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 |
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 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.
Texland Drilling Program-1981, Ltd.
Index To Financial Statements
Reference Page
| 3 | ||
| Statements of Operations for the Three Months And Nine Months Ended September 30, 2004 and 2003. |
4 | |
| 5 | ||
| Statements of Cash Flows for Nine Months Ended September 30, 2004 and 2003. |
6 | |
| 7-8 | ||
2
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
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
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
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
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 Partnerships 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
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.