cash distributions ($219,906) ($148,733)
-------- --------
Net cash used by financing
activities ($219,906) ($148,733)
-------- --------
NET INCREASE IN CASH AND CASH
EQUIVALENTS $ 11,789 $128,924
CASH AND CASH EQUIVALENTS AT
BEGINNING OF PERIOD 337,494 252,994
-------- --------
CASH AND CASH EQUIVALENTS AT
END OF PERIOD $349,283 $381,918
======== ========
The accompanying condensed notes are an integral part of these
combined financial statements.
-13-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-6
GEODYNE NPI PARTNERSHIP P-6
COMBINED BALANCE SHEETS
(Unaudited)
ASSETS
March 31, December 31,
2004 2003
------------ ------------
CURRENT ASSETS:
Cash and cash equivalents $ 557,422 $ 567,735
Accounts receivable:
Net Profits 11,088 -
---------- ----------
Total current assets $ 568,510 $ 567,735
NET PROFITS INTERESTS, net, utilizing
the successful efforts method 1,245,000 1,264,192
---------- ----------
$1,813,510 $1,831,927
========== ==========
PARTNERS' CAPITAL (DEFICIT)
CURRENT LIABILITIES:
Accounts payable $ - $ 39,658
---------- ----------
Total current liabilities $ - $ 39,658
PARTNERS' CAPITAL (DEFICIT):
General Partner ($ 53,828) ($ 60,944)
Limited Partners, issued and
outstanding, 143,041 units 1,867,338 1,853,213
---------- ----------
Total Partners' capital $1,813,510 $1,792,269
---------- ----------
$1,813,510 $1,831,927
========== ==========
The accompanying condensed notes are an integral part of these
combined financial statements.
-14-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-6
GEODYNE NPI PARTNERSHIP P-6
COMBINED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003
(Unaudited)
2004 2003
-------- --------
REVENUES:
Net Profits $538,885 $722,232
Interest income 642 632
Gain on sale of Net Profits
Interets 41 -
-------- --------
$539,568 $722,864
COSTS AND EXPENSES:
Depletion of Net Profits
Interests $ 36,087 $ 34,394
General and administrative
(Note 2) 45,360 49,645
-------- --------
$ 81,447 $ 84,039
-------- --------
INCOME BEFORE CUMULATIVE EFFECT
OF ACCOUNTING CHANGE $458,121 $638,825
Cumulative effect of change in
accounting for asset retirement
obligations (Note 1) - 1,477
-------- --------
NET INCOME $458,121 $640,302
======== ========
GENERAL PARTNER - NET INCOME $ 48,996 $ 66,930
======== ========
LIMITED PARTNERS - NET INCOME $409,125 $573,372
======== ========
NET INCOME per unit $ 2.86 $ 4.01
======== ========
UNITS OUTSTANDING 143,041 143,041
======== ========
The accompanying condensed notes are an integral part of these
combined financial statements.
-15-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIP P-6
GEODYNE NPI PARTNERSHIP P-6
COMBINED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003
(Unaudited)
2004 2003
---------- ----------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $458,121 $640,302
Adjustments to reconcile net income
to net cash provided by operating
activities:
Cumulative effect of change in
accounting for asset retirement
obligations (Note 1) - ( 1,477)
Depletion of Net Profits
Interests 36,087 34,394
Gain on sale of Net Profits
Interests ( 41) -
Increase in accounts receivable -
Net Profits ( 63,650) ( 231,079)
-------- --------
Net cash provided by operating
activities $430,517 $442,140
-------- --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures ($ 3,991) ($ 1,136)
Proceeds from sale of Net Profits
Interests 41 11,550
-------- --------
Net cash provided (used) by investing
activities ($ 3,950) $ 10,414
-------- --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Cash distributions ($436,880) ($200,290)
-------- --------
Net cash used by financing
activities ($436,880) ($200,290)
-------- --------
NET INCREASE (DECREASE) IN CASH AND
CASH CASH EQUIVALENTS ($ 10,313) $252,264
CASH AND CASH EQUIVALENTS AT
BEGINNING OF PERIOD 567,735 317,796
-------- --------
CASH AND CASH EQUIVALENTS AT
END OF PERIOD $557,422 $570,060
======== ========
The accompanying condensed notes are an integral part of these
combined financial statements.
-16-
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME LIMITED PARTNERSHIPS
CONDENSED NOTES TO THE COMBINED FINANCIAL STATEMENTS
MARCH 31, 2004
(Unaudited)
1. ACCOUNTING POLICIES
-------------------
The combined balance sheets as of March 31, 2004, combined statements of
operations for the three months ended March 31, 2004 and 2003, and
combined statements of cash flows for the three months ended March 31,
2004 and 2003 have been prepared by Geodyne Resources, Inc., the General
Partner of the Geodyne Institutional/Pension Energy Income Limited
Partnerships, without audit. Each limited partnership is a general partner
in the related Geodyne NPI Partnership (the "NPI Partnerships") in which
Geodyne Resources, Inc. serves as the managing partner. For the purposes
of these financial statements, the general partner and managing partner
are collectively referred to as the "General Partner" and the limited
partnerships and NPI Partnerships are collectively referred to as the
"Partnerships". In the opinion of management the financial statements
referred to above include all necessary adjustments, consisting of normal
recurring adjustments, to present fairly the combined financial position
at March 31, 2004, the combined results of operations for the three months
ended March 31, 2004 and 2003, and the combined cash flows for the three
months ended March 31, 2004 and 2003.
Information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted. The accompanying interim
financial statements should be read in conjunction with the Partnerships'
Annual Report on Form 10-K filed for the year ended December 31, 2003. The
results of operations for the period ended March 31, 2004 are not
necessarily indicative of the results to be expected for the full year.
