SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
Form 10-K
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the year ended December 31, 2002 |
Commission File Number 2-71865 |
TEXLAND DRILLING PROGRAM-1981
(Name of Registrant)
TEXAS |
75-1791491 | |
State of Organization) |
I. R. S. Employer Identification No. |
777 Main Street, Suite 3200 Fort Worth, Texas |
76102 | |
(Address of Executive Offices) |
Zip Code |
Registrants Telephone Number (817) 336-2751
Securities registered pursuant to Section 12(b) of the Act:
Units of Limited Partnership Interest |
None | |
(Title of Class) |
(Voting Units) |
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 of 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
This report contains a total 1 of 20 pages.
1
PART I
Item 1. Business
Texland Drilling Program-1981 (a Limited Partnership) was formed on July 20, 1981 with $12,125,000 in aggregate Limited Partnership subscriptions for the purpose of engaging in the exploration for oil and gas. Such exploration has taken place principally in the geological area known as the Texas Permian Basin. The Partnerships drilling and exploration phase is complete. Development of the Partnerships properties is also complete; except for possible occasional developmental drilling which may be undertaken to the extent necessary to insure the maximum commercial recovery of reserves. In 2002, the Partnership drilled 6 such developmental wells.
The Partnership has no plans to borrow funds or reinvest significant amounts of oil and gas revenues. To the extent that in-fill development is deemed advisable, however; such operations will be funded from available cash flow.
See Note 6 of Notes to the Financial Statements on page 17 for information about major purchasers. Sales to such purchasers are on a competitive basis on short-term contracts customarily used in the industry. Should sales to these purchasers become interrupted, management believes alternative purchasers would be immediately available on similar terms.
The price of oil and gas is affected by world wide supply and demand beyond the Partnerships control. The average posted price during the past five years for West Texas Sour (at an assumed gravity of 40 degrees), the primary type of Partnership oil, is as follows:
1998 |
$ |
9.88 | |
1999 |
$ |
14.46 | |
2000 |
$ |
25.29 | |
2001 |
$ |
19.16 | |
2002 |
$ |
19.05 |
From January 1, 2003 to March 21, 2003, oil prices of such oil ranged from a low of $19.00 to a high of $29.75.
Item 2Properties
The Partnership currently has an interest in 259 active gross oil and gas wells, representing 17.74 net wells. Two of the gross wells and 0.64 of the net wells are gas wells and the remainder are oil wells.
The Partnership currently has 251 oil wells included in 8 different enhanced recovery projects operated by Texland Petroleum, L. P. Such enhanced recovery projects are designed to pressurize the oil bearing reservoirs and increase the producing rates, property life and overall ultimate recovery of oil.
Item 3Legal Proceedings
None
2
Item 4Submission of Matters to a Vote of Security Holders
None
PART II
Item 5Market for Registrants Common Equity and Related Stockholder Matters
Omitted. Not applicable.
Item 6Selected Financial Data
The following table presents selected financial data for each of the past five years ended December 31, 2002. The data has been derived from the audited financial statements:
TEXLAND DRILLING PROGRAM1981
SELECTED FINANCIAL INFORMATION
FOR THE YEAR ENDED DECEMBER 31,
STATEMENT OF OPERATIONS DATA: |
||||||||||||||||
2002 |
2001 |
2000 |
1999 |
1998 |
||||||||||||
Revenues |
$ |
1,260,462 |
$ |
1,327,968 |
$ |
1,534,376 |
$ |
995,456 |
$ |
930,669 |
| |||||
Net Income / (Loss): |
||||||||||||||||
Limited Partners |
|
166,128 |
|
184,865 |
|
380,922 |
|
117,083 |
|
(649,141 |
) | |||||
General Partners |
|
222,042 |
|
254,955 |
|
407,435 |
|
171,168 |
|
(414,113 |
) | |||||
Net Income / (Loss): |
$ |
388,170 |
$ |
439,820 |
$ |
788,357 |
$ |
288,251 |
$ |
(1,063,254 |
) | |||||
Net Income / (Loss) per $5,000 |
||||||||||||||||
Limited Partner Units (2,425 |
||||||||||||||||
Units Outstanding) |
$ |
69 |
$ |
76 |
$ |
157 |
$ |
48 |
$ |
(268 |
) | |||||
BALANCE SHEET DATA: |
||||||||||||||||
Total Assets |
$ |
1,510,473 |
$ |
1,457,338 |
$ |
1,570,122 |
$ |
1,679,430 |
$ |
1,716,897 |
| |||||
Total Liabilities |
$ |
56,733 |
$ |
55,102 |
$ |
48,398 |
$ |
38,017 |
$ |
43,557 |
| |||||
Partners Equity |
$ |
1,453,740 |
$ |
1,402,236 |
$ |
1,521,724 |
$ |
1,641,413 |
$ |
1,673,340 |
| |||||
PARTNERSHIP CASH DISTRIBUTIONS |
||||||||||||||||
Limited Partner (per $5,000 unit) |
$ |
55 |
$ |
108 |
$ |
175 |
$ |
53 |
$ |
85 |
| |||||
General Partner |
$ |
254,400 |
$ |
348,100 |
$ |
490,791 |
$ |
197,900 |
$ |
159,100 |
|
3
Item 7Managements Discussion and Analysis of Financial Condition and Results of Operations.
