<PAGE>
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K
(MARK ONE)
[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]
FOR THE FISCAL YEAR ENDED DECEMBER 31, 1995
[_] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
FOR THE TRANSITION PERIOD FROM TO
----- -----
COMMISSION FILE NUMBER: 1-8424
SABINE ROYALTY TRUST
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
TEXAS 75-6297143
(I.R.S. EMPLOYER IDENTIFICATION NO.)
(STATE OR OTHER JURISDICTION OF
INCORPORATION OR ORGANIZATION)
TRUST DIVISION NATIONSBANK OF TEXAS,
N.A. NATIONSBANK PLAZA 12TH FLOOR 901
MAIN STREET DALLAS, TEXAS
(ADDRESS OF PRINCIPAL EXECUTIVE 75202
OFFICES) (ZIP CODE)
REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (214) 508-2400
SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:
NAME OF EACH EXCHANGE
TITLE OF EACH CLASS ON WHICH REGISTERED
------------------- ---------------------
UNITS OF BENEFICIAL INTEREST NEW YORK STOCK EXCHANGE
SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT: NONE
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
--- ---
Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to
the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. X
---
At March 15, 1996, there were 14,579,345 units of beneficial interest
outstanding and the aggregate market value of such units (based on the closing
sale price on the New York Stock Exchange) held by non-affiliates of the
registrant was approximately $128,030,555.
DOCUMENTS INCORPORATED BY REFERENCE
Listed below is the only document parts of which are incorporated herein by
reference and the parts of this report into which the document is
incorporated:
1995 ANNUAL REPORT TO UNIT HOLDERS--PART II
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>
TABLE OF CONTENTS
<TABLE>
<CAPTION>
PAGE
----
PART I
<C> <S> <C>
Item 1. Business...................................................... 1
Description of the Trust...................................... 1
Assets of the Trust........................................ 2
Liabilities of the Trust................................... 2
Duties and Limited Powers of Trustee....................... 2
Liabilities of Trustee..................................... 3
Duration of Trust.......................................... 3
Voting Rights of Unit Holders.............................. 3
Description of Units.......................................... 4
Distributions of Net Income................................ 4
Transfer................................................... 4
Reports to Unit Holders.................................... 5
Liability of Unit Holders.................................. 5
Possible Divestiture of Units.............................. 5
Federal Taxation.............................................. 6
State Law and Tax Considerations.............................. 8
Regulation and Prices......................................... 9
Regulation................................................. 9
Prices..................................................... 10
Item 2. Properties.................................................... 11
Title......................................................... 11
Reserves...................................................... 11
Item 3. Legal Proceedings............................................. 16
Item 4. Submission of Matters to a Vote of Security Holders........... 16
PART II
Item 5. Market for Registrant's Common Equity and Related Stockholder
Matters....................................................... 16
Item 6. Selected Financial Data....................................... 16
Item 7. Management's Discussion and Analysis of Financial Condition
and Results of Operations..................................... 16
Item 8. Financial Statements and Supplementary Data................... 16
Item 9. Changes in and Disagreements with Accountants on Accounting
and Financial Disclosure...................................... 16
PART III
Item 10. Directors and Executive Officers of the Registrant............ 16
Item 11. Executive Compensation........................................ 17
Item 12. Security Ownership of Certain Beneficial Owners and
Management.................................................... 17
Item 13. Certain Relationships and Related Transactions................ 17
PART IV
Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-
K............................................................. 17
</TABLE>
(i)
<PAGE>
PART I
ITEM 1. BUSINESS.
DESCRIPTION OF THE TRUST
Sabine Royalty Trust (the "Trust") is an express trust formed under the laws
of the State of Texas by the Sabine Corporation Royalty Trust Agreement (the
"Trust Agreement") made and entered into effective as of December 31, 1982,
between Sabine Corporation, as trustor, and InterFirst Bank Dallas, N.A.
("InterFirst"), as trustee. The current trustee of the Trust is NationsBank of
Texas, N.A. ("NationsBank"). In accordance with the successor trustee
provisions of the Trust Agreement, NationsBank, as trustee of the Trust (the
"Trustee"), is subject to all the terms and conditions of the Trust Agreement.
The principal office of the Trust (sometimes referred to herein as the
"Registrant") is located at NationsBank Plaza, 12th Floor, 901 Main Street,
Dallas, Texas 75202. The telephone number of the Trust is (214) 508-2400.
On November 12, 1982, the shareholders of Sabine Corporation approved and
authorized Sabine Corporation's transfer of royalty and mineral interests,
including landowner's royalties, overriding royalty interests, minerals (other
than executive rights, bonuses and delay rentals), production payments and any
other similar, nonparticipatory interest, in certain producing and proved
undeveloped oil and gas properties located in Florida, Louisiana, Mississippi,
New Mexico, Oklahoma and Texas (the "Royalty Properties") to the Trust. The
conveyances of the Royalty Properties to the Trust were effective with respect
to production as of 7:00 a.m. (local time) on January 1, 1983.
In order to avoid uncertainty under Louisiana law as to the legality of the
Trustee's holding record title to the Royalty Properties located in that state,
title to such properties is held by a separate trust formed under the laws of
Louisiana, the sole beneficiary of which is the trust. Sabine Louisiana Royalty
Trust is a passive entity, with the trustee thereof, Hibernia National Bank in
New Orleans, having only such powers as are necessary for the collection of and
distribution of revenues from and the protection of the Royalty Properties
located in Louisiana and the payment of liabilities of Sabine Louisiana Royalty
Trust. A separate trust also was established to hold record title to the
Royalty Properties located in Florida. Legislation was adopted in Florida in
1992 that eliminated the provision of Florida law that prohibited the Trustee
from holding record title to the Royalty Properties located in that state. In
November 1993, record title to the Royalty Properties held by the trustee of
Sabine Florida Land Trust was transferred to the Trustee. As used herein, the
term "Royalty Properties" includes the Royalty Properties held directly by the
Trust and the Royalty Properties located in Louisiana and Florida that are or
were held indirectly through the Trust's ownership of 100 percent beneficial
interest of Sabine Louisiana Royalty Trust and Sabine Florida Land Trust. In
discussing the Trust, this report disregards the technical ownership
formalities described in this paragraph, which have no effect on the tax or
accounting treatment of the Royalty Properties, since the observance thereof
would significantly complicate the information presented herein without any
corresponding benefit to Unit holders.
Certificates evidencing units of beneficial interest (the "Units") in the
Trust were mailed on December 31, 1982 to the shareholders of Sabine
Corporation of record on December 23, 1982, on the basis of one Unit for each
outstanding share of common stock of Sabine Corporation. The Units are listed
and traded on the New York Stock Exchange under the symbol "SBR".
In May 1988, Sabine Corporation was acquired by Pacific Enterprises, a
California corporation. Through a series of mergers, Sabine Corporation was
merged into Pacific Enterprises Oil Company (USA) ("Pacific (USA)"), a
California corporation and a wholly owned subsidiary of Pacific Enterprises,
effective January 1, 1990. This acquisition and the subsequent mergers had no
effect on the Units. Pacific (USA), as successor to Sabine Corporation, assumed
by operation of law all of Sabine
1
<PAGE>
Corporation's rights and obligations with respect to the Trust. References
herein to Pacific (USA) shall be deemed to include Sabine Corporation where
appropriate.
In connection with the transfer of the Royalty Properties to the Trust upon
its formation, Sabine Corporation had reserved to itself all executive rights,
including rights to execute leases and to receive bonuses and delay rentals.