As used in these financial statements, the Partnerships' net profits and
royalty interests in oil and gas sales are referred to as "Net Profits"
and the Partnerships' net profits and royalty interests in oil and gas
properties are referred to as "Net Profits Interests". The working
interests from which the Partnerships' Net Profits Interests are carved
are referred to as "Working Interests".
The Limited Partners' net income or loss per unit is based upon each $100
initial capital contribution.
-17-
NET PROFITS INTERESTS
---------------------
The Partnerships follow the successful efforts method of accounting for
their Net Profits Interests. Under the successful efforts method, the NPI
Partnerships capitalize all acquisition costs. Property acquisition costs
include costs incurred by the Partnerships or the General Partner to
acquire producing properties, including related title insurance or
examination costs, commissions, engineering, legal and accounting fees,
and similar costs directly related to the acquisitions, plus an allocated
portion, of the General Partner's property screening costs. The
acquisition cost to the NPI Partnership of Net Profits Interests acquired
by the General Partner is adjusted to reflect the net cash results of
operations, including interest incurred to finance the acquisition, for
the period of time the properties are held by the General Partner prior to
their transfer to the Partnerships.
Depletion of the costs of Net Profits Interests is computed on the
unit-of-production method. The Partnerships' calculation of depletion of
its Net Profits Interests includes estimated dismantlement and abandonment
costs and estimated salvage value of the equipment.
The Partnerships do not directly bear capital costs. However, the
Partnerships indirectly bear certain capital costs incurred by the owners
of the Working Interests to the extent such capital costs are charged
against the applicable oil and gas revenues in calculating the Net Profits
payable to the Partnerships. For financial reporting purposes only, such
capital costs are reported as capital expenditures in the Partnerships'
Statements of Cash Flows.
ASSET RETIREMENT OBLIGATIONS
----------------------------
In July 2001, the FASB issued FAS No. 143, "Accounting for Asset
Retirement Obligations", which is effective for fiscal years beginning
after June 15, 2002 (January 1, 2003 for the Partnerships). On January 1,
2003, the Partnerships adopted FAS No. 143 and recorded an increase in Net
Profits Interests, an increase (decrease) in net income for the cumulative
effect of the change in accounting principle, and an asset retirement
obligation, resulting in a decrease of accounts receivable - Net Profits,
in the following approximate amounts for each Partnership:
-18-
Increase
(Decrease)
in
Net Income
Increase for the
in Change in Asset
Net Profits Accounting Retirement
Partnerships Interests Principle Obligation
------------ ----------- ---------- ----------
P-1 $ 59,000 $4,000 $ 55,000
P-3 99,000 4,000 95,000
P-4 54,000 ( 400) 54,000
P-5 72,000 3,000 69,000
P-6 206,000 1,000 205,000
The asset retirement obligation will be adjusted upwards each quarter in
order to recognize accretion of the time-related discount factor. For the
three months ended March 31, 2004, the P-1, P-3, P-4, P-5, and P-6
Partnerships recognized approximately $1,000, $1,000, $1,000, $1,000 and
$2,000 of an increase in depletion of Net Profits Interests, which was
comprised of accretion of the asset retirement obligation and depletion of
the increase in Net Profits Interests.
The components of the change in asset retirement obligations for the three
months ended March 31, 2004 and 2003 are as shown below.
P-1 Partnership
---------------
Three Months Three Months
Ended Ended
3/31/2004 3/31/2003
------------ ------------
Total Asset Retirement
Obligation, January 1 $56,388 $55,495
Accretion Expense 623 640
------- -------
Total Asset Retirement
Obligation, End of Quarter $57,011 $56,135
======= =======
-19-
P-3 Partnership
---------------
Three Months Three Months
Ended Ended
3/31/2004 3/31/2003
------------ ------------
Total Asset Retirement
Obligation, January 1 $95,666 $94,622
Accretion Expense 1,029 1,090
------- -------
Total Asset Retirement
Obligation, End of Quarter $96,695 $95,712
======= =======
P-4 Partnership
---------------
Three Months Three Months
Ended Ended
3/31/2004 3/31/2003
------------ ------------
Total Asset Retirement
Obligation, January 1 $56,632 $53,986
Settlements and Disposals ( 2,277) -
Accretion Expense 451 512
------- -------
Total Asset Retirement
Obligation, End of Quarter $54,806 $54,498
======= =======
P-5 Partnership
---------------
Three Months Three Months
Ended Ended
3/31/2004 3/31/2003
------------ ------------
Total Asset Retirement
Obligation, January 1 $72,299 $68,918
Additions and revisions 1,332 -
Accretion Expense 604 694
------- -------
Total Asset Retirement
Obligation, End of Quarter $74,235 $69,612
======= =======
-20-
P-6 Partnership
---------------
Three Months Three Months
Ended Ended
3/31/2004 3/31/2003
------------ ------------
Total Asset Retirement
Obligation, January 1 $206,661 $204,576
Additions and revisions 279 -
Accretion Expense 1,384 1,841
-------- --------
Total Asset Retirement
Obligation, End of Quarter $208,324 $206,417
======== ========
2. TRANSACTIONS WITH RELATED PARTIES
---------------------------------
The Partnerships' partnership agreements provide for reimbursement to the
General Partner for all direct general and administrative expenses and for
the general and administrative overhead applicable to the Partnerships
based on an allocation of actual costs incurred. During the three months
ended March 31, 2004, the following payments were made to the General
Partner or its affiliates by the Partnerships:
Direct General Administrative
Partnership and Administrative Overhead
----------- ------------------ --------------
P-1 $7,991 $ 28,440
P-3 9,155 44,640
P-4 7,400 33,240
P-5 7,256 31,170
P-6 7,719 37,641
Affiliates of the Partnerships operate certain of the Partnerships'
properties and their policy is to bill the Partnerships for all customary
charges and cost reimbursements associated with their activities.
