U.S. Securities and Exchange Commission
Washington, D.C. 20549
Form 10-QSB
AMENDED
(Mark One)
[ X ] QUARTERLY REPORT PURSUANT SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 1998
[ ] TRANSITION REPORT PURSUANT SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the transition period from __________ to __________
Commission file number 333-09991
Atlas-Energy for the Nineties-Public #5 Ltd.
(Name of small business issuer in its charter)
Pennsylvania 25-1795703
(State or other jurisdiction of ( I.R.S. Employer identification No.)
incorporated or organization)
311 Rouser Road, Moon Township, Pennsylvania 15108
(Address of principal executive offices) (Zip Code)
Issuer's telephone (412) 262-2830
(Former name, former address and former fiscal year, if changed since last
report)
Check whether the issuer (1) filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 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
Transitional Small Business Disclosure Format (check one):
Yes X No
- -----------------------------------------------------------------------------
PART I
Item 1. Financial Statements
The unaudited Financial Statements of Atlas-Energy for the Nineties-Public
#5 Ltd. (the "Partnership") for the period January 1, 1998 to March 31, 1998
Item 2. Description of Business
The Partnership has drilled and completed approximately 35.91 net wells to
the Clinton/Medina formation in Mercer and Venango Counties, Pennsylvania.
As of March 31, 1998, all 35.91 net wells are in production. The first
quarterly distribution was on June 9, 1997 for natural gas production during
January, February and March, 1997.
Net Production revenue for the three months was $319,764 includes which
pumpers fees of $275.00 per month per well. Expenses for this period include
$75.00 per month per well for administrative costs.
For the next twelve months management believes that the Partnership has
adequate capital. No other wells will be drilled and, therefore, no
additional funds will be required.
Although management does not anticipate that the Partnership will have to
do so, any additional funds which may be required will be obtained from
production revenues from Partnership wells or from borrowings by the
Partnership from Atlas or its affiliates, although Atlas is not
contractually committed to make such a loan. No borrowings will be
obtained from third parties.
PART II
Item 1. Legal Proceeding
None
Item 2. Changes in Securities
None
Item 3. Defaults Upon Senior Securities
None
Item 4. Submission of Matters to a Vote of Securities Holders
None
Item 5. Other Matters
None
Item 6. Reports on Form 8-K
The registrant filed no reports on Form 8-K during the last
quarter of the period covered by this report.
- -----------------------------------------------------------------------------
UNAUDITED FINANCIAL STATEMENTS
ATLAS-ENERGY FOR THE NINETIES--PUBLIC #5 LTD.
A PENNSYLVANIA LIMITED PARTNERSHIP
CONSOLIDATED BALANCE SHEET (UNAUDITED)
As of March 31, 1998 and December 31, 1997
BALANCE SHEET - (UNAUDITED)
ASSETS 3/31/98 12/31/97 Increase
(Decrease)
- -----------------------------------------------------------------------------
Cash $ 5,415 $ 7,979 $ ( 2,564)
Accounts receivable 319,764 393,734 (73,970)
------- ------- ---------
TOTAL CURRENT ASSETS 325,179 401,713 (76,534)
Oil and gas wells and leases 7,171,254 7,412,992 (241,738)
Organizational and syndication costs 1,028,491 1,063,161 (34,670)
---------- ---------- ----------
TOTAL ASSETS $8,524,924 $8,877,866 $(352,942)
========== ========== ==========
LIABILITIES AND PARTNERS' CAPITAL
Accounts payable $ 10,741 12,099 (1,358)
Partners' capital 8,514,183 8,865,767 (351,584)
--------- --------- ---------
TOTAL LIABILITIES AND PARTNERS CAPITAL $8,524,924 $8,877,866 $(352,942)
========= ========= =========
- --------------------------------------------------------------------------
ATLAS-ENERGY FOR THE NINETIES--PUBLIC #5 LTD.