Financial Results
Oil and gas sales decreased by 5% in 2002 as compared to 2001. The average price of Partnership oil decreased by approximately 1% in 2002. The price of gas sold by the Partnership, which represents approximately 16% of total sales, decreased by approximately 30% in 2002. In addition, normal and expected declines were experienced in the production of existing oil and gas wells in 2002 and 2001. These declines were somewhat offset by increased production from oil wells drilled during 2002 and 2001.
Oil and gas sales decreased by approximately 11% in 2001 as compared to 2000. The average price of Partnership oil decreased by approximately 24% in 2001.
Fees to the managing general partner increased 6% due to increased administrative costs for 2002. Fees to the managing general partner remained constant over the period 2000 through 2001.
Depreciation, depletion and amortization are calculated on the units-of-production method. Therefore, changes in these amounts are affected by upward or downward revisions in future oil and gas reserve estimates. In addition, such revisions are also caused by changes in current prices of oil and gas, which correspondingly affect the number of future years that oil and gas properties will remain economically viable.
Depreciation and depletion for 2002 is $144,513 as compared to $204,153 for 2001. Changes in depreciation and depletion for the period 2000 through 2002, are due primarily to the effect that changes in oil and gas prices have on the calculation of estimated future economically recoverable oil and gas reserves.
Production expenses increased by 8% in 2002 as compared to 2001 due to an increase in workovers. Production expenses increased by 15% in 2001 as compared to 2000 due to an increase in workovers.
Changes in oil prices substantially impact the net income and cash flow of the Partnership. All oil produced by the Partnership is sold under short term contracts that are immediately affected by changes in oil prices. Since 1981, world oil supply and demand conditions have caused prices to rise and decline in an essentially unpredictable manner. No changes in these circumstances are foreseen in the immediate future.
Texland Drilling Program-1981 has substantially completed all the exploration and development on the oil and gas properties in which it has an interest. No long-term debt will be incurred and no new properties will be acquired. Therefore, no future liquidity problems are anticipated by the Partnership.
Item 8Financial Statements and Supplementary Data:
See Index to Financial Statements on Page 9 of this report.
4
Item 9Changes in and Disagreements with Accountants on Accounting and Financial Disclosures.
None.
PART III
Item 10. Directors and Executive Officers of the Registrant
The Partnership has no officers, employees or directors. The background of the General Partners is as follows:
R. J. SchumacherAge 74, Vice President and Co-Owner of Texland Petroleum, Inc. since May, 1967, has been an independent oil operator involved in drilling and producing operations and the financing of oil and gas prospects, principally in West Texas, Oklahoma and Arkansas. He has served as an executive officer with Texland since its incorporation. For more than ten years prior to becoming an independent oil operator, Mr. Schumacher was the chief financial officer, contract drilling manager and land supervisor for an independent oil and gas drilling contractor and operator. Mr. Schumacher is a Certified Public Accountant. He received a Bachelor of Science in Commerce degree from Texas Christian University in 1950 and a Master in Professional Accounting degree from the University of Texas in 1951.