-21-
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
USE OF FORWARD-LOOKING STATEMENTS AND ESTIMATES
- -----------------------------------------------
This Quarterly Report contains certain forward-looking statements. The
words "anticipate", "believe", "expect", "plan", "intend", "estimate",
"project", "could", "may" and similar expressions are intended to identify
forward-looking statements. Such statements reflect management's current
views with respect to future events and financial performance. This
Quarterly Report also includes certain information, which is, or is based
upon, estimates and assumptions. Such estimates and assumptions are
management's efforts to accurately reflect the condition and operation of
the Partnerships.
Use of forward-looking statements and estimates and assumptions involve
risks and uncertainties which include, but are not limited to, the
volatility of oil and gas prices, the uncertainty of reserve information,
the operating risk associated with oil and gas properties (including the
risk of personal injury, death, property damage, damage to the well or
producing reservoir, environmental contamination, and other operating
risks), the prospect of changing tax and regulatory laws, the availability
and capacity of processing and transportation facilities, the general
economic climate, the supply and price of foreign imports of oil and gas,
the level of consumer product demand, and the price and availability of
alternative fuels. Should one or more of these risks or uncertainties
occur or should estimates or underlying assumptions prove incorrect,
actual conditions or results may vary materially and adversely from those
stated, anticipated, believed, estimated, and otherwise indicated.
GENERAL
- -------
The Partnerships are engaged in the business of acquiring Net Profits
Interests in producing oil and gas properties located in the continental
United States. In general, a Partnership acquired passive interests in
producing properties and does not directly engage in development drilling
or enhanced recovery projects. Therefore, the economic life of each
limited partnership, and its related NPI Partnership, is limited to the
period of time required to fully produce its acquired oil and gas
reserves. A Net Profits Interest entitles the Partnerships to a portion of
the oil and gas sales less operating and production expenses and
development costs generated by the owner of the underlying Working
Interests. The net proceeds from the oil and gas operations are
distributed to the Limited Partners and the General Partner in accordance
with the terms of the Partnerships' partnership agreements.
-22-
LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------
The Partnerships began operations and investors were assigned their rights
as Limited Partners, having made capital contributions in the amounts and
on the dates set forth below:
Limited
Date of Partner Capital
Partnership Activation Contributions
----------- ----------------- ---------------
P-1 October 25, 1988 $10,807,400
P-3 May 10, 1989 16,963,700
P-4 November 21, 1989 12,630,600
P-5 February 27, 1990 11,844,900
P-6 September 5, 1990 14,304,100
In general, the amount of funds available for acquisition of producing
properties was equal to the capital contributions of the Limited Partners,
less 15% for sales commissions and organization and management fees. All
of the Partnerships have fully invested their capital contributions.
Net proceeds from the Partnerships' Net Profits Interests less necessary
operating capital are distributed to the Limited Partners on a quarterly
basis. Revenues and net proceeds of a Partnership are largely dependent
upon the volumes of oil and gas sold and the prices received for such oil
and gas. While the General Partner cannot predict future pricing trends,
it believes the working capital available as of March 31, 2004 and the net
revenue generated from future operations will provide sufficient working
capital to meet current and future obligations.
Occasional expenditures by the owners of the Working Interests for new
wells or well recompletions or workovers, however, may reduce or eliminate
cash available for a particular quarterly cash distribution.
The Partnerships' termination date under the partnership agreements is
December 31, 2005. The General Partner may extend the terms of the
Partnerships for up to five two-year extension periods. The General
Partner has not yet determined whether it will extend the terms of any
Partnership. Accordingly, the financial statements have not been presented
on a liquidation basis because it is not probable that the Partnerships
will be terminated within the next year.
-23-
CRITICAL ACCOUNTING POLICIES
- ----------------------------
The Partnerships follow the successful efforts method of accounting for
their Net Profits Interests. Under the successful efforts method, the
Partnerships capitalize all acquisition costs. Such acquisition costs
include costs incurred by the Partnerships or the General Partner to
acquire a Net Profits Interest, including related title insurance or
examination costs, commissions, engineering, legal and accounting fees,
and similar costs directly related to the acquisitions plus an allocated
portion of the General Partner's property screening costs. The net
acquisition cost to the Partnerships of the Net Profits Interests in
properties acquired by the General Partner consists of the cost of
acquiring the underlying properties adjusted for the net cash results of
operations, including any interest incurred to finance the acquisition,
for the period of time the properties are held by the General Partner.
Depletion of the cost of Net Profits Interests is computed on the
unit-of-production method. The Partnerships' calculation of depletion of
their Net Profits Interests includes estimated dismantlement and
abandonment costs and estimated salvage value of the equipment.
The Partnerships evaluate the recoverability of the carrying costs of
their Net Profits Interests in proved oil and gas properties for each oil
and gas field (rather than separately for each well). If the unamortized
costs of a Net Profits Interest within a field exceeds the expected
undiscounted future cash flows from such Net Profits Interest, the cost of
the Net Profits Interest is written down to fair value, which is
determined by using the estimated discounted future cash flows from the
Net Profits Interest.
Accounts Receivable (Accounts Payable) - Net Profits
Revenues from a Net Profits Interest consist of a share of the oil and gas
sales of the property, less operating and production expenses. The
partnerships accrue for oil and gas revenues less expenses from the Net
Profits Interests. Sales of gas applicable to the Net Profits Interests
are recorded as revenue when the gas is metered and title transferred
pursuant to the gas sales contracts. During such times as sales of gas
exceed a Partnership's pro rata share of estimated total gas reserves
attributable to the underlying property, such excess is recorded as a
liability. The rates per Mcf used to calculate this liability are based on
the average gas price received for the volumes at the time the
overproduction occurred. This also approximates the price for which the
Partnerships are currently settling this liability. This liability is
recorded as a reduction of accounts receivable.