In January 1993, Pacific (USA) completed the sale of substantially all of
Pacific USA's producing oil an gas assets to Hunt Oil Company. The sale did
not include the executive rights relating to the Royalty Properties, and
Pacific (USA)'s ownership of such rights was not affected by the sale.
The following summaries of certain provisions of the Trust Agreement are
qualified in their entirety by reference to the Trust Agreement itself, which
is an exhibit to the Form 10-K and available upon request from the Trustee.
The definitions, formulas, accounting procedures and other terms governing the
Trust are complex and extensive and no attempt has been made below to describe
all such provisions. Capitalized terms not otherwise defined herein are used
with the meanings ascribed to them in the Trust Agreement.
ASSETS OF THE TRUST
The Royalty Properties are the only assets of the Trust, other than cash
being held for the payment of expenses and liabilities and for distribution to
the Unit holders. Pending such payment of expenses and distribution to Unit
holders, cash may be invested by the Trustee only in certificates of deposit,
United States government securities or repurchase agreements secured by United
States government securities. See "Duties and Limited Powers of Trustee"
below.
LIABILITIES OF THE TRUST
Because of the passive nature of the Trust's assets and the restrictions on
the power of the Trustee to incur obligations, it is anticipated that the only
liabilities the Trust will incur are those for routine administrative
expenses, such as insurance and trustee's fees, and accounting, engineering,
legal and other professional fees. The total general and administrative
expenses of the Trust for 1995 were $1,367,310, of which, pursuant to the
terms of the Trust Agreement, $187,966 was paid to NationsBank, as Trustee,
and $563,908 was paid to NationsBank, as escrow agent.
DUTIES AND LIMITED POWERS OF TRUSTEE
The duties of the Trustee are specified in the Trust Agreement and by the
laws of the State of Texas. The basic function of the Trustee is to collect
income from the Trust properties, to pay out of the Trust's income and assets
all expenses, charges and obligations, and to pay available income to Unit
holders. Since Pacific (USA) has retained the executive rights with respect to
the minerals included in the Royalty Properties and the right to receive any
future bonus payments or delay rentals resulting from leases with respect to
such minerals, the Trustee is not required to make any investment or operating
decision with respect to the Royalty Properties.
The Trust has no employees. Administrative functions of the Trust are
performed by the Trustee.
The Trustee has the discretion to establish a cash reserve for the payment
of any liability that is contingent or uncertain in amount or that otherwise
is not currently due and payable. The Trustee has the power to borrow funds
required to pay liabilities of the Trust as they become due and pledge or
otherwise encumber the Trust's properties if it determines that the cash on
hand is insufficient to pay such liabilities. Borrowings must be repaid in
full before any further distributions are made to Unit holders. All
distributable income of the Trust is distributed on a monthly basis. The
Trustee is required to invest any cash being held by it for distribution on
the next Distribution Date or as a reserve for liabilities in certificates of
deposit, United States government securities or repurchase agreements
2
<PAGE>
secured by United States government securities. The Trustee furnishes Unit
holders with periodic reports. See "Item 1--Description of Units--Reports to
Unit Holders".
The Trust Agreement grants the Trustee only such rights and powers as are
necessary to achieve the purposes of the Trust. The Trust Agreement prohibits
the Trustee from engaging in any business, commercial or, with certain
exception, investment activity of any kind and from using any portion of the
assets of the Trust to acquire any oil and gas lease, royalty or other mineral
interest other than the Royalty Properties. The Trustee may sell Trust
properties only as authorized by a vote of the Unit holders, or when necessary
to provide for the payment of specific liabilities of the Trust then due or
upon termination of the Trust. Pledges or other encumbrances to secure
borrowings are permitted without the authorization of unit holders if the
Trustee determines such action is advisable. Any sale of Trust properties must
be for cash unless otherwise authorized by the Unit holders or unless the
properties are being sold to provide for the payment of specific liabilities
of the Trust then due, and the Trustee is obligated to distribute the
available net proceeds of any such sale to the Unit holders.
LIABILITIES OF TRUSTEE
The Trustee is to be indemnified out of the assets of the Trust for any
liability, expense, claim, damage or other loss incurred by it in the
performance of its duties unless such loss results from its negligence, bad
faith or fraud or from its expenses in carrying out such duties exceeding the
compensation and reimbursement it is entitled to under the Trust Agreement.
The Trustee can be reimbursed out of the Trust assets for any liability
imposed upon the Trustee for is failure to ensure that the Trust's liabilities
are satisfiable only out of Trust assets. In no event will the Trustee be
deemed to have acted negligently, fraudulently or in bad faith if it takes or
suffers action in good faith in reliance upon and in accordance with the
advice of parties considered to be qualified as experts on the matters
submitted to them. The Trustee is not entitled to indemnification from Unit
holders except in certain limited circumstances related to the replacement of
mutilated, destroyed, lost or stolen certificates. See "Item 1--Description of
Units--Liability of Unit Holders".
DURATION OF TRUST
The Trust is irrevocable and Pacific (USA) has no power to terminate the
Trust or, except with respect to certain corrective amendments, to alter or
amend the terms of the Trust Agreement. The Trust will exist until it is
terminated by (i) two successive fiscal years in which the Trust's gross
revenues from the Royalty Properties are less than $2,000,000 per year, (ii) a
vote of Unit holders as described below under "Voting Rights of Unit Holders"
or (iii) operation of provisions of the Trust Agreement intended to permit
compliance by the Trust with the "rule against perpetuities". Upon the
termination of the Trust, the Trustee will continue to act in such capacity
until all the assets of the Trust are distributed. The Trustee will sell all
Trust properties for cash (unless the Unit holders authorize the sale for a
specified non-cash consideration, in which event the Trustee may, but is not
obligated to, consummate such non-cash sale) in one or more sales and, after
satisfying all existing liabilities and establishing adequate reserves for the
payment of contingent liabilities, will distribute all available proceeds to
the Unit holders.
VOTING RIGHTS OF UNIT HOLDERS
Although Unit holders possess certain voting rights, their voting rights are
not comparable to those of shareholders of a corporation. For example, there
is no requirement for annual meetings of Unit holders or for annual or other
periodic re-election of the Trustee.
The Trust Agreement may be amended by the affirmative vote of a majority of
the outstanding Units at any duly called meeting of Unit holders. However, no
such amendment may alter the relative rights of Unit holders unless approved
by the affirmative vote of 100 percent of the Unit holders and by the Trustee.
In addition, certain special voting requirements can be amended only if such
3
<PAGE>
amendment is approved by the holders of at least 80 percent of the outstanding
Units and by the Trustee.
Removal of the Trustee requires the affirmative vote of the holders of a
majority of the Units represented at a duly called meeting of Unit holders. In
the event of a vacancy in the position of Trustee or if the Trustee has given
notice of its intention to resign, a successor trustee of the Trust may be
appointed by similar voting approval of the Unit holders.
The sale of all or any part of the assets of the Trust must be authorized by
the affirmative vote of the holders of a majority of the outstanding Units.
However, the Trustee may, without a vote of the Unit holders, sell all or any
part of the Trust assets upon termination of the Trust or otherwise if
necessary to provide for the payment of specific liabilities of the Trust then
due. The Trust can be terminated by the Unit holders only if the termination
is approved by the holders of a majority of the outstanding Units.