J. N. NamyAge 64, President and Chief Executive Officer of Texland Petroleum, Inc., was employed by Texland as a geologist in June 1978. From 1967 to 1970 he was employed by Pan American Petroleum Corp. in the Fort Worth Division. From 1970 to 1978 he taught at Baylor University achieving the rank of Associate Professor. During this time, he served as a consultant for several independent petroleum companies working on exploration and development projects in the Eastern Shelf and the Permian Basin of West Texas and New Mexico, as well as the southern Rockies of New Mexico and Colorado. He received his Bachelor and Master degrees from Western Reserve University in Cleveland, Ohio and his Ph. D. degree from the University of Texas at Austin in 1969. Mr. Namy is a member of the American Association of Petroleum Geologists, Geological Society of America and the Society of Economic Paleontologists and Mineralogists.
J. H. WilkesAge 47, President and Chief Operating Officer of Texland Petroleum, Inc, was employed by Texland as a reservoir engineer in August 1984. From 1978 to 1984, he was employed by Sun Exploration and Production Company in Midland and Abilene, Texas. The first three years he served as a production engineer and for the remaining three years he served as a reservoir engineer. He received a Bachelor of Science degree in Petroleum Engineering from Texas A&M University in 1978. He is a member of the Society of Petroleum Engineers, A.I.M.E. and is a registered professional engineer in Texas.
Item 11. Executive Compensation
See Note 5 of Notes to Financial Statements on page 17 of this report for information with respect to payments to the Managing General Partner.
5
Item 12. Security Ownership of Certain Beneficial Owners and Management
Omitted. Not applicable to Registrant.
Due to the death of W. E. Rector, the W. E. Rector interest was transferred to Rector Family interests during 2000. Pending final organization of the Rector Estate, the interest was held by the Rector Living Trust. In 2002, this interest was transferred to Rector Oil Ltd.
Effective January 1, 2003, Texland Petroleum, Inc., the managing General Partner of Texland Properties-1981, was converted into a Texas Limited Partnership, named Texland Petroleum, L.P. The interests and obligations of Texland Petroleum, Inc. as Managing General Partner, were assumed in their entirety by Texland Petroleum, L.P.
As of December 31, 2002, the ownership of the outstanding closely held common shares of Texland Petroleum, Inc. were R. J. Schumacher (66 2/3%), J. N. Namy (16 2/3%), and J. H. Wilkes (16 2/3%). On January 1, 2003, all the shareholders exchanged their outstanding common shares of Texland Petroleum, Inc. for an effective equivalent percentage ownership of Texland Petroleum, L.P. There was, therefore, effectively no change in management or ownership.
Item 13. Certain Relationships and Related Transactions
See Notes 4 and 5 of Notes to Financial Statement on page 16 and 17 of this report for information with respect to certain relationships and related transactions.
Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K
(a)1 and (a)2 Financial Statement and Financial Statement Schedules
See Index to Financial Statements on page 9 of this report.
(a)3 Item 601 (Reg. S-K) Exhibits:
None
(a) Exhibits:
99.1 | Certification by CEO Pursuant to 18 U. S. C. Section 1350, as Adopted Pursuant to Section 906 of Sarbanes-Oxley Act of 2002. |
99.2 | Certification by CFO Pursuant to 18 U. S. C. Section 1350, as Adopted Pursuant to Section 906 of Sarbanes-Oxley Act of 2002. |
(b) Reports on Form 8-K:
None
(c) Item 601 (Reg. S-K) Exhibits:
None
(d) Other Financial Statements and Financial Statement Schedules:
Not applicable.
6
SIGNATURE
Pursuant to the requirements of Section 13 or 15(d) 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.
TEXLAND DRILLING PROGRAM-1981
Registrant
By |
/s/ M. E. Chapman |
|||||||
M. E. Chapman, Vice PresidentFinance Texland Petroleum, Inc. |
Date March 26, 2002 |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following person on behalf of the registrant and in the capacities and on the dates indicated.
By |
/s/ R. J. Schumacher |
|||||||
R. J. Schumacher, Vice President Texland Petroleum, Inc. |
Date March 26, 2002 |
By |
/s/ J. N. Namy |
|||||||
J. N. Namy, President & C.E.O. Texland Petroleum, Inc. |
Date March 26, 2002 |
By |
/s/ J. H. Wilkes |
|||||||
J. H. Wilkes, President & C.O.O. Texland Petroleum, Inc. |
Date March 26, 2002 |
7
Texland Drilling Program-1981, Ltd.