-24-
Also included in accounts receivable (payable) - Net Profits are amounts
which represent costs deferred or accrued for Net Profits relating to
lease operating expenses incurred in connection with the net underproduced
or overproduced gas imbalance positions. The rate used in calculating the
deferred charge or accrued liability is the annual average production
costs per Mcf. Also included in accounts receivable (payable) - Net
Profits is the asset retirement obligation.
NEW ACCOUNTING PRONOUNCEMENTS
- -----------------------------
Below is a brief description of Financial Accounting Standards ("FAS")
recently issued by the Financial Accounting Standards Board ("FASB") which
may have an impact on the Partnerships' future results of operations and
financial position.
In July 2001, the FASB issued FAS No. 143, "Accounting for Asset
Retirement Obligations", which is effective for fiscal years beginning
after June 15, 2002 (January 1, 2003 for the Partnerships). On January 1,
2003, the Partnerships adopted FAS No. 143 and recorded an increase in Net
Profits Interests, an increase (decrease) in net income for the cumulative
effect of the change in accounting principle, and an asset retirement
obligation, resulting in a decrease of accounts receivable - Net Profits,
in the following approximate amounts for each Partnership:
Increase
(Decrease)
in
Net Income
Increase for the
in Change in Asset
Net Profits Accounting Retirement
Partnerships Interests Principle Obligation
------------ ----------- ---------- ----------
P-1 $ 59,000 $4,000 $ 55,000
P-3 99,000 4,000 95,000
P-4 54,000 ( 400) 54,000
P-5 72,000 3,000 69,000
P-6 206,000 1,000 205,000
The asset retirement obligation will be adjusted upwards each quarter in
order to recognize accretion of the time-related discount factor. For the
three months ended March 31, 2004, the P-1, P-3, P-4, P-5, and P-6
Partnerships recognized approximately $1,000, $1,000, $1,000, $1,000 and
$2,000 of an increase depletion of Net Profits Interests, which was
comprised of accretion of the asset retirement obligation and depletion of
the increase in Net Profits Interests.
-25-
PROVED RESERVES AND NET PRESENT VALUE
- -------------------------------------
The process of estimating oil and gas reserves is complex, requiring
significant subjective decisions in the evaluation of available
geological, engineering, and economic data for each reservoir. The data
for a given reservoir may change substantially over time as a result of,
among other things, additional development activity, production history,
and viability of production under varying economic conditions;
consequently, it is reasonably possible that material revisions to
existing reserve estimates may occur in the future. Although every
reasonable effort has been made to ensure that these reserve estimates
represent the most accurate assessment possible, the significance of the
subjective decisions required and variances in available data for various
reservoirs make these estimates generally less precise than other
estimates presented in connection with financial statement disclosures.
The following tables summarize changes in net quantities of the
Partnerships' proved reserves, all of which are located in the United
States, for the periods indicated. The proved reserves were estimated by
petroleum engineers employed by affiliates of the Partnerships, and are
annually reviewed by an independent engineering firm. "Proved reserves"
refers to those estimated quantities of crude oil, gas, and gas liquids
which geological and engineering data demonstrate with reasonable
certainty to be recoverable in future years from known oil and gas
reservoirs under existing economic and operating conditions. The following
information includes certain gas balancing adjustments which cause the gas
volume to differ from the reserve reports prepared by the General Partner.
P-1 Partnership
---------------
Crude Natural
Oil Gas
(Barrels) (Mcf)
--------- -----------
Proved reserves, Dec. 31, 2003 208,273 2,266,710
Production ( 5,644) ( 76,701)
Sale of minerals in place ( 30) -
Revisions of previous
estimates ( 3,173) ( 10,382)
------- ---------
Proved reserves, March 31, 2004 199,426 2,179,627
======= =========
-26-
P-3 Partnership
---------------
Crude Natural
Oil Gas
(Barrels) (Mcf)
--------- -----------
Proved reserves, Dec. 31, 2003 276,495 3,719,305
Production ( 7,208) ( 118,733)
Sale of minerals in place ( 57) -
Revisions of previous
estimates ( 3,914) ( 6,355)
------- ---------
Proved reserves, March 31, 2004 265,316 3,594,217
======= =========
P-4 Partnership
---------------
Crude Natural
Oil Gas
(Barrels) (Mcf)
--------- -----------
Proved reserves, Dec. 31, 2003 65,990 2,098,543
Production ( 4,775) ( 66,934)
Sale of minerals in place ( 52) -
Revisions of previous
estimates 455 13,281
------- ---------
Proved reserves, March 31, 2004 61,618 2,044,890
======= =========
P-5 Partnership
---------------
Crude Natural
Oil Gas
(Barrels) (Mcf)
--------- -----------
Proved reserves, Dec. 31, 2003 47,470 2,346,641
Production ( 1,387) ( 73,924)
Sale of minerals in place ( 5) -
Revisions of previous
estimates ( 6,089) ( 22,991)
------- ---------
Proved reserves, March 31, 2004 39,989 2,249,726
======= =========
-27-
P-6 Partnership
---------------
Crude Natural
Oil Gas
(Barrels) (Mcf)
--------- -----------
Proved reserves, Dec. 31, 2003 125,839 4,110,686
Production ( 3,307) ( 127,504)
Revisions of previous
estimates 928 18,194
------- ---------
Proved reserves, March 31, 2004 123,460 4,001,376
======= =========
The net present value of the Partnerships' reserves may change
dramatically as oil and gas prices change or as volumes change for the
reasons described above. Net present value represents estimated future
gross cash flow from the production and sale of proved reserves, net of
estimated oil and gas production costs (including production taxes, ad
valorem taxes, and operating expenses) and estimated future development
costs, discounted at 10% per annum.
