Back to GetFilings.com



Table of Contents

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

 

Registrant’s 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


Table of Contents

 

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 Partnership’s drilling and exploration phase is complete. Development of the Partnership’s 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 Partnership’s 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 2—Properties

 

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 3—Legal Proceedings

 

None

 

2


Table of Contents

 

Item 4—Submission of Matters to a Vote of Security Holders

 

None

 

PART II

 

Item 5—Market for Registrant’s Common Equity and Related Stockholder Matters

 

Omitted. Not applicable.

 

Item 6—Selected 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 PROGRAM—1981

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


Table of Contents

 

Item 7—Management’s 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 8—Financial Statements and Supplementary Data:

 

See Index to Financial Statements on Page 9 of this report.

 

4


Table of Contents

 

Item 9—Changes 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. Schumacher—Age 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. Namy—Age 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. Wilkes—Age 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


Table of Contents

 

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


Table of Contents

 

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 President—Finance

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


Table of Contents

 


 

Texland Drilling Program-1981, Ltd.

 

Financial Statements

December 31, 2002 and 2001

 


 

8


Table of Contents

 

Texland Drilling Program-1981, Ltd.

Table of Contents

 


Report of Independent Auditors

  

10

Statements of Financial Position

  

11

Statements of Operations

  

12

Statements of Partners’ Capital

  

13

Statements of Cash Flows

  

14

Notes to Financial Statements

  

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


Table of Contents

 

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 Partnership’s 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


Table of Contents

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


Table of Contents

Texland Drilling Program-1981, Ltd. (A Limited Partnership)

Statements of Operations

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


Table of Contents

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


Table of Contents

Texland Drilling Program-1981, Ltd. (A Limited Partnership)

Statements of Cash Flows

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

)

Cash—beginning of year

  

 

2,599

 

  

 

58,887

 

  

 

67,071

 

    


  


  


Cash—End of Year

  

$

36,199

 

  

$

2,599

 

  

$

58,887

 

    


  


  


 

 


See accompanying notes to financial statements.

 

14


Table of Contents

Texland Drilling Program-1981, Ltd. (A Limited Partnership)

Notes to Financial Statements

 


 

 

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 Partnership’s 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


Table of Contents

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 Partnership’s 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 Partnership’s 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


Table of Contents

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 Partnership’s 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


Table of Contents

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


Table of Contents

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 Partnership’s 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


Table of Contents

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 Partnership’s 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 Partnership’s 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