Meetings of Unit holders may be called by the Trustee at any time at its
discretion and must be called by the Trustee at the written request of holders
of not less than 10 percent of the then outstanding Units. The presence of a
majority of the outstanding Units is necessary to constitute a quorum and Unit
holders may vote in person or by proxy.
Notice of any meeting of Unit holders must be given not more than 60 nor
less than 20 days prior to the date of such meeting. The notice must state the
purposes of the meeting and no other matter may be presented or acted upon at
the meeting.
DESCRIPTION OF UNITS
Each Unit represents an equal undivided share of beneficial interest in the
Trust and is evidenced by a transferable certificate issued by the Trustee.
Each Unit entitles its holder to the same rights as the holder of any other
Unit, and the Trust has no authorized or outstanding class of equity security.
At March 15, 1996, there were 14,579,345 Units outstanding.
The Trust may not issue additional Units unless such issuance is approved by
the holders of at least 80 percent of the outstanding Units and by the
Trustee. Under limited circumstances, Units may be redeemed by the Trust and
cancelled. See "Possible Divestiture of Units" below.
DISTRIBUTIONS OF NET INCOME
The identity of Unit holders entitled to receive distributions of Trust
income and the amounts thereof are determined as of each Monthly Record Date.
Unit holders of record as of the Monthly Record Date (the 15th day of each
calendar month except in limited circumstances) are entitled to have
distributed to them the calculated Monthly Income Amount for the related
Monthly Period no later than 10 business days after the Monthly Record Date.
The Monthly Income Amount is the excess of (i) revenues from the Trust
properties plus any decrease in cash reserves previously established for
contingent liabilities and any other cash receipts of the Trust over (ii) the
expenses and payments of liabilities of the Trust plus any increase in cash
reserves for contingent liabilities.
TRANSFER
Units are transferable on the records of the Trustee upon surrender of any
certificate in proper form for transfer and compliance with such reasonable
regulations as the Trustee may prescribe. No service charge is made to the
transferor or transferee for any transfer of a Unit, but the Trustee may
require payment of a sum sufficient to cover any tax or governmental charge
that may be imposed in relation to such transfer. Until any such transfer, the
Trustee may conclusively treat the holder of a
4
<PAGE>
Unit shown by its records as the owner of that Unit for all purposes. Any such
transfer of a Unit will, as to the Trustee, vest in the transferee all rights
of the transferor at the date of transfer, except that the transfer of a Unit
after the Monthly Record Date for a distribution will not transfer the right
of the transferor to such distribution.
The transfer of Units by gift and the transfer of Units held by a decedent's
estate, and distributions from the Trust in respect thereof, may be restricted
under applicable state law. See "Item 1--State Law and Tax Considerations".
Chemical Shareholder Services Group, Inc. serves as transfer agent and
registrar for the Units.
REPORTS TO UNIT HOLDERS
As promptly as practicable following the end of each fiscal year, the
Trustee mails to each person who was a Unit holder on any Monthly Record Date
during such fiscal year, a report showing in reasonable detail on a cash basis
the receipts and disbursements and income and expenses of the Trust for
federal and state tax purposes for each Monthly Period during such fiscal year
and containing sufficient information to enable Unit holders to make all
calculations necessary for federal and state tax purposes. As promptly as
practicable following the end of each of the first three fiscal quarters of
each year, the Trustee mails a report for such fiscal quarter showing in
reasonable detail on a cash basis the assets and liabilities, receipts and
disbursements, and income and expenses of the Trust for such fiscal quarter to
Unit holders of record on the last Monthly Record Date immediately preceding
the mailing thereof. Within 120 days following the end of each fiscal year, or
such shorter period as may be required by the New York Stock Exchange, the
Trustee mails to Unit holders of record on the last Monthly Record Date
immediately preceding the mailing thereof, an annual report containing audited
financial statements of the Trust and an audited statement of fees and
expenses paid by the Trust to NationsBank, as Trustee and escrow agent. See
"Federal Taxation" below.
Each Unit holder and his duly authorized agent has the right, during
reasonable business hours at his own expense, to examine and make audits of
the Trust and the records of the Trustee, including lists of Unit holders, for
any proper purpose in reference thereto.
LIABILITY OF UNIT HOLDERS
As regards the Unit holders, the Trustee, in engaging in any activity or
transaction that results or could result in any kind of liability, will be
fully liable if the Trustee fails to take reasonable steps necessary to ensure
that such liability is satisfiable only out of the Trust assets (even if the
assets are inadequate to satisfy the liability) and in no event out of amounts
distributed to, or other assets owned by, Unit holders. However, the Trust
might be held to constitute a "joint stock company" under Texas law, which is
unsettled on this point, and therefore a Unit holder may be jointly and
severally liable for any liability of the Trust if the satisfaction of such
liability was not contractually limited to the assets of the Trust and the
assets of both the Trust and the Trustee are not adequate to satisfy such
liability. In view of the substantial value and passive nature of the Trust
assets, the restrictions on the power of the Trustee to incur liabilities and
the required financial net worth of any trustee of the Trust, the imposition
of any liability on a Unit holder is believed to be extremely unlikely.
POSSIBLE DIVESTITURE OF UNITS
The Trust Agreement imposes no restrictions based on nationality or other
status of the persons or entities which are eligible to hold Units. However,
the Trust Agreement provides that if at any time the Trust or the Trustee is
named a party in any judicial or administrative proceeding seeking the
cancellation or forfeiture of any property in which the Trust has an interest
because of the nationality, or any other status, of any one or more Unit
holders, the following procedure will be applicable:
1. The Trustee will give written notice to each holder whose nationality
or other status is an issue in the proceeding of the existence of such
controversy. The notice will contain a reasonable
5
<PAGE>
summary of such controversy and will constitute a demand to each such
holder that he dispose of his Units within 30 days to a party not of the
nationality or other status at issue in the proceeding described in the
notice.
2. If any holder fails to dispose of his Units in accordance with such
notice, the Trustee shall have the preemptive right to redeem and shall
redeem, at any time during the 90-day period following the termination of
the 30-day period specified in the notice, any Unit not so transferred for
a cash price equal to the closing price of the Units on the stock exchange
on which the Units are then listed or, in the absence of any such listing,
the mean between the closing bid and asked prices for the Units in the
over-the-counter market, as of the last business day prior to the
expiration of the 30-day period stated in the notice.
3. The Trustee shall cancel any Unit acquired in accordance with the
foregoing procedures.
4. The Trustee may, in its sole discretion, cause the Trust to borrow any
amount required to redeem Units.
FEDERAL TAXATION
In May 1983, the Internal Revenue Service (the "Service") ruled that the
Trust would be classified as a grantor trust for federal income tax purposes
and not as an association taxable as a corporation. Accordingly, the income
and deductions of the Trust are reportable directly by Unit holders for
federal income tax purposes. The Service also ruled that Unit holders would be
entitled to deduct cost depletion with respect to their investment in the
Trust and that the transfer of a Unit in the Trust would be considered to be a
transfer of a proportionate part of the properties held by the Trust.
Transferees of Units transferred after October 11, 1990 may be eligible to
use the percentage depletion deduction on oil and gas income thereafter
attributable to such Units, if the percentage depletion deduction would exceed
cost depletion. However, no Unit holders were eligible to claim percentage
depletion deductions for 1990 or any subsequent year because cost depletion
has exceeded percentage depletion.