A PENNSYLVANIA LIMITED PARTNERSHIP
STATEMENT OF INCOME
For the three months ended March 31, 1998 and 1997
Three Months Ended First Quarter Ended
March 31, March 31,
1998 1997 1998 1997
------------------ -------------------
REVENUE
Natural gas sales $412,892 $134,445 $412,892 $134,445
Less direct operating costs:
Royalty interest 52,306 16,771 52,306 16,771
Other 40,822 14,677 40,822 14,677
---------- -------- -------- --------
93,128 31,448 93,128 31,448
---------- -------- -------- --------
Net Production Revenues 319,764 102,997 319,764 102,997
Interest Income 1,976 140 1,976 140
---------- -------- -------- --------
Total Revenue 321,740 103,137 321,740 103,137
EXPENSES
Depletion and depreciation
of oil and gas wells and
leases 241,738 81,375 241,738 81,375
Amortization of organization
and syndication costs 34,670 11,634 34,670 11,634
General and administrat. fees 7,535 3,075 7,535 3,075
Professional fees 9,468 7,446 9,468 7,446
Other 320 3,798 320 3,798
---------- ------- ------- -------
Total Expenses 293,731 107,328 293,731 107,328
---------- ------- ------- -------
NET (LOSS) $ 28,009 $(4,191) $ 28,009 $(4,191)
========== ======== ========= ========
- -----------------------------------------------------------------
ATLAS-ENERGY FOR THE NINETIES--PUBLIC #5 LTD.
A PENNSYLVANIA LIMITED PARTNERSHIP
STATEMENT OF CASH FLOWS (UNAUDITED)
For the three months ended March 31, 1998 and 1997
Three Months Ended
March 31,
1998 1997
--------------------
Increase (Decrease) in Cash
Cash flows from operating activities
Net Income (Loss) $ 28,009 $(4,191)
Adjustments to reconcile net income to net cash
provided by operating activities:
Depletion and depreciation 241,738 81,375
Amortization 34,670 11,634
Decrease (Increase) accounts receivable 73,970 (97,623)
(Decrease) Increase in accounts payable (1,358) 14,069
----------- ----------
Net cash provided by operating activities 377,029 5,264
Cash flows used in financing activities:
Distributions to Partners ( 379,593) ( 21,639)
---------- ---------
Net (Decrease) in Cash (2,564) (16,375)
Cash at beginning of period 7,979 21,639
Cash at end of period $5,415 $5,264
========== ========
- ---------------------------------------------------------------------
ATLAS-ENERGY FOR THE NINETIES--PUBLIC #5 LTD.
A PENNSYLVANIA LIMITED PARTNERSHIP
STATEMENT OF CHANGES IN PARTNERS' CAPITAL ACCOUNTS
For the three months ended March 31, 1998
MANAGING
GENERAL OTHER
PARTNER PARTNERS TOTAL
BALANCE AT JANUARY 1, 1998 $1,530,389 $7,335,378 $8,865,767
Participation in revenue and expenses:
Natural gas sales 79,941 239,823 319,764
Interest 494 1,482 1,976
Depletion and depreciation ( 11,043) ( 230,695) (241,738)
Amortization ( 34,670) 0 (34,670)
Other costs ( 4,331) ( 12,992) (17,323)
----------- ---------- --------
Net income (loss) 30,391 ( 2,382) 28,009
Distributions (125,840) ( 253,753) (379,593
----------- ----------- ----------
BALANCE AT MARCH 31, 1998 $1,434,940 $7,079,243 $8,514,183
=========== ========== ==========
- -----------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
ATLAS-ENERGY FOR THE NINETIES--PUBLIC #5 LTD.