The following table indicates the estimated net present value of the
Partnerships' proved reserves as of March 31, 2004 and December 31, 2003.
Net present value attributable to the Partnerships' proved reserves was
calculated on the basis of current costs and prices as of the date of
estimation. Such prices were not escalated except in certain circumstances
where escalations were fixed and readily determinable in accordance with
applicable contract provisions. The table also indicates the gas prices in
effect on the dates corresponding to the reserve valuations. Changes in
the oil and gas prices have caused the estimates of remaining economically
recoverable reserves, as well as the values placed on said reserves to
fluctuate. The prices used in calculating the net present value
attributable to the Partnerships' proved reserves do not necessarily
reflect market prices for oil and gas production subsequent to March 31,
2004. There can be no assurance that the prices used in calculating the
net present value of the Partnerships' proved reserves at March 31, 2004
will actually be realized for such production.
-28-
Net Present Value of Reserves
----------------------------------------
Partnership 3/31/04 12/31/03
- ----------- ----------- -----------
P-1 $ 7,181,805 $ 7,346,507
P-3 11,117,252 11,351,122
P-4 6,657,181 6,828,512
P-5 5,532,746 6,052,433
P-6 9,997,752 10,326,528
Oil and Gas Prices
----------------------------------------
Pricing 3/31/04 12/31/03
- ----------- ----------- -----------
Oil (Bbl) $ 32.50 $ 29.25
Gas (Mcf) 5.63 5.77
RESULTS OF OPERATIONS
- ---------------------
GENERAL DISCUSSION
The following general discussion should be read in conjunction with the
analysis of results of operations provided below.
The primary source of liquidity and Partnership cash distributions comes
from the net revenues generated from the sale of oil and gas produced from
the Partnerships' oil and gas properties. The level of net revenues is
highly dependent upon the total volumes of oil and natural gas sold. Oil
and gas reserves are depleting assets and will experience production
declines over time, thereby likely resulting in reduced net revenues. The
level of net revenues is also highly dependent upon the prices received
for oil and gas sales, which prices have historically been very volatile
and may continue to be so.
Additionally, lower oil and natural gas prices may reduce the amount of
oil and gas that is economic to produce and reduce the Partnerships'
revenues and cash flow. Various factors beyond the Partnerships' control
will affect prices for oil and natural gas, such as:
* Worldwide and domestic supplies of oil and natural gas;
* The ability of the members of the Organization of Petroleum
Exporting Countries ("OPEC") to agree to and maintain oil prices
and production quotas;
* Political instability or armed conflict in oil-producing regions
or around major shipping areas;
* The level of consumer demand and overall economic activity;
* The competitiveness of alternative fuels;
-29-
* Weather conditions;
* The availability of pipelines for transportation; and
* Domestic and foreign government regulations and taxes.
It is not possible to predict the future direction of oil or natural gas
prices or whether the above discussed trends will remain. Operating costs,
including General and Administrative Expenses, may not decline over time
or may experience only a gradual decline, thus adversely affecting net
revenues as either production or oil and natural gas prices decline. In
any particular period, net revenues may also be affected by either the
receipt of proceeds from property sales or the incursion of additional
costs as a result of well workovers, recompletions, new well drilling, and
other events.
P-1 PARTNERSHIP
THREE MONTHS ENDED MARCH 31, 2004 COMPARED TO THE THREE MONTHS ENDED MARCH
31, 2003.
Three Months Ended March 31,
----------------------------
2004 2003
-------- --------
Net Profits $418,377 $386,625
Barrels produced 5,644 5,158
Mcf produced 76,701 72,967
Average price/Bbl $ 30.66 $ 29.95
Average price/Mcf $ 4.35 $ 4.68
As shown in the table above, total Net Profits increased $31,752 (8.2%)
for the three months ended March 31, 2004 as compared to the three months
ended March 31, 2003. Of this increase, approximately (i) $15,000 and
$17,000, respectively, were related to increases in volumes of oil and gas
sold, (ii) $21,000 was related to a decrease in production expenses, and
(iii) $4,000 was related to an increase in the average price of oil sold.
These increases were partially offset by a decrease of approximately
$25,000 related to a decrease in the average price of gas sold. Volumes of
oil and gas sold increased 486 barrels and 3,734 Mcf, respectively, for
the three months ended March 31, 2004 as compared to the three months
ended March 31, 2003. The increase in volumes of gas sold was primarily
due to a positive prior period volume adjustment made by the operator on
one significant well during the three months ended March 31, 2004, which
increase was partially offset by normal declines in production. The
decrease in production expenses was primarily due to workover expenses
incurred on two significant wells during the three months ended March 31,
2003. Average oil prices increased to $30.66 per barrel for the three
months ended March 31, 2004 from $29.95 per barrel for the three months
ended March 31, 2003. Average
-30-
gas prices decreased to $4.35 per Mcf for the three months ended March 31,
2004 from $4.68 per Mcf for the three months ended March 31, 2003.
Depletion of Net Profits Interests decreased $7,027 (27.3%) for the three
months ended March 31, 2004 as compared to the three months ended March
31, 2003. This decrease was primarily due to upward revisions in the
estimates of remaining oil and gas reserves at March 31, 2004 as compared
to March 31, 2003. As a percentage of Net Profits, this expense decreased
to 4.5% for the three months ended March 31, 2004 from 6.7% for the three
months ended March 31, 2003. This percentage decrease was primarily due to
the dollar decrease in Depletion of Net Profits Interests.
General and administrative expenses decreased $4,533 (11.1%) for the three
months ended March 31, 2004 as compared to the three months ended March
31, 2003. As a percentage of Net Profits, these expenses decreased to 8.7%
for the three months ended March 31, 2004 from 10.6% for the three months
ended March 31, 2003. This percentage decrease was primarily due to the
increase in Net Profits.