If a taxpayer disposes of any "section 1254 property" (certain oil, gas,
geothermal or other mineral property), and if the adjusted basis of such
property includes adjustments for deductions for depletion under section 611
of the Internal Revenue Code (the "Code"), the taxpayer generally must
recapture the amount deducted for depletion in ordinary income (to the extent
of gain realized on the disposition of the property). This depletion recapture
rule applies to any dispositon of property that was placed in service by the
taxpayer after December 31, 1986. Detailed rules set forth in Sections 1.1254-
1 through 1.1254-6 of the United States Treasury regulations govern
dispositions of property after March 13, 1995. The Service will likely take
the position that a Unit holder who purchases a Unit subsequent to December
31, 1986 must recapture depletion upon the disposition of that Unit.
In order to facilitate creation of the Trust and to avoid the administrative
expense and inconvenience of daily reporting to Unit holders by the Trustee,
the conveyances by Sabine Corporation of the Royalty Properties located in
five of the six states provided for the execution of an escrow agreement by
Sabine Corporation and InterFirst (the initial trustee of the Trust), in its
capacities as trustee of the Trust and as escrow agent. The conveyances by
Sabine Corporation of the Royalty Properties located in Louisiana provided for
the execution of a substantially identical escrow agreement by Sabine
Corporation and Hibernia National Bank in New Orleans, in the capacities of
escrow agent and of trustee of Sabine Louisiana Royalty Trust.
Pursuant to the terms of the escrow agreements and the conveyances of the
Royalty Properties, the proceeds of production from the Royalty Properties for
each calendar month, and interest thereon,
6
<PAGE>
are collected by the escrow agents and are paid to and received by the Trust
only on the next Monthly Record Date. The escrow agents have agreed to
endeavor to assure that they incur and pay expenses and fees for each calendar
month only on the next Monthly Record Date. The Trust Agreement also provides
that the Trustee is to endeavor to assure that income of the Trust will be
accrued and received and expenses of the Trust will be incurred and paid only
on each Monthly Record Date.
Assuming that the escrow arrangement is recognized for federal income tax
purposes and that the Trustee and the escrow agents are able to control the
timing of income and expenses, as stated above, cash and accrual basis Unit
holders should be treated as realizing income only on each Monthly Record
Date. The Trustee and the escrow agents may not be able to cause third party
expenses to be incurred on each Monthly Record Date in all instances. Cash
basis Unit holders, however, should be treated as having paid all expenses and
fees only when such expenses and fees are actually paid. Even if the escrow
arrangement is recognized for federal income tax purposes, however, accrual
basis Unit holders might be considered to have accrued expenses when such
expenses are incurred rather than on each Monthly Record Date when paid.
No ruling was requested from the Service with respect to the effect of the
escrow arrangement. Due to the absence of direct authority and the factual
nature of the characterization of the relationship among the escrow agent,
Pacific (USA) and the Trust, no opinion has been expressed by legal counsel
with respect to the tax consequences of the escrow arrangement. In the absence
of the escrow arrangement, the Unit holders would be deemed to receive or
accrue income from production from the Royalty Properties (and interest
income) on a daily basis, in accordance with their method of accounting, as
the proceeds from production and interest thereon were received or accrued by
the Trust. If the escrow arrangement is recognized, the income from the
Royalty Properties for a calendar month and interest income thereon will be
taxed to the holder of the Unit on the next Monthly Record Date without regard
to the ownership of the Unit prior to that date. The Trustee is treating the
escrow arrangement as effective for tax purposes and has furnished tax
information to Unit holders on that basis.
The Service might take the position that the escrow arrangement should be
ignored for tax purposes. In such case, the Trustee could be required to
report the proceeds from production and interest income thereon to the Unit
holders on a daily basis resulting in a substantial increase in the
administrative expense of the Trust. In the event of a transfer of a Unit, the
income and the depletion deduction attributable to the Royalty Properties for
the period up to the date of transfer would be allocated to the transferor,
and the income and depletion deduction attributable to the Royalty Properties
on and after the date of transfer would be allocated to the transferee, even
though the transferee was the holder of the Unit on the next Monthly Record
Date and, therefore, would be entitled to the monthly income distribution.
Thus, if the escrow arrangement is not recognized, a mismatching of such
income and deduction could occur between a transferor and a transferee upon
the transfer of a Unit.
Unit holders of record on each Monthly Record Date are entitled to receive
monthly distribution. See "Distribution of Net Income" above. The terms of the
escrow agreements and the Trust Agreement, as described above, seek to assure
that taxable income attributable to such distributions will be reported by the
Unit holder who receives such distributions, assuming that such holder is the
holder of record on the Monthly Record Date. In certain circumstances,
however, a Unit holder may be required to report taxable income attributable
to his Units but the Unit holder will not receive the distribution
attributable to such income. For example, if the Trustee establishes a reserve
or borrows money to satisfy debts and liabilities of the Trust, income used to
establish such reserve or to repay such loan will be reported by the Unit
holder, even though such income is not distributed to the Unit holder.
7
<PAGE>
Interest and royalty income attributable to ownership of Units and any gain
on the sale thereof are considered portfolio income, and not income from a
"passive activity", and therefore generally may not be offset by losses from
any passive activities.
Individuals may deduct "miscellaneous itemized deductions" (including, in
general, investment expenses) only to the extent that such expenses exceed two
percent of the individual's adjusted gross income. Although the Trustee
believes that no portion of a Unit holder's share of administrative expenses
of the Trust is subject to the floor, it is possible that the Service could
take such a position.
The foregoing summary is not exhaustive, and many other provisions of the
federal tax laws may affect individual Unit holders. Each Unit holder should
consult his personal tax adviser with respect to the effects of his ownership
of Units on his personal tax situation.
STATE LAW AND TAX CONSIDERATIONS
The following is intended as a brief summary of certain information
regarding state income taxes and other state law matters affecting the Trust
and the Unit holders. Unit holders are urged to consult their own legal and
tax advisers with respect to these matters.
Texas. Texas does not impose an income tax. Therefore, no part of the income
produced by the Trust is subject to an income tax in Texas. However,
corporations doing business in Texas are subject to the Texas franchise tax,
which includes a calculation based upon the corporation's taxable income for
federal income tax purposes. It is currently unclear whether the ownership of
Units would be sufficient to subject a corporate Unit holder who is not
otherwise doing business in Texas to the franchise tax. Under certain
circumstances, Texas inheritance tax may be applicable to property in Texas
(including intangible personal property such as the Units) of both resident
and nonresident decedents.
Louisiana. Units held by residents of Louisiana, to the extent that they
represent a proportionate share of mineral royalties from mineral interests
located in Louisiana, are subject to Louisiana inheritance and other taxes and
probate, community property, forced heirship and other rules. Units held of
record by a person who was not domiciled in Louisiana at the date of death
generally are not subject to Louisiana inheritance taxes or probate, community
property or forced heirship rules, and Units transferred inter vivos by non-
domiciliaries of Louisiana generally are not subject to Louisiana gift tax.
Income of the Units attributable to interests located in Louisiana will,
subject to applicable minimum filing requirements, be subject to Louisiana
income tax, and the Trustee is required to file with Louisiana a return
reflecting the income of the Trust attributable to mineral interests located
in Louisiana.
Florida, Mississippi, New Mexico and Oklahoma. Florida imposes an income tax
on resident and nonresident corporations but not individuals. Mississippi, New
Mexico and Oklahoma each impose an income tax applicable to both resident and
nonresident individuals and corporations which will be applicable to royalty
income allocable to a Unit holder from properties located within that state.