Financial Statements
December 31, 2002 and 2001
8
Texland Drilling Program-1981, Ltd.
10 | ||
11 | ||
12 | ||
13 | ||
14 | ||
15 |
All financial statement schedules have been omitted since the required information is included in the financial statements or the notes thereto or is not applicable or not required.
9
REPORT OF INDEPENDENT AUDITORS
The Partners
Texland Drilling Program-1981, Ltd.
We have audited the statements of financial position of Texland Drilling Program-1981, Ltd. as of December 31, 2002 and 2001, and the related statements of operations, partners capital and cash flows for each of the three years in the period ended December 31, 2002. These financial statements are the responsibility of the Partnerships management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements listed in the accompanying index to the financial statements present fairly, in all material respects, the financial position of Texland Drilling Program-1981, Ltd. at December 31, 2002 and 2001, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2002, in conformity with accounting principles generally accepted in the United States of America.
/s/ Sproles Woodard L.L.P.
Fort Worth, Texas
March 17, 2003
10
Texland Drilling Program-1981, Ltd. (A Limited Partnership)
Statements of Financial Position
December 31, 2002 and 2001
2002 |
2001 |
|||||||
ASSETS |
||||||||
Current Assets |
||||||||
Cash |
$ |
36,199 |
|
$ |
2,599 |
| ||
Accounts receivable: |
||||||||
Trade |
|
140,943 |
|
|
91,976 |
| ||
Managing general partner |
|
14,961 |
|
|
18,844 |
| ||
|
192,103 |
|
|
113,419 |
| |||
Property and Equipment, at Cost Using the Successful Efforts Method |
||||||||
Intangible development costs |
|
7,313,622 |
|
|
7,244,553 |
| ||
Lease and well equipment |
|
4,237,033 |
|
|
4,202,099 |
| ||
Producing leaseholds |
|
161,495 |
|
|
161,495 |
| ||
|
11,712,150 |
|
|
11,608,147 |
| |||
Accumulated depreciation, depletion and amortization |
|
(10,393,780 |
) |
|
(10,264,228 |
) | ||
|
1,318,370 |
|
|
1,343,919 |
| |||
$ |
1,510,473 |
|
$ |
1,457,338 |
| |||
LIABILITIES AND PARTNERS CAPITAL |
||||||||
Current Liabilities |
||||||||
Accounts payable: |
||||||||
Managing general partner |
$ |
56,733 |
|
$ |
55,102 |
| ||
Partners Capital |
||||||||
Limited partners, 2,425 units outstanding |
|
1,275,888 |
|
|
1,241,922 |
| ||
General partners |
|
177,852 |
|
|
160,314 |
| ||
|
1,453,740 |
|
|
1,402,236 |
| |||
$ |
1,510,473 |
|
$ |
1,457,338 |
| |||
See accompanying notes to financial statements.
11
Texland Drilling Program-1981, Ltd. (A Limited Partnership)
For the Years Ended December 31, 2002, 2001 and 2000
2002 |
2001 |
2000 | |||||||
Revenue |
|||||||||
Oil and gas sales |
$ |
1,245,208 |
$ |
1,313,969 |
$ |
1,481,720 | |||
Interest income |
|
293 |
|
1,198 |
|
2,839 | |||
Gain on sale of assets |
|
14,961 |
|
12,801 |
|
47,751 | |||
Other |
|
2,066 | |||||||
|
1,260,462 |
|
1,327,968 |
|
1,534,376 | ||||
Expense |
|||||||||
Fees to managing general partner |
|
93,000 |
|
87,900 |
|
87,900 | |||
Production expense |
|
543,400 |
|
504,158 |
|
436,551 | |||
Severance tax |
|
62,967 |
|
68,780 |
|
75,118 | |||
Depreciation, depletion and amortization |
|
144,513 |
|
204,153 |
|
130,877 | |||
Other |
|
28,412 |
|
23,157 |
|
15,573 | |||
|
872,292 |
|
888,148 |
|
746,019 | ||||
Net Income |
$ |
388,170 |
$ |
439,820 |
$ |
788,357 | |||
Allocation of Net Income |
|||||||||
Limited partners |
$ |
166,128 |
$ |
184,865 |
$ |
380,922 | |||
General partners |
|
222,042 |
|
254,955 |
|
407,435 | |||
$ |
388,170 |
$ |
439,820 |
$ |
788,357 | ||||
Net Income per $5,000 Limited Partner Unit (2,425 Units Outstanding) |
$ |
69 |
$ |
76 |
$ |
157 | |||
See accompanying notes to financial statements.
