Back to GetFilings.com



Table of Contents

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 September 30, 2004

 

Commission File Number 2-71865

 


 

TEXLAND DRILLING PROGRAM-1981, LTD.

(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 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  ¨

 

This report contains a total of 11 pages.

 



Table of Contents

Texland Drilling Program-1981, Ltd.

 

Index To Financial Statements

 

Reference Page

 

Balance Sheets at September 30, 2004 and December 31, 2003.

   3

Statements of Operations for the Three Months And Nine Months Ended September 30, 2004 and 2003.

   4

Statement of Partners’ Capital at September 30, 2004.

   5

Statements of Cash Flows for Nine Months Ended September 30, 2004 and 2003.

   6

Notes to Financial Statements.

   7-8

 

2


Table of Contents

Texland Drilling Program-1981, Ltd.

(A Limited Partnership)

 

Balance Sheets

September 30, 2004 and December 31, 2003

(Unaudited)

 

     09/30/04

    12/31/03

 

ASSETS

                

Current Assets

                

Cash

   $ 100,223     $ 52,124  

Accounts receivable - trade

     194,966       136,491  

Accounts receivable - managing general partner

     —         1,257  
    


 


       295,189       189,872  
    


 


Property and Equipment, at Cost (Successful Efforts Method)

                

Intangible development costs

     7,372,810       7,346,495  

Lease and well equipment

     4,317,075       4,301,178  

Producing leaseholds

     161,495       161,495  
    


 


       11,851,380       11,809,168  

Accumulated depreciation, depletion and amortization

     (10,263,702 )     (10,178,875 )
    


 


       1,587,678       1,630,293  
    


 


Total Assets

   $ 1,882,867     $ 1,820,165  
    


 


LIABILITIES

                

Current Liabilities

                

Accounts payable - managing general partner

   $ 67,928     $ 42,180  
    


 


Total Current Liabilities

     67,928       42,180  

Asset retirement liability

     182,569       172,235  
    


 


Total Liabilities

     250,497       214,415  

PARTNERS’ CAPITAL

                

Limited partners - 2,425 units outstanding

     1,175,608       1,160,236  

General partners

     456,762       445,514  
    


 


       1,632,370       1,605,750  
    


 


Total Liabilities and Partners’ Capital

   $ 1,882,867     $ 1,820,165  
    


 


 

See accompanying notes to financial statements.

 

3


Table of Contents

Texland Drilling Program-1981, Ltd.

(A Limited Partnership)

 

Statements of Operations

September 30, 2004 and 2003

(Unaudited)

 

     Three Months Ended
September 30,


    Nine Months Ended
September 30,


 
     2004

   2003

    2004

   2003

 

Revenue

                              

Oil and gas sales

   $ 469,730    $ 360,430     $ 1,274,891    $ 1,158,809  

Interest income

     146      114       370      441  

Miscellaneous Income

     —        —         —        —    

Gain on sale of assets

     —        (1,424 )     —        1,403  
    

  


 

  


       469,876      359,120       1,275,261      1,160,653  
    

  


 

  


Expense

                              

Fees to managing general partner

     33,563      22,875       86,438      68,625  

Production expense

     123,467      135,388       357,353      366,878  

Severance tax

     24,139      18,942       66,149      62,024  

Depreciation, depletion and amortization

     28,787      33,785       84,826      99,815  

Other

     1,619      5,337       33,038      27,474  

Accretion expense

     3,444      —         10,334      9,569  
    

  


 

  


       215,019      216,327       638,138      634,385  
    

  


 

  


Income before change in accounting principle

     254,857      142,793       637,123      526,268  

Cumulative effect of change in accounting principle

     —        —         —        214,257  
    

  


 

  


Net Income

   $ 254,857    $ 142,793     $ 637,123    $ 740,525  
    

  


 

  


Allocation of Net Income

                              

Limited partners

   $ 124,930    $ 66,232     $ 296,672    $ 163,654  

General partners

     129,927      76,561       340,451      576,871  
    

  


 

  


     $ 254,857    $ 142,793     $ 637,123    $ 740,525  
    

  


 

  


Net Income per $5,000 Limited Partner (2,425 Units Outstanding)

                              

Net income per limited partner unit before change in accounting principle

   $ 52    $ 27     $ 122    $ 100  

Cumulative effect of change in accounting principle

   $ —      $ —       $ —      $ (33 )
    

  


 

  


Net income per limited partner unit

   $ 52    $ 27     $ 122    $ 67  
    

  


 

  


 

See accompanying notes to financial statements.

 

4


Table of Contents

Texland Drilling Program-1981, Ltd.