Although the Trust may be required to file information returns with taxing
authorities in those states and provide copies of such returns to the Unit
holders, the Trust should be considered a grantor trust for state income tax
purposes and the Royalty Properties that are located in such states should be
considered economic interests in minerals for state income tax purposes.
Generally, the state income tax in these states is computed as a percentage
of taxable income attributable to the particular state. Furthermore, even
though there are variances from state to state, taxable income for state
purposes is often computed in a manner similar to the computation of taxable
income for federal income tax purposes. Some of these states given credit for
taxes paid by their
8
<PAGE>
residents on income from sources in other states. In certain of these states,
a Unit holder is required to file a state income tax return if income is
attributable to the Unit holder even though no tax is owed.
REGULATION AND PRICES
REGULATION
General
Exploration for and production and sale of oil and gas are extensively
regulated at the national, state and local levels. Oil and gas development and
production activities are subject to various state laws and regulations (and
orders or regulatory bodies pursuant thereto) governing a wide variety of
matters, including allowable rates of production, marketing, pricing,
prevention of waste, and pollution and protection of the environment. These
laws, regulations and orders may restrict the rate of oil and gas production
below the rate that would otherwise exist in the absence of such laws,
regulations and orders.
Laws affecting the oil and gas industry are under constant review for
amendment or expansion, frequently increasing the regulatory burden. Numerous
governmental departments and agencies are authorized by statute to issue and
have issued rules and regulations binding on the oil and gas industry which
often are difficult and costly to comply with and which carry substantial
penalties for the failure to comply.
Natural Gas
On January 1, 1993, pursuant to the Natural Gas Wellhead Decontrol Act of
1989, the maximum lawful prices prescribed for the sale of natural gas under
the Natural Gas Policy Act of 1978 (the "NGPA") were eliminated. Consequently,
prices for the sale of natural gas, like the sale of other commodities, are
governed by the marketplace and the provisions of applicable gas sales
contracts.
The Federal Energy Regulatory Commission ("FERC") has taken significant
steps in the implementation of a policy to restructure the natural gas
pipeline industry to promote full competition in the sales of natural gas, so
that all natural gas suppliers, including pipelines, can compete equally for
sales customers. This policy, set forth principally in Order 636, issued on
April 8, 1992, and its progeny, is being implemented largely through
restructuring proceedings for each pipeline. These factors make the future
effect of that order upon the natural gas markets uncertain.
There are many other statutes, rules, regulations and orders that affect the
pricing or transportation of natural gas. Some of the provisions are and will
be subject to court or administrative review. Consequently, uncertainty as to
the ultimate impact of these regulatory provisions on the prices and
production of natural gas from the Royalty Properties is expected to continue
for the foreseeable future.
Environmental Regulation
General. Activities on the Royalty Properties are subject to existing
federal, state and local laws (including case law), rules and regulations
governing health, safety, environmental quality and pollution control. It is
anticipated that, absent the occurrence of an extraordinary event, compliance
with existing federal, state and local laws, rules and regulations regulating
health, safety, the release of materials into the environment or otherwise
relating to the protection of the environment will not have a material adverse
effect upon the Trust or Unit holders. The Trustee cannot predict what effect
additional regulation or legislation, enforcement policies thereunder, and
claims for damages to property, employees, other persons and the environment
resulting from operations on the Royalty
9
<PAGE>
Properties could have on the Trust or Unit holders. Even if the Trust were not
directly liable for costs or expenses related to these matters, increased
costs of compliance could result in wells being plugged and abandoned earlier
in their productive lives, with a resulting loss of reserves and revenues to
the Trust.
Superfund. The Comprehensive Environmental Response, Compensation and
Liability Act ("CERCLA"), also known as the "superfund" law, imposes
liability, regardless of fault or the legality of the original conduct, on
certain classes of persons that contributed to the release of a "hazardous
substance" into the environment. These persons include the current or previous
owner and operator of a site and companies that disposed, or arranged for the
disposal, of the hazardous substance found at a site. CERCLA also authorizes
the Environmental Protection Agency and, in some cases, private parties to
take actions in response to threats to the public health or the environment
and to seek recovery from such responsible classes of persons of the costs of
such action. In the course of operations, the working interest owner and/or
the operator of Royalty Properties may have generated and may generate wastes
that may fall within CERCLA's definition of "hazardous substances." The
operator of the Royalty Properties or the working interest owners may be
responsible under CERCLA for all or part of the costs to clean up sites at
which such substances have been disposed. Although the Trust is not the
operator of any Royalty Properties, or the owner of any working interest, its
ownership of royalty interests could cause it to be responsible for all or
part of such costs to the extent CERCLA imposes responsibility on parties as
"owners".
Solid and Hazardous Waste. The Royalty Properties have produced oil and/or
gas for many years, and, although the Trust has no knowledge of the procedures
followed by the operators of the Royalty Properties in this regard,
hydrocarbons or other solid or hazardous wastes may have been disposed or
released on or under the Royalty Properties by the current or previous
operators. Federal, state and local laws applicable to oil- and gas-related
wastes and properties have become increasingly more stringent. Under these
laws, removal or remediation of previously disposed wastes or property
contamination could be required.
PRICES
Oil
Crude oil prices are affected by a variety of factors. Since domestic crude
oil price controls were lifted in 1981, the principal factors influencing the
prices received by producers of domestic crude oil have been the pricing and
production of the members of the Organization of Petroleum Exporting Countries
("OPEC").
The Trust's average per barrel oil price increased from $14.28 in 1994 to
$15.65 in 1995. The Trustee believes that the higher average price per barrel
of crude oil realized by the Trust in 1995 can be attributed to normal market
fluctuations.
Natural Gas
Substantial competition in the natural gas marketplace continued in 1995.
Competition with alternative fuels and excess gas supplies persist. Natural
gas prices, which once were determined largely by governmental regulations,
are now being generally governed by the marketplace. The average price
received by the Trust in 1995 on natural gas volumes sold of $1.45 per Mcf
represented a decrease from the $1.89 per Mcf received in 1994, due in part to
a continued oversupply of gas which began during a mild winter at the end of
1994.
FERC is the federal agency responsible for implementing regulations
governing the natural gas industry. The current policy of FERC is designed to
promote increased competition among gas
10
<PAGE>
industry participants. Accordingly, Order 636 and various other orders have
been proposed and implemented to encourage nondiscriminatory open-access
transportation by interstate pipelines, to provide for the release of natural
gas dedicated to long-term contracts but not required by pipelines to meet
near-term system supply needs, and to provide for the unbundling of pipeline
services so that such services may also be furnished by nonpipeline suppliers
on a competitive basis. Certain of these orders have been or will be
challenged in the courts, and no prediction can be made regarding the future
impact on the industry of FERC's current or proposed regulations.
ITEM 2. PROPERTIES
The assets of the Registrant consist principally of the Royalty Properties,
which constitute interests in gross production of oil, gas and other minerals
free of the costs of production. The Royalty Properties consist of royalty and
mineral interests, including landowner's royalties, overriding royalty
interests, minerals (other than executive rights, bonuses and delay rentals),
production payments and any other similar, nonparticipatory interest, in
certain producing and proved undeveloped oil and gas properties located in
Florida, Louisiana, Mississippi, New Mexico, Oklahoma and Texas.
The following table summarizes total developed and proved undeveloped
acreage represented by the Royalty Properties at February 15, 1996.