12
Texland Drilling Program-1981, Ltd. (A Limited Partnership)
Statements of Partners Capital
For the Years Ended December 31, 2002, 2001 and 2000
Limited Partners |
General Partners |
Total |
||||||||||
Balance at December 31, 2000 |
$ |
1,318,957 |
|
$ |
202,767 |
|
$ |
1,521,724 |
| |||
Partners distributions |
|
(261,900 |
) |
|
(348,100 |
) |
|
(610,000 |
) | |||
Partners contributions |
|
50,692 |
|
|
50,692 |
| ||||||
Net income |
|
184,865 |
|
|
254,955 |
|
|
439,820 |
| |||
Balance at December 31, 2001 |
|
1,241,922 |
|
|
160,314 |
|
|
1,402,236 |
| |||
Partners distributions |
|
(132,162 |
) |
|
(254,400 |
) |
|
(386,562 |
) | |||
Partners contributions |
|
49,896 |
|
|
49,896 |
| ||||||
Net income |
|
166,128 |
|
|
222,042 |
|
|
388,170 |
| |||
Balance at December 31, 2002 |
$ |
1,275,888 |
|
$ |
177,852 |
|
$ |
1,453,740 |
| |||
See accompanying notes to financial statements.
13
Texland Drilling Program-1981, Ltd. (A Limited Partnership)
For the Years Ended December 31, 2002, 2001 and 2000
2002 |
2001 |
2000 |
||||||||||
Cash Flows From Operating Activities |
||||||||||||
Net income |
$ |
388,170 |
|
$ |
439,820 |
|
$ |
788,357 |
| |||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Depreciation, depletion and amortization |
|
144,513 |
|
|
204,153 |
|
|
130,877 |
| |||
Gain on sale of assets |
|
(14,961 |
) |
|
(12,801 |
) |
|
(47,751 |
) | |||
(Increase) decrease in accounts receivable |
|
(45,083 |
) |
|
34,526 |
|
|
(15,697 |
) | |||
Increase (decrease) in accounts payable |
|
1,630 |
|
|
6,704 |
|
|
10,381 |
| |||
Net cash provided by operating activities |
|
474,269 |
|
|
672,402 |
|
|
866,167 |
| |||
Cash Flows From Investing Activities |
||||||||||||
Acquisition of property and equipment |
|
(118,964 |
) |
|
(182,183 |
) |
|
(21,992 |
) | |||
Proceeds from sale of assets |
|
14,961 |
|
|
12,801 |
|
|
55,687 |
| |||
Net cash used in investing activities |
|
(104,003 |
) |
|
(169,382 |
) |
|
33,695 |
| |||
Cash Flows From Financing Activities |
||||||||||||
Partners contributions |
|
49,896 |
|
|
50,692 |
|
|
5,908 |
| |||
Partners distributions |
|
(386,562 |
) |
|
(610,000 |
) |
|
(913,954 |
) | |||
Net cash used in financing activities |
|
(336,666 |
) |
|
(559,308 |
) |
|
(908,046 |
) | |||
Net Change in Cash |
|
33,600 |
|
|
(56,288 |
) |
|
(8,184 |
) | |||
Cashbeginning of year |
|
2,599 |
|
|
58,887 |
|
|
67,071 |
| |||
CashEnd of Year |
$ |
36,199 |
|
$ |
2,599 |
|
$ |
58,887 |
| |||
See accompanying notes to financial statements.
14
Texland Drilling Program-1981, Ltd. (A Limited Partnership)
1. Organization and Summary of Significant Accounting Policies
Texland Drilling Program-1981, Ltd. (the Partnership) was organized as a limited partnership on July 20, 1981, for the purpose of engaging in oil and gas exploration and production. Texland Properties-1981, a general partnership, and Texland Petroleum, Inc. are the general partners. The managing general partner is Texland Petroleum, Inc. Partnership operations are conducted predominately in West Texas.