A PENNSYLVANIA LIMITED PARTNERSHIP
March 31, 1998
1. INTERIM FINANCIAL STATEMENTS
The financial statements as of March 31, 1998 and for the three months then
ended have been prepared by the management of the Partnership without
audit, pursuant to the rules and regulations of the Securities and Exchange
Commission. Certain information and footnote disclosures normally included
in financial statements prepared in accordance with generally accepted
accounting principles have been omitted pursuant to such rules and
regulations, although the Partnership believes that the disclosures are
adequate to make the information presented not misleading. These financial
statements should be read in conjunction with the audited December 31, 1997
financial statements. In the opinion of management, all adjustments
(consisting of only normal recurring accruals) considered necessary for
presentation have been included.
2. SIGNIFICANT ACCOUNTING POLICIES
The Partnership uses the successful efforts method of accounting for oil
and gas activities. Costs to acquire mineral interests in oil and gas
properties, drill and equip wells and organizational and syndication costs
are capitalized. Oil and gas properties are periodically assessed and when
unamortized costs exceed expected future net cash flows, a loss is
recognized by a charge to income.
Capitalized costs of oil and gas wells, leases and organization and
syndication costs are depreciated, depleted and amortized by the unit of
production method.
- -----------------------------------------------------------------------------
MANAGEMENT'S DISCUSSION AND ANALYSIS
Management's discussion and analysis should be read in conjunction with the
financial statements and notes thereto.
Results of Operations
- ---------------------
Three Months (Quarter) Ended March 31, 1998
- -------------------------------------------
Net production revenue for the three months ended March 31, 1998 are up
$216,767 (210%) due primarily to normal inclines in natural gas production
from 55,945 Mcf in the three months ended March 31, 1997 to 166,260 Mcf
in the current three months. The production inclines are net of increases in
revenues and operating costs attributable to wells being on-line for the full
period in the current three months compared with the prior year. Natural gas
prices increased by $.08/Mcf to $2.48/Mcf during the current three months.
Financial Position
- ------------------
Liquidity
- ---------
The partnership's working capital, for the first quarter ending
March 31, 1998, decreased 19.3% from $389,614 at December 31,
1997 to $314,438 at March 31, 1998. The decrease is due to the comparison
of a full years activity versus the first quarter activity. Upon comparing
quarter to quarter results, there is an increase of 254% attributable to wells
being on-line for the full period in the current three months compared with
the prior year.
Capital Resources
- -----------------
There were no new material commitments for capital expenditures during the
period and the Partnership does not expect any in the foreseeable future.
SIGNATURES
In accordance with Section 13 or 15(d) of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto
duly authorized.
Atlas-Energy for the Nineties--Public #5 Ltd.
By (Signature and Title): Atlas Resources, Inc.,
Managing General Partner
By (Signature and Title): /s/ James R. O'Mara
James R. O'Mara
President, Chief Executive Officer and a Director
Date: March 31, 1998
In Accordance with the Exchange Act, this report has been signed by the
following persons on behalf of the registrant and in the capacities and on
the dates indicated.
By (Signature and Title): /s/ James R. O'Mara
James R. O'Mara
President, Chief Executive Officer and a Director
Date: March 31, 1998
By (Signature and Title): /S/ Tony C. Banks
Tony C. Banks
Vice President and Chief Financial Officer
Date: March 31, 1998
- ------------------------------------------------------------------------
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1998
<PERIOD-END> MAR-30-1998
<CASH> 5,415
<SECURITIES> 0
<RECEIVABLES> 319,764
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 325,179
<PP&E> 9,557,6629
<DEPRECIATION> (1,357,917)
<TOTAL-ASSETS> 8,524,924
<CURRENT-LIABILITIES> 10,741
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 0
<TOTAL-LIABILITY-AND-EQUITY> 8,524,924
<SALES> 412,892
<TOTAL-REVENUES> 414,868
<CGS> 334,866
<TOTAL-COSTS> 334,866
<OTHER-EXPENSES> 51,993
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 28,009
<INCOME-TAX> 0
<INCOME-CONTINUING> 28,009
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 28,009
<EPS-PRIMARY> 0
<EPS-DILUTED> 0
</TABLE>