<TABLE>
<CAPTION>
MINERAL AND ROYALTY
--------------------
GROSS NET
STATE ACRES ACRES
----- ---------- ---------
<S> <C> <C>
Florida............................................... 5,448 697
Louisiana............................................. 244,391 23,682
Mississippi........................................... 75,489 9,713
New Mexico............................................ 112,294 9,141
Oklahoma.............................................. 381,538 67,558
Texas................................................. 1,273,132 105,760
---------- --------
Total............................................... 2,092,292 216,551
========== ========
</TABLE>
Detailed information concerning the number of wells on royalty properties is
not generally available to the owner of royalty interest. Consequently, the
Registrant does not have an accurate count of the number of wells located on
the Royalty Properties and cannot readily obtain such information.
TITLE
The conveyances of the Royalty Properties to the Trust covered the royalty
and mineral properties located in the six states that were vested in Sabine
Corporation on the effective date of the conveyances and that were subject to
existing oil, gas and other mineral leases other than properties specifically
excluded in the conveyances. Since Sabine Corporation may not have had
available to it as a royalty owner information as to whether specific lands in
which it owned a royalty interest were subject to an existing lease, minimal
amounts of nonproducing royalty properties may also have been conveyed to the
Trust. Sabine Corporation did not warrant title to the Royalty Properties
either expressly or by implication.
RESERVES
The Registrant has obtained from DeGolyer and MacNaughton, independent
petroleum engineering consultants, a study of the proved oil and gas reserves
attributable as of January 1, 1996 to the Royalty Properties. The following
letter report summarizes such reserve study and sets forth information as to
the assumptions, qualifications, procedures and other matters relating to such
reserve study. See Note 8 of the Notes to Financial Statements incorporated by
reference in Item 8 hereof for additional information regarding the proved oil
and gas reserves of the Trust.
11
<PAGE>
DeGolyer and MacNaughton
One Energy Square
Dallas, Texas 75206
March 14, 1996
TELEPHONE
(214) 366-6391
TELEX
73-0485
CABLE: DEMAC
NationsBank of Texas, N.A.
P.O. Box 830650
Dallas, Texas 75283-0650
Gentlemen:
Pursuant to your request, we have prepared estimates, as of January 1, 1996,
of the extent and value of the proved crude oil, condensate, natural gas
liquids (NGL), and natural gas reserves of certain royalty interests owned by
Sabine Royalty Trust, hereinafter referred to as the "Trust." The properties
appraised consist of royalties located in the states of Florida, Louisiana,
Mississippi, New Mexico, Oklahoma, and Texas. NationsBank of Texas, N.A.
(NationsBank) acts as trustee of the Trust.
This report presents values for proved reserves that were estimated using
current prices provided by NationsBank. These prices are held constant for the
lives of the properties. A detailed explanation of future price assumptions is
included below.
Reserves estimated in this report are expressed as net reserves. Gross
reserves are defined as the total estimated petroleum to be produced from
these properties after December 31, 1995. Net reserves are defined as that
portion of the gross reserves attributable to the interests owned by the Trust
after deducting royalties and other interests owned by others.
Values of the net proved reserves are expressed in terms of estimated future
net revenue and present worth of future net revenue. These values are based on
the continuation of prices in effect on December 31, 1995. Future gross
revenue is defined as that revenue to be realized from the production and sale
of the estimated net reserves. Future net revenue is calculated by deducting
estimated severance and ad valorem taxes from the future gross revenue.
Present worth of future net revenue is calculated by discounting the future
net revenue at the arbitrary rate of 10 percent per year compounded monthly
over the expected period of realization.
Estimates of oil, condensate, NGL and gas reserves and future net revenue
should be regarded only as estimates that may change as further production
history and additional information become available. Not only are such
reserves and revenue estimates based on that information which is currently
available, but such estimates are also subject to the uncertainties inherent
in the application of judgmental factors in interpreting such information.
Information used in the preparation of this report was obtained from
NationsBank, from records on file with the appropriate regulatory agencies,
and from public sources. During this investigation, we consulted freely with
officers and employees of NationsBank and were given access to such accounts,
records, geological and engineering reports, and other data as were desired
for examination. In our preparation of this report we have relied, without
independent verification, upon information furnished by NationsBank with
respect to property interests owned by the Trust, production from such
properties, current prices for production, agreements relating to current and
future operations and sale of production, and various other information and
data that were accepted as represented. It
12
<PAGE>
was not considered necessary to make a field examination of the physical
condition and operation of the properties in which the Trust owns interests.
The development status shown herein represents the status applicable on
January 1, 1996. In our preparation of the study, data available from wells
drilled on the appraised properties through December 31, 1995, were used in
estimating gross ultimate recovery. Where applicable, gross production
estimated to January 1, 1996, was deducted from gross ultimate recovery to
arrive at the estimates of gross reserves as of January 1, 1996. In most
fields, this required that the production rates be estimated for up to 2
months since production data were available only through October 1995.
Our reserves estimates were prepared by the use of standard geological and
engineering methods generally accepted by the petroleum industry. The method
or combination of methods used in the analysis of each reservoir was tempered
by experience with similar reservoirs, consideration of the state of
development, and the quality and completeness of basic data. The Trust owns
several thousand royalty interests. In view of the limited information
available to a royalty owner and the small reserves attributable to many of
these interests, certain of them representing approximately 41.2 percent of
the total reserves of the properties included herein were summarized by state
or field and worked in total rather than being appraised individually.
Historical records of net production and revenue and experience with similar
properties were used in analyzing these properties.
Petroleum reserves included in this report are classified as proved and are
judged to be economically producible in future years from known reservoirs
under existing economic and operating conditions and assuming continuation of
current regulatory practices using conventional production methods and
equipment. In the analyses of production-decline curves, reserves were
estimated only to the limit of economic rates of production under existing
economic and operating conditions using prices and costs as of the date the
estimate is made, including consideration of changes in existing prices
provided only by contractual arrangements but not including escalations based
upon future conditions. The petroleum reserves are classified as follows:
Proved--Reserves that have been proved to a high degree of certainty by
analysis of the producing history of a reservoir and/or by volumetric
analysis of adequate geological and engineering data. Commercial
productivity has been established by actual production, successful testing,
or in certain cases by favorable core analyses and electrical-log
interpretation when the producing characteristics of the formation are
known from nearby fields. Volumetrically, the structure, areal extent,
volume, and characteristics of the reservoir are well defined by a
reasonable interpretation of adequate subsurface well control and by known
continuity of hydrocarbon-saturated material above known fluid contacts, if
any, or above the lowest known structural occurrence of hydrocarbons.
Developed--Reserves that are recoverable from existing wells with current
operating methods and expenses.
Developed reserves include both producing and nonproducing reserves.
Estimates of producing reserves assume recovery by existing wells
producing from present completion intervals with normal operating
methods and expenses. Developed nonproducing reserves are in reservoirs
behind the casing or at minor depths below the producing zone and are
considered proved by production from other wells in the field, by
successful drill-stem tests, or by core analyses from the particular
zones. Nonproducing reserves require only moderate expense to be
brought into production.
Undeveloped--Reserves that are recoverable from additional wells yet to
be drilled.
Undeveloped reserves are those considered proved for production by
reasonable geological interpretation of adequate subsurface control in
reservoirs that are producing or proved by other wells but are not
recoverable from existing wells. This classification of reserves
requires drilling of additional wells, major deepening of existing
wells, or installation of enhanced recovery or other facilities.