The Partnership shall continue in existence, unless terminated sooner through the occurrence of a final terminating event as defined by the Partnership agreement, until December 31, 2006, as extended through approval by the limited partners owning a majority of aggregate Partnership subscriptions.
The Partnerships accounting policies are summarized below:
Basis of Accounting
The Partnership maintains its financial records on the income tax basis. The financial statements are presented in accordance with accounting principles generally accepted in the United States of America. The primary differences in accounting methods are identified in Note 7.
Use of Estimates
The preparation of financial statements in accordance with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and reported revenues and expenses during the reporting period. Actual results could differ from those estimates.
Property and Equipment
Costs incurred for the acquisition of producing and nonproducing leaseholds are capitalized. Costs of intangible development and lease and well equipment incurred to drill and equip successful exploratory and development wells are capitalized. Costs to drill and equip unsuccessful exploratory wells are charged to operations while costs of unsuccessful development wells remain capitalized. Costs associated with uncompleted wells are capitalized as wells-in-progress.
Nonproducing Leaseholds
Costs of nonproducing properties are charged to expense at such time as they are deemed to be impaired, based upon periodic assessments of such costs.
Amortization and Depletion
Leasehold costs of producing properties are amortized on the unit-of-production method based on estimated proved oil and gas reserves. Intangible development costs of producing properties are amortized on the unit-of-production method based on estimated proved developed oil and gas reserves.
Depreciation
Depreciation of equipment is provided by the unit-of-production method based on estimated proved developed oil and gas reserves.
15
Texland Drilling Program-1981, Ltd. (A Limited Partnership)
Notes to Financial Statements
Income Taxes
No provision for income taxes has been made, since such liability is that of the Partners rather than that of the Partnership.
Statement of Cash Flows
For purposes of these statements, the Partnership considers cash on deposit and highly liquid money market funds as cash and cash equivalents.
Allocation of Net Income
Revenues and costs of the Partnership are allocated between the general and limited partners in accordance with the Partnership agreement.
Fair Values of Financial Instruments
The Partnerships financial instruments consist of cash, accounts receivable and accounts payable. The carrying amount of each of these financial instruments reported in the accompanying statements of financial position approximates the instruments fair value.
2. Costs Incurred in Oil and Gas Producing Activities
The following summarizes the Partnerships costs incurred in its oil and gas activities, all of which were conducted within the United States, for the years ended December 31:
Lease Acquisition Costs |
Development Costs | |||||||||||
Expensed |
Capitalized |
Expensed |
Capitalized | |||||||||
2000 |
$ |
|
$ |
19 |
$ |
56 |
$ |
21,992 | ||||
2001 |
|
262 |
|
182,183 | ||||||||
2002 |
|
233 |
|
118,964 |
3. Acquisition of Nonproducing Properties
The Partnership acquired working interests in certain oil and gas properties through assignments from other Texland Drilling Program partnerships. These acquisitions involved no cost to the Partnership and are subject to retained nonworking interests by the assignor. Upon payout of these properties, the assignor has an option to convert the retained nonworking interest to a working interest.
4. Contributions by General Partners
Under terms of the Partnership agreement, Texland Properties-1981 is charged for certain costs related to drilling and production operations, which are required to be capitalized for federal income tax purposes. These costs are treated as capital contributions. In addition, Texland Properties-1981 and Texland Petroleum, Inc. have invested in limited partnership units in the amount of $95,000 and $30,000, respectively. These investments as a limited partner are reported with other limited partners capital in the accompanying financial statements.
16
Texland Drilling Program-1981, Ltd. (A Limited Partnership)
Notes to Financial Statements
5. Payments to Managing General Partner
The Partnership was charged $170,090, $166,358 and $166,127 in 2002, 2001 and 2000, respectively, for technical and accounting services performed by employees of the managing general partner. These charges are included in intangible development costs, production expenses and fees to managing general partner.
Supervisory fees charged to the Partnership by the managing general partner for drilling and operating the partnership wells were $152,559, $146,869 and $134,936 in 2002, 2001 and 2000, respectively, and are included in intangible development costs and production expenses.
These charges are allocated between the general and limited partners based upon applicable revenue and expense sharing rates.