Cumulative cash distributions to the Limited Partners through March 31,
2004 were $15,936,558 or 147.46% of Limited Partners' capital
contributions.
P-3 PARTNERSHIP
THREE MONTHS ENDED MARCH 31, 2004 COMPARED TO THE THREE MONTHS ENDED MARCH
31, 2003.
Three Months Ended March 31,
----------------------------
2004 2003
-------- --------
Net Profits $621,114 $548,756
Barrels produced 7,208 6,603
Mcf produced 118,733 106,976
Average price/Bbl $ 30.70 $ 29.95
Average price/Mcf $ 4.49 $ 4.81
As shown in the table above, total Net Profits increased $72,358 (13.2%)
for the three months ended March 31, 2004 as compared to the three months
ended March 31, 2003. Of this increase, approximately (i) $18,000 and
$57,000, respectively, were related to increases in volumes of oil and gas
sold and (ii) $29,000 was related to a decrease in production expenses.
These increases were partially offset by a decrease of approximately
$37,000 related to a decrease in the average price of gas sold. Volumes of
oil and gas sold increased 605 barrels and 11,757 Mcf, respectively, for
the three months ended March 31, 2004 as compared to the three months
ended March 31, 2003. The increase in volumes of gas sold was primarily
due to a positive prior period volume adjustment made by the operator on
one significant
-31-
well during the three months ended March 31, 2004, which increase was
partially offset by normal declines in production. The decrease in
production expenses was primarily due to workover expenses incurred on two
significant wells during the three months ended March 31, 2003. Average
oil prices increased to $30.70 per barrel for the three months ended March
31, 2004 from $29.95 per barrel for the three months ended March 31, 2003.
Average gas prices decreased to $4.49 per Mcf for the three months ended
March 31, 2004 from $4.81 per Mcf for the three months ended March 31,
2003.
Depletion of Net Profits Interests decreased $8,080 (21.6%) for the three
months ended March 31, 2004 as compared to the three months ended March
31, 2003. This decrease was primarily due to upward revisions in the
estimates of remaining oil and gas reserves at March 31, 2004 as compared
to March 31, 2003. As a percentage of Net Profits, this expense decreased
to 4.7% for the three months ended March 31, 2004 from 6.8% for the three
months ended March 31, 2003. This percentage decrease was primarily due to
the dollar decrease in Depletion of Net Profits Interests.
General and administrative expenses decreased $4,260 (7.3%) for the three
months ended March 31, 2004 as compared to the three months ended March
31, 2003. As a percentage of Net Profits, these expenses decreased to 8.7%
for the three months ended March 31, 2004 from 10.6% for the three months
ended March 31, 2003. This percentage decrease was primarily due to the
increase in Net Profits.
Cumulative cash distributions to the Limited Partners through March 31,
2004 were $22,218,401 or 130.98% of Limited Partners' capital
contributions.
P-4 PARTNERSHIP
THREE MONTHS ENDED MARCH 31, 2004 COMPARED TO THE THREE MONTHS ENDED MARCH
31, 2003.
Three Months Ended March 31,
----------------------------
2004 2003
-------- --------
Net Profits $400,259 $510,828
Barrels produced 4,775 6,220
Mcf produced 66,934 77,970
Average price/Bbl $ 33.64 $ 31.60
Average price/Mcf $ 5.29 $ 5.24
As shown in the table above, total Net Profits decreased $110,569 (21.6%)
for the three months ended March 31, 2004 as compared to the three months
ended March 31, 2003. Of this decrease, approximately (i) $46,000 and
$58,000, respectively, were related to decreases in volumes of oil and gas
sold and (ii) $20,000 was related to an increase in
-32-
production expenses. Volumes of oil and gas sold decreased 1,445 barrels
and 11,036 Mcf, respectively, for the three months ended March 31, 2004 as
compared to the three months ended March 31, 2003. The decrease in volumes
of oil sold was primarily due to (i) normal declines in production and
(ii) a positive prior period volume adjustment made by the operator on one
significant well during the three months ended March 31, 2003. The
decrease in volumes of gas sold was primarily due to (i) normal declines
in production and (ii) positive prior period volume adjustments made by
the operators on two significant wells during the three months ended March
31, 2003. The increase in production expenses was primarily due to (i) the
receipt of an environmental clean-up credit on one significant well during
the three months ended March 31, 2003 and (ii) workover expenses incurred
on two significant wells during the three months ended March 31, 2004.
Average oil and gas prices increased to $33.64 per barrel and $5.29 per
Mcf, respectively, for the three months ended March 31, 2004 from $31.60
per barrel and $5.24 per Mcf, respectively, for the three months ended
March 31, 2003.
Depletion of Net Profits Interests increased $6,243 (22.3%) for the three
months ended March 31, 2004 as compared to the three months ended March
31, 2003. This increase was primarily due to the abandonment of one
significant well during 2004 following an unsuccessful recompletion
attempt. This increase was partially offset by upward revisions in the
estimates of remaining oil and gas reserves at March 31, 2004 as compared
to March 31, 2003. As a percentage of Net Profits, this expense increased
to 8.5% for the three months ended March 31, 2004 from 5.5% for the three
months ended March 31, 2003. This percentage increase was primarily due to
the dollar increase in Depletion of Net Profits Interests.
General and administrative expenses decreased $4,360 (9.7%) for the three
months ended March 31, 2004 as compared to the three months ended March
31, 2003. As a percentage of Net Profits, these expenses increased to
10.2% for the three months ended March 31, 2004 from 8.8% for the three
months ended March 31, 2003. This percentage increase was primarily due to
the decrease in Net Profits.
Cumulative cash distributions to the Limited Partners through March 31,
2004 were $17,958,945 or 142.19% of Limited Partners' capital
contributions.