13
<PAGE>
Reserves recoverable by enhanced recovery methods, such as injection of
external fluids to provide energy not inherent in the reservoirs, may be
classified as proved developed or proved undeveloped reserves depending upon
the extent to which such enhanced recovery methods are in operation. These
reserves are considered to be proved only in cases where a successful fluid-
injection program is in operation, a pilot program indicates successful fluid
injection, or information is available concerning the successful application of
such methods in the same reservoir and it is reasonably certain that the
program will be implemented.
Net proved reserves, as of January 1, 1996, of the Trust from the properties
appraised are estimated in barrels and thousands of cubic feet as follows:
<TABLE>
<CAPTION>
PROVED DEVELOPED AND PROVED DEVELOPED
UNDEVELOPED RESERVES RESERVES
--------------------------- ---------------------------
OIL, CONDENSATE, OIL, CONDENSATE,
AND NGL GAS AND NGL GAS
STATE (BBL) (MCF) (BBL) (MCF)
- ----- ---------------- ---------- ---------------- ----------
<S> <C> <C> <C> <C>
Florida................ 148,015 67,689 148,015 67,689
Louisiana.............. 60,090 2,776,807 60,090 2,776,807
Mississippi............ 68,859 1,211,283 68,859 1,211,283
New Mexico............. 328,612 2,109,102 328,612 2,109,102
Oklahoma............... 659,251 11,996,624 659,251 11,996,624
Texas.................. 4,273,527 18,287,735 3,796,424 17,444,540
--------- ---------- --------- ----------
Total................ 5,538,354 36,449,240 5,061,251 35,606,045
========= ========== ========= ==========
</TABLE>
Gas volumes shown herein are salable gas volumes and are expressed at a
temperature base of 60 degrees Fahrenheit and at the legal pressure bases of
the states in which the interests are located. Condensate reserves estimated
herein are those to be obtained from normal separator recovery. NGL reserves
are those attributed to the leasehold interests according to processing
agreements.
Revenue values in this report were estimated using the initial prices and
costs provided by NationsBank. Future prices were estimated using guidelines
established by the Securities and Exchange Commission (SEC) and the Financial
Accounting Standards Board (FASB). The initial and future prices and producing
rates used in this report have been reviewed by NationsBank and it has
represented that the prices and rates used herein are those that the Trust
could reasonably expect to receive. The assumptions used for estimating future
prices and costs are as follows.
Oil, Condensate, Natural Gas Liquids, and Natural Gas Prices
Year-end oil, condensate, natural gas liquids, and natural gas prices
were furnished by NationsBank. These prices were used as initial prices
and were held constant for the lives of the properties.
A projection of the estimated future net revenue from the properties
appraised, as of January 1, 1996, based on the aforementioned assumptions
concerning prices and costs is summarized as follows:
<TABLE>
<CAPTION>
FUTURE NET REVENUE
-----------------------
YEAR TOTAL PROVED
ENDING PROVED DEVELOPED
DECEMBER 31 ($) ($)
----------- ----------- -----------
<S> <C> <C>
1996.............................................. 14,369,404 14,313,854
1997.............................................. 12,874,152 12,790,297
1998.............................................. 11,240,031 11,151,647
----------- -----------
Subtotal.......................................... 38,483,587 38,255,798
Remaining......................................... 93,143,435 85,898,026
----------- -----------
Total........................................... 131,627,022 124,153,824
</TABLE>
14
<PAGE>
The present worth of future net revenue, as of January 1, 1996, is estimated
as follows:
<TABLE>
<CAPTION>
PRESENT WORTH
($)
-------------
<S> <C>
Total Proved................................................ 69,264,634
Proved Developed............................................ 67,348,101
</TABLE>
In our opinion, the information relating to estimated proved reserves,
estimated future net revenue from proved reserves, and present worth of
estimated future net revenue from proved reserves of oil, condensate, natural
gas liquids, and gas contained in this report has been prepared in accordance
with Paragraphs 10-13, 15 and 30(a)-(b) of Statement of Financial Accounting
Standards No. 69 (November 1982) of the FASB and Rules 4-10(a)(1)-(13) of
Regulation S-X and Rule 302(b) of Regulation S-K of the SEC; provided,
however, (i) certain estimated data have not been provided with respect to
changes in reserve information, (ii) future income tax expenses have not been
taken into account in estimating the future net revenue and present worth
values set forth herein, (iii) at the request of NationsBank and due to the
limited availability of data, proved reserves, future net revenue therefrom,
and the present worth thereof for certain royalty interests accounting for
approximately 41.2 percent of the Trust's total proved reserves have been
estimated in the aggregate by state or field rather than on a property-by-
property basis using net production and revenue data and our general knowledge
of producing characteristics in the geographic areas in which such interests
are located, and (iv) at the request of NationsBank, we have estimated future
net revenue and the present worth thereof by holding constant current gas
prices for the remaining lives of the applicable reserves in accordance with
NationsBank's advice that these are the prices that the Trust can reasonably
expect to receive.
To the extent the above-enumerated rules, regulations, and statements
require determinations of an accounting or legal nature or information beyond
the scope of our report, we are necessarily unable to express an opinion as to
whether the above-described information is in accordance therewith or
sufficient therefor.
Submitted,
DeGOLYER and MacNAUGHTON
----------------
There are numerous uncertainties inherent in estimating quantities of proved
reserves and in projecting the future rates of production and timing of
development. The preceding reserve data in the letter regarding the study
represent estimates only and should not be construed to be exact. The
estimated present worth of future net revenue amounts shown by the study
should not be construed as the current fair market value of the estimated oil
and gas reserves since a market value determination would include many
additional factors.
Reserve estimates may be adjusted from time to time as more accurate
information on the volume or recoverability of existing reserves becomes
available. Actual reserve quantities do not change, however, except through
production. The Trust continues to own only the royalty properties that were
initially transferred to the Trust at the time of its creation and is
prohibited by the Trust Agreement from acquiring additional oil and gas
interests.
The future net revenue shown by the study has not been reduced for
administrative costs and expenses of the Trust in future years. The costs and
expenses of the Trust may increase in future years,
15
<PAGE>
depending on the amount of income from the Royalty Properties, increases in
the Trustee's and escrow agents' fees and expenses, accounting, engineering,
legal and other professional fees, and other factors. It is expected that the
costs and expenses of the Trust in 1996 will be approximately $1,350,000.
The volatile nature of the world energy markets makes it difficult to
estimate future prices of oil and gas. The prices obtained for oil and gas
depend upon numerous factors, including the domestic and foreign supply of oil
and gas and the price of foreign imports, market demand, the price and
availability of alternative fuels, the availability of pipeline capacity and
the effect of governmental regulations.
ITEM 3. LEGAL PROCEEDINGS.
There are no material pending legal proceedings to which the Registrant is a
party or of which any of its property is the subject.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
Not applicable.
PART II
ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.
The section entitled "Units of Beneficial Interest" appearing on the inside
front cover of the Trust's Annual Report to Unit holders for the year ended
December 31, 1995 sets forth certain information with respect to the Units of
the Trust and the market therefor, and is incorporated herein by reference.
ITEM 6. SELECTED FINANCIAL DATA.
The information under "Selected Financial Data" appearing on the inside
front cover of the Trust's Annual Report to Unit holders for the year ended
December 31, 1995 is incorporated herein by reference.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS.