6. Major Purchasers
Purchasers, which accounted for 10% or more of the Partnerships sales, were as follows:
2002 |
2001 |
2000 |
|||||||
AMOCO Production Company |
30 |
% |
34 |
% | |||||
BP American Production Co. |
20 |
% |
|||||||
Calpine Producer Services, L.P. |
10 |
% |
|||||||
Highland Energy Company |
24 |
% |
14 |
% | |||||
Phillips Petroleum |
56 |
% |
45 |
% |
51 |
% | |||
Sun Partners Marketing and Terminals, L.P. |
10 |
% |
|||||||
96 |
% |
99 |
% |
99 |
% | ||||
Texland Petroleum, Inc. receives substantially all revenues directly from the purchasers and subsequently disburses these revenues to interest owners. Substantially all trade accounts receivable were due from Texland Petroleum, Inc. at December 31, 2002 and 2001.
17
Texland Drilling Program-1981, Ltd. (A Limited Partnership)
Notes to Financial Statements
7. Reconciliation of Book-Tax Reporting Differences
Although the Partnership financial statements are prepared in accordance with generally accepted accounting principles, its books and records are maintained on the basis of accounting used for federal income tax purposes.
Limited Partners |
General Partners |
Total |
||||||||||
Net Income Differences: |
||||||||||||
Net income for financial reporting purposes |
$ |
166,128 |
|
$ |
222,042 |
|
$ |
388,170 |
| |||
Expenses for federal income tax purposes capitalized for financial reporting purposes |
|
(69,068 |
) |
|
(69,068 |
) | ||||||
Excess of depreciation, depletion and amortization expense for financial reporting purposes over amounts for federal income tax purposes |
|
91,761 |
|
|
(7,866 |
) |
|
83,895 |
| |||
Additional income for federal income tax purposes |
|
22,693 |
|
|
(7,866 |
) |
|
14,827 |
| |||
Net income for federal income tax purposes |
$ |
188,821 |
|
$ |
214,176 |
|
$ |
402,997 |
| |||
Partners Capital Differences: |
||||||||||||
Partners capital at December 31, 2002, for financial reporting purposes |
$ |
1,275,888 |
|
$ |
177,852 |
|
$ |
1,453,740 |
| |||
Additional income (loss) for federal income tax purposes: |
||||||||||||
2002 |
|
22,693 |
|
|
(7,866 |
) |
|
14,827 |
| |||
2001 |
|
(1,649 |
) |
|
37,048 |
|
|
35,399 |
| |||
2000 |
|
71,096 |
|
|
19,652 |
|
|
90,748 |
| |||
1999 |
|
96,076 |
|
|
20,149 |
|
|
116,225 |
| |||
1998 |
|
773,151 |
|
|
510,714 |
|
|
1,283,865 |
| |||
1997 and prior |
|
(1,057,518 |
) |
|
(454,310 |
) |
|
(1,511,828 |
) | |||
Investment tax credit basis reduction not recognized for financial reporting purposes |
|
(39,178 |
) |
|
(39,178 |
) | ||||||
Partners capital December 31, 2002, for federal income tax purposes |
$ |
1,179,737 |
|
$ |
264,061 |
|
$ |
1,443,798 |
| |||
18
Texland Drilling Program-1981, Ltd. (A Limited Partnership)
Notes to Financial Statements
8. Supplemental Oil and Gas Information (Unaudited)
Proved Oil and Gas Reserves
The following table summarizes the Partnerships net ownership interests in estimated quantities of proved oil and gas reserves and changes in net proved reserves, all of which are located in the continental United States.