-33-
P-5 PARTNERSHIP
THREE MONTHS ENDED MARCH 31, 2004 COMPARED TO THE THREE MONTHS ENDED MARCH
31, 2003.
Three Months Ended March 31,
---------------------------
2004 2003
-------- --------
Net Profits $314,999 $446,483
Barrels produced 1,387 2,795
Mcf produced 73,924 86,929
Average price/Bbl $ 32.10 $ 31.57
Average price/Mcf $ 4.73 $ 5.19
As shown in the table above, total Net Profits decreased $131,484 (29.4%)
for the three months ended March 31, 2004 as compared to the three months
ended March 31, 2003. Of this decrease, approximately (i) $44,000 and
$68,000, respectively, were related to decreases in volumes of oil and gas
sold and (ii) $34,000 was related to a decrease in the average price of
gas sold. These decreases were partially offset by an increase of
approximately $14,000 related to a decrease in production expenses.
Volumes of oil and gas sold decreased 1,408 barrels and 13,005 Mcf,
respectively, for the three months ended March 31, 2004 as compared to the
three months ended March 31, 2003. The decrease in volumes of oil sold was
primarily due to (i) the shutting-in of a producing zone on one
significant well during late 2003 and (ii) normal declines in production.
The decrease in volumes of gas sold was primarily due to (i) normal
declines in production and (ii) the shutting-in of a producing zone on one
significant well during late 2003. Average oil prices increased to $32.10
per barrel for the three months ended March 31, 2004 from $31.57 per
barrel for the three months ended March 31, 2003. Average gas prices
decreased to $4.73 per Mcf for the three months ended March 31, 2004 from
$5.19 per Mcf for the three months ended March 31, 2003.
Depletion of Net Profits Interests increased $14,055 (86.1%) for the three
months ended March 31, 2004 as compared to the three months ended March
31, 2003. This increase was primarily due to an increase in depletable Net
Profits Interests due to developmental drilling activities on one
significant well during the three months ended March 31, 2004. As a
percentage of Net Profits, this expense increased to 9.6% for the three
months ended March 31, 2004 from 3.7% for the three months ended March 31,
2003. This percentage increase was primarily due to the dollar increase in
Depletion of Net Profits Interests.
-34-
General and administrative expenses decreased $4,394 (10.3%) for the three
months ended March 31, 2004 as compared to the three months ended March
31, 2003. As a percentage of Net Profits, these expenses increased to
12.2% for the three months ended March 31, 2004 from 9.6% for the three
months ended March 31, 2003. This percentage increase was primarily due to
the decrease in Net Profits.
Cumulative cash distributions to the Limited Partners through March 31,
2004 were $12,587,759 or 106.27% of Limited Partners' capital
contributions.
P-6 PARTNERSHIP
THREE MONTHS ENDED MARCH 31, 2004 COMPARED TO THE THREE MONTHS ENDED MARCH
31, 2003.
Three Months Ended March 31,
----------------------------
2004 2003
-------- --------
Net Profits $538,885 $722,232
Barrels produced 3,307 5,202
Mcf produced 127,504 159,930
Average price/Bbl $ 31.56 $ 29.85
Average price/Mcf $ 4.72 $ 4.87
As shown in the table above, total Net Profits decreased $183,347 (25.4%)
for the three months ended March 31, 2004 as compared to the three months
ended March 31, 2003. Of this decrease, approximately (i) $57,000 and
$158,000, respectively, were related to decreases in volumes of oil and
gas sold and (ii) $19,000 was related to a decrease in the average price
of gas sold. These decreases were partially offset by an increase of
approximately $44,000 related to a decrease in production expenses.
Volumes of oil and gas sold decreased 1,895 barrels and 32,426 Mcf,
respectively, for the three months ended March 31, 2004 as compared to the
three months ended March 31, 2003. The decrease in volumes of oil sold was
primarily due to (i) the shutting-in of a producing zone on one
significant well during late 2003 and (ii) normal declines in production.
The decrease in volumes of gas sold was primarily due to (i) normal
declines in production, (ii) a positive prior period volume adjustment
made by the operator on one significant well during the three months ended
March 31, 2003, and (iii) the shutting-in of a producing zone on one
significant well during late 2003. The decrease in production expenses was
primarily due to (i) workover expenses incurred on two significant wells
during the three months ended March 31, 2003 and (ii) positive prior
period lease operating expense adjustments on several wells during the
three months ended March 31, 2003. Average oil prices increased to $31.56
per barrel for the three months ended March 31, 2004 from $29.85 per
barrel for the three months ended March 31, 2003. Average gas prices
decreased to $4.72 per Mcf for the three months ended March 31, 2004 from
$4.87 per Mcf for the three months ended March 31, 2003.
-35-
Depletion of Net Profits Interests increased $1,693 (4.9%) for the three
months ended March 31, 2004 as compared to the three months ended March
31, 2003. This increase was primarily due to (i) equipment credits
received on a fully depleted well in the three months ended March 31, 2003
and (ii) an increase in depletable Net Profits Interests primarily due to
developmental drilling activities on one significant well during the three
months ended March 31, 2004. These increases were partially offset by the
decreases in volumes of oil and gas sold. As a percentage of Net Profits,
this expense increased to 6.7% for the three months ended March 31, 2004
from 4.8% for the three months ended March 31, 2003. This percentage
increase was primarily due to (i) the dollar increase in depletion of Net
Profits Interests and (ii) the decrease in the average price of gas sold.
General and administrative expenses decreased $4,285 (8.6%) for the three
months ended March 31, 2004 as compared to the three months ended March
31, 2003. As a percentage of Net Profits, these expenses increased to 8.4%
for the three months ended March 31, 2004 from 6.9% for the three months
ended March 31, 2003. This percentage increase was primarily due to the
decrease in Net Profits.