(A Limited Partnership)

 

Statements of Partners’ Capital

Nine Months Ended September 30, 2004

(Unaudited)

 

     Limited
Partners


    General
Partners


    Total

 

Balance at December 31, 2003

   $ 1,160,236     $ 445,514     $ 1,605,750  

Partners’ distributions

     (281,300 )     (345,100 )     (626,400 )

Partners’ contributions

     —         15,897       15,897  

Net income

     296,672       340,451       637,123  
    


 


 


Balance at September 30, 2004

   $ 1,175,608     $ 456,762     $ 1,632,370  
    


 


 


 

See accompanying notes to financial statements.

 

5


Table of Contents

Texland Drilling Program-1981, Ltd.

(A Limited Partnership)

 

Statements of Cash Flow

Nine Months Ended September 30, 2004 and 2003

(Unaudited)

 

     2004

    2003

 

Operating Activities

                

Net income

   $ 637,123     $ 740,525  
    


 


Adjustments to reconcile net income to net cash provided by operating activities:

                

Cumulative effect of change in accounting principle

     —         (214,257 )

Accretion expense

     10,334       9,569  

Depreciation, depletion and amortization

     84,826       99,815  

Gain on sale of assets

     —         (1,403 )

(Increase) decrease in accounts receivable

     (57,218 )     508  

(Decrease) increase in accounts payable

     25,749       17,489  

Other

     —         —    
    


 


       63,691       (88,279 )
    


 


Net cash provided by operating activities

     700,814       652,246  
    


 


Investing Activities

                

Acquisition of property and equipment

     (42,212 )     (48,432 )

Proceeds from sale of assets

     —         1,403  
    


 


Net cash used in investing activities

     (42,212 )     (47,029 )
    


 


Financing Activities

                

Partners’ contributions

     15,897       21,114  

Partners’ distributions

     (626,400 )     (592,372 )
    


 


Net cash used in financing activities

     (610,503 )     (571,258 )
    


 


Net Increase in Cash

     48,099       33,959  

Cash - beginning of year

     52,124       36,199  
    


 


Cash - End of Quarter

   $ 100,223     $ 70,158  
    


 


 

See accompanying notes to financial statements.

 

6


Table of Contents

Texland Drilling Program-1981, Ltd.

(A Limited Partnership)

 

Notes To Financial Statements

September 30, 2004

(Unaudited)

 

1. Summary Of Significant Accounting Policies

 

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, L.P. are the General Partners. The Managing General Partner is Texland Petroleum, L.P. The Partnership’s accounting policies are summarized below:

 

Basis Of Accounting

 

The Partnership follows generally accepted accounting principles applicable to established enterprises in the extractive industries under a method which is generally known as the successful method of accounting.

 

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.

 

Abandoned 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.

 

Depletion

 

Leasehold costs of producing properties are amortized on the unit of production method based on 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 using the unit of production method based on estimated proved developed oil and gas reserves.

 

Organization Costs

 

These costs are amortized by the straight-line method over ten years, the life of the Partnership.

 

Federal Income Tax

 

The Partnership files its federal income tax return on the accrual basis.

 

2. Contributions By General Partner (Texland Properties-1981)

 

Under terms of the Partnership Agreement, the General Partner 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 by the General Partner. In addition, Texland Properties-1981 and Texland Petroleum, L.P. have invested in limited partnership units in the amount of $95,000 and $30,000 respectively.

 

7


Table of Contents

Texland Drilling Program-1981, Ltd.

(A Limited Partnership)

 

Notes To Financial Statements (Continued)

September 30, 2004

(Unaudited)

 

3. Fees To Managing General Partner (Texland Petroleum, L.P.)

 

In consideration of its management services rendered, the Managing General Partner is entitled to charge management fees to the Partnership. In addition, for the nine months ended September 30, 2004 and September 30, 2003, the Partnership was charged $120,363 and $127,569 respectively for technical services, accounting services, and supervisory services performed by the employees of the Managing General Partner and such charges are included in intangible development costs, production expenses and fees to Managing General Partner. These charges are allocated between the General and Limited Partners based upon applicable revenue and expense sharing rates.

 

4. Accounting Principles Adopted in 2003

 

On January 1, 2003, the Partnership adopted Statements of Financial Accounting Standards (SFAS) No. 143, “Accounting for Asset Retirement Obligations,” which addresses the financial accounting and reporting obligations and retirement costs related to the retirement of tangible long-lived assets. Among other things, SFAS No. 143 requires oil and gas companies to reflect asset retirement obligation liabilities on the face of the balance sheet at fair value on a discounted basis.