For the years ended December 31, |
||||||||||||||||||
2002 |
2001 |
2000 |
||||||||||||||||
Oil (Mbbls) |
Gas (Mmcf) |
Oil (Mbbls) |
Gas (Mmcf) |
Oil (Mbbls) |
Gas (Mmcf) |
|||||||||||||
Net proved reserves at beginning of year |
285 |
|
926 |
|
398 |
|
1,497 |
|
408 |
|
1,473 |
| ||||||
Production |
(43 |
) |
(143 |
) |
(44 |
) |
(116 |
) |
(43 |
) |
(110 |
) | ||||||
Extensions and discoveries |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Revisions |
117 |
|
474 |
|
(69 |
) |
(455 |
) |
33 |
|
134 |
| ||||||
Net proved reserves at end of year |
359 |
|
1,257 |
|
285 |
|
926 |
|
398 |
|
1,497 |
| ||||||
There are numerous uncertainties in estimating quantities of proved reserves believed to have been discovered and in projecting future rates of production and the timing of development expenditures, including many factors beyond the control of the Partnership. The reserve data set forth in this document are only estimates. Reserve estimates are inherently imprecise and may be expected to change as additional information becomes available. Furthermore, estimates of oil and natural gas reserves, of necessity, are projections based on engineering data, and there are uncertainties inherent in the interpretation of such data as well as the projection of future rates of production and the timing of development expenditures. Reservoir engineering is a subjective process of estimating underground accumulations of oil and natural gas that cannot be measured exactly, and the accuracy of any reserve estimate is a function of the quality of available data and of engineering and geological interpretation and judgment. Accordingly, estimates of the economically recoverable quantities of oil and natural gas attributable to any particular group of properties, classifications of such reserves based on risk of recovery and estimates of the future net cash flows expected therefrom prepared by different engineers or by the same engineers at different times may vary substantially. There also can be no assurance that the reserves set forth herein will ultimately be produced. It is possible that variances from the estimates will be material.
Standardized Measure of Discounted Future Net Cash Flows
The standardized measure of discounted future net cash flows is computed by applying year-end prices of oil and gas (with consideration of price changes only to the extent provided by contractual arrangements) to the estimated future production of proved oil and gas reserves less estimated future expenditures (based on year-end costs) to be incurred in developing and producing the proved reserves, discounted using a rate of 10% per year to reflect the estimated timing of the future cash flows. A Federal income tax provision has not been calculated as the income of the Partnership is included in the individual Federal income tax returns of the respective partners.
19
Texland Drilling Program-1981, Ltd. (A Limited Partnership)
Notes to Financial Statements
Discounted future cash flow estimates like those shown below are not intended to represent estimates of the fair value of oil and gas properties. Estimates of fair value should also consider anticipated future oil and gas prices, interest rates, changes in development and production costs and risks associated with future production. Because of these and other considerations, any estimate of fair value is necessarily subjective and imprecise.
The following table summarizes the Partnerships standardized measure of discounted future net cash flows of its ownership interests in proved oil and gas reserves and changes in the standardized measure of discounted future net cash flows.
As of December 31, |
||||||||||||
2002 |
2001 |
2000 |
||||||||||
(in thousands) |
||||||||||||
Future cash inflows |
$ |
13,257 |
|
$ |
5,688 |
|
$ |
16,377 |
| |||
Future production costs |
|
(5,244 |
) |
|
(3,492 |
) |
|
(5,863 |
) | |||
Future development cost |
|
(33 |
) |
|
(43 |
) |
|
(71 |
) | |||
|
7,980 |
|
|
2,153 |
|
|
10,443 |
| ||||
10% annual discount factor |
|
(3,479 |
) |
|
(704 |
) |
|
(5,106 |
) | |||
Standardized measure of discounted future net cash flows |
$ |
4,501 |
|
$ |
1,449 |
|
$ |
5,337 |
| |||
The following table summarizes the changes in the Partnerships standardized measure of discounted future net cash flows.
For the years ended December 31, |
||||||||||||
2002 |
2001 |
2000 |
||||||||||
(in thousands) |
||||||||||||
Oil and gas sales, net of production costs |
$ |
(639 |
) |
$ |
(741 |
) |
$ |
(970 |
) | |||
Net change in prices and production costs |
|
2,024 |
|
|
(3,400 |
) |
|
2,389 |
| |||
Extensions and discoveries |
|
|
|
|
|
|
|
|
| |||
Revisions of previous quantity estimates |
|
2,758 |
|
|
(714 |
) |
|
883 |
| |||
Changes in production rates, timing and other |
|
(1,236 |
) |
|
213 |
|
|
(285 |
) | |||
Accretion of discount |
|
145 |
|
|
554 |
|
|
320 |
| |||
Change in present value of future net revenues |
|
3,052 |
|
|
(4,088 |
) |
|
2,337 |
| |||
Balance, beginning of year |
|
1,449 |
|
|
5,537 |
|
|
3,200 |
| |||
Balance, end of year |
$ |
4,501 |
|
$ |
1,449 |
|
$ |
5,537 |
| |||
20