Cumulative cash distributions to the Limited Partners through March 31,
2004 were $18,279,248 or 127.79% of Limited Partners' capital
contribution.
-36-
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK.
The Partnerships do not hold any market risk sensitive instruments.
ITEM 4. EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES
As of the end of this period covered by this report, the principal
executive officer and principal financial officer conducted an
evaluation of the Partnerships' disclosure controls and procedures
(as defined in Rules 13a-15(e) and 15d-15(e) under the Securities
and Exchange Act of 1934). Based on this evaluation, such officers
concluded that the Partnerships' disclosure controls and procedures
are effective to ensure that information required to be disclosed by
the Partnerships in reports filed under the Exchange Act is
recorded, processed, summarized, and reported accurately and within
the time periods specified in the Securities and Exchange Commission
rules and forms.
-37-
PART II. OTHER INFORMATION
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits
31.1 Certification by Dennis R. Neill required by Rule
13a-14(a)/15d-14(a) for the P-1 Partnership.
31.2 Certification by Craig D. Loseke required by
Rule 13a-14(a)/15d-14(a) for the P-1 Partnership.
31.3 Certification by Dennis R. Neill required by Rule
13a-14(a)/15d-14(a) for the P-3 Partnership.
31.4 Certification by Craig D. Loseke required by Rule
13a-14(a)/15d-14(a) for the P-3 Partnership.
31.5 Certification by Dennis R. Neill required by Rule
13a-14(a)/15d-14(a) for the P-4 Partnership.
31.6 Certification by Craig D. Loseke required by Rule
13a-14(a)/15d-14(a) for the P-4 Partnership.
31.7 Certification by Dennis R. Neill required by Rule
13a-14(a)/15d-14(a) for the P-5 Partnership.
31.8 Certification by Craig D. Loseke required by Rule
13a-14(a)/15d-14(a) for the P-5 Partnership.
31.9 Certification by Dennis R. Neill required by Rule
13a-14(a)/15d-14(a) for the P-6 Partnership.
31.10 Certification by Craig D. Loseke required by Rule
13a-14(a)/15d-14(a) for the P-6 Partnership.
32.1 Certification pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002 for the P-1 Partnership.
32.3 Certification pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002 for the P-3 Partnership.
-38-
32.4 Certification pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002 for the P-4 Partnership.
32.5 Certification pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002 for the P-5 Partnership.
32.6 Certification pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002 for the P-6 Partnership.
(b) Reports on Form 8-K.
Current Report on Form 8-K filed during the first quarter of 2004:
Date of Event: February 4, 2004
Date Filed with SEC: February 4, 2004
Items Included: Item 5 - Other Events
Item 7 - Exhibits
-39-
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME
P-1 LIMITED PARTNERSHIP
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME
LIMITED PARTNERSHIP P-3
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME
LIMITED PARTNERSHIP P-4
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME
LIMITED PARTNERSHIP P-5
GEODYNE INSTITUTIONAL/PENSION ENERGY INCOME
LIMITED PARTNERSHIP P-6
(Registrant)
BY: GEODYNE RESOURCES, INC.
General Partner
Date: May 12, 2004 By: /s/Dennis R. Neill
--------------------------------
(Signature)
Dennis R. Neill
President
Date: May 12, 2004 By: /s/Craig D. Loseke
--------------------------------
(Signature)
Craig D. Loseke
Chief Accounting Officer
-40-
INDEX TO EXHIBITS
-----------------
Exh.
No. Exhibit
- ---- -------
31.1 Certification by Dennis R. Neill required by Rule
13a-14(a)/15d-14(a) for the Geodyne Institutional/Pension Energy
Income P-1 Limited Partnership.
31.2 Certification by Craig D. Loseke required by Rule
13a-14(a)/15d-14(a) for the Geodyne Institutional/Pension Energy
Income P-1 Limited Partnership.
31.3 Certification by Dennis R. Neill required by Rule
13a-14(a)/15d-14(a) for the Geodyne Institutional/Pension Energy
Income P-3 Limited Partnership.
31.4 Certification by Craig D. Loseke required by Rule
13a-14(a)/15d-14(a) for the Geodyne Institutional/Pension Energy
Income P-3 Limited Partnership.
31.5 Certification by Dennis R. Neill required by Rule
13a-14(a)/15d-14(a) for the Geodyne Institutional/Pension Energy
Income P-4 Limited Partnership.
31.6 Certification by Craig D. Loseke required by Rule
13a-14(a)/15d-14(a) for the Geodyne Institutional/Pension Energy
Income P-4 Limited Partnership.
31.7 Certification by Dennis R. Neill required by Rule
13a-14(a)/15d-14(a) for the Geodyne Institutional/Pension Energy
Income P-5 Limited Partnership.
31.8 Certification by Craig D. Loseke required by Rule
13a-14(a)/15d-14(a) for the Geodyne Institutional/Pension Energy
Income P-5 Limited Partnership.
31.9 Certification by Dennis R. Neill required by Rule
13a-14(a)/15d-14(a) for the Geodyne Institutional/Pension Energy
Income P-6 Limited Partnership.
31.10 Certification by Craig D. Loseke required by Rule
13a-14(a)/15d-14(a) for the Geodyne Institutional/Pension Energy
Income P-6 Limited Partnership.
32.1 Certification pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for the
Geodyne Institutional/Pension Energy Income P-1 Limited Partnership.
32.3 Certification pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for the
Geodyne Institutional/Pension Energy Income Limited Partnership P-3.
-41-
32.4 Certification pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for the
Geodyne Institutional/Pension Energy Income Limited Partnership P-4.
32.5 Certification pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for the
Geodyne Institutional/Pension Energy Income Limited Partnership P-5.
32.6 Certification pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for the
Geodyne Institutional/Pension Energy Income Limited Partnership P-6.
-42-