The "Trustee's Discussion and Analysis" of financial condition and results
of operations appearing on page 2 of the Trust's Annual Report to Unit holders
for the year ended December 31, 1995 is incorporated herein by reference.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
The financial statements of the Trust and the notes thereto, together with
the report thereon of Deloitte & Touche LLP dated March 19, 1996 appearing on
pages 3 though 8 of the Trust's Annual Report to Unit holders for the year
ended December 31, 1995 are incorporated herein by reference.
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE.
None.
PART III
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.
The Registrant has no directors or executive officers. The Trustee is a
corporate trustee which may be removed, with or without cause, by the
affirmative vote at a meeting duly called and held of the holders of a
majority of the Units represented at the meeting.
16
<PAGE>
ITEM 11. EXECUTIVE COMPENSATION.
Not applicable.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
(a) Security Ownership of Certain Beneficial Owners. As of March 15, 1996
there were no Unit holders known to the Trustee to be beneficial owners of
more that 5% of the outstanding Units.
(b) Security Ownership of Management. The Trust has no directors or
executive officers. NationsBank of Texas, N.A., the Trustee, held as of March
15, 1996 an aggregate of 153,367 Units in various fiduciary capacities, with
respect to which it had sole voting and investment power over all 153,367 of
such Units.
(c) Changes in Control. The Trustee knows of no arrangements the operation
of which may at a subsequent date result in a change in control of the
Registrant.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
Not applicable.
PART IV
ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.
(a) The following documents are filed as a part of this report:
1. Financial Statements (incorporated by reference in Item 8 of this
report)
Independent Auditors' report
Statements of Assets, Liabilities and Trust Corpus at December 31, 1995
and 1994
Statements of Distributable Income for Each of the Three Years in the
Period Ended December 31, 1995
Statements of Changes in Trust Corpus for Each of the Three Years in the
Period Ended December 31, 1995
Notes to Financial Statements
2. Financial Statement Schedules
Financial statement schedules are omitted because of the absence of
conditions under which they are required or because the required
information is included in the financial statements and notes thereto.
3. Exhibits
<TABLE>
<C> <S>
(4) (a)* --Sabine Corporation Royalty Trust Agreement effective as of
December 31, 1982, by and between Sabine Corporation and
InterFirst Bank Dallas, N.A., as trustee.
(b)* --Sabine Corporation Louisiana Royalty Trust Agreement effective
as of December 31, 1982, by and between Sabine Corporation and
Hibernia National Bank in New Orleans, as trustee, and joined in
by InterFirst Bank Dallas, N.A., as trustee.
(13) --Portions of 1995 annual report to Unit holders incorporated by
reference into Part II of this Annual Report on Form 10-K.
(23) --Consent of DeGolyer and MacNaughton.
(27) --Financial Data Schedule.
(99) --Report dated November 3, 1995 of the Trustee containing interim
tax information for each of the nine months in the period ending
September 30, 1995.
</TABLE>
- --------
* Exhibits 4(a) and 4(b) are incorporated herein by reference to Exhibits 4(a)
and 4(b), respectively, of the Registrant's Annual Report on Form 10-K for
the year ended December 31, 1993.
(b) Reports on Form 8-K. No reports on Form 8-K were filed by the Registrant
during the last quarter of the period covered by this report.
17
<PAGE>
SIGNATURES
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.
SABINE ROYALTY TRUST
By NATIONSBANK OF TEXAS, N.A.
(as successor), Trustee
By: /s/ Ron E. Hooper
-----------------------------------
Ron E. Hooper
Vice-President
Date: March 28, 1996
(THE REGISTRANT HAS NO DIRECTORS OR EXECUTIVE OFFICERS.)
18
<PAGE>
EXHIBIT 13
Portions of
SABINE ROYALTY TRUST
1995 Annual Report
UNITS OF BENEFICIAL INTEREST
The units of beneficial interest (the "Units") in the Trust are listed and
traded on the New York Stock Exchange under the symbol "SBR." The following
table sets forth the high and low sales prices for the Units and the aggregate
amount of cash distributions paid by the Trust during the periods indicated.
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------
Sales Price Distributions
1995 High Low per Unit
- -------------------------------------------------------------------------------
<S> <C> <C> <C>
First Quarter....................$10.500 $ 9.630 $.27117
Second Quarter................... 10.250 9.880 .28269
Third Quarter.................... 10.250 8.630 .26847
Fourth Quarter................... 9.130 7.880 .20483
1994
- -------------------------------------------------------------------------------
First Quarter....................$14.750 $13.370 $.27805
Second Quarter................... 13.870 13.130 .32245
Third Quarter.................... 13.620 13.250 .30695
Fourth Quarter................... 13.500 9.750 .29037
- -------------------------------------------------------------------------------
</TABLE>
At March 15, 1996, there were 14,579,345 Units outstanding and approximately
4,031 Unit holders of record.
1
<PAGE>
- -------------------------------------------------------------------------------
SELECTED FINANCIAL DATA
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Years Ended December 31 1995 1994 1993 1992 1991
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
Royalty Income............... $16,088,936 $18,669,739 $22,140,733 $20,246,115 $23,182,549
Distributable Income.......... 14,829,839 17,441,297 20,893,820 19,050,150 22,113,076
Distributable Income per Unit....... 1.02 1.20 1.43 1.31 1.52
Total Assets at Year End....... 6,598,427 7,172,645 7,446,908 8,824,368 9,389,587
Distributions per Unit.............. 1.03 1.20 1.46 1.29 1.55
- -----------------------------------------------------------------------------------------------
</TABLE>
2
<PAGE>
TRUSTEE'S DISCUSSION AND ANALYSIS
Sabine Royalty Trust (the "Trust") makes monthly distributions to its Unit
holders of the excess of the preceding month's revenues received over expenses
incurred. Upon receipt, royalty income is invested in short-term investments
until its subsequent distribution. In accordance with the Trust Agreement, the
Trust's only long-term assets consist of royalty interests in producing oil and
gas properties. Although the Trust is permitted to borrow funds if necessary to
continue its operations, borrowings are not anticipated in the foreseeable
future.
Distributable income consists of royalty income plus interest income plus any
decrease in cash reserves established by the Trustee less general and
administrative expenses of the Trust less any increase in cash reserves
established by the Trustee. The Trust's royalty income represents payments
received during a particular time period for oil and gas production from the
Trust's properties. Because of various factors which influence the timing of the
Trust's receipt of payments, royalty income for any particular time period will
usually include payments for oil and gas produced in prior periods. The oil and
gas volumes and associated prices indicated in the Trustee's letter to Unit
holders on page one relate to oil and gas production attributable to 1995 even
though the Trust may not have received payment during 1995. The price and volume
figures which follow differ from those on page one because they represent the
volumes and prices for which the Trust received payment during 1995.
Royalty income during 1995 decreased approximately $2,581,000, or 13.8 percent,
compared to 1994 royalty income, which had decreased approximately $3,471,000,
or 15.7 percent, from 1993 royalty income.
Revenues generated by sales of oil and gas decreased in 1995 from 1994 as the
result of lower gas prices offset slightly by higher oil prices and decreased
volumes of oil and gas sold. Gas volumes sold decreased from 6,374,888 thousand
cubic feet ("Mcf") in 1994 to 5,936,059 Mcf in 1995, after decreasing from
7,180,558 in 1993. The average price per Mcf of gas received by the Trust
decreased from $1.89 in 1994 to $1.45 in 1995, having decreased from $1.93 in
1993. A mild winter at the end of 1994 contributed to the decline in gas prices.
Oil volumes sold declined from 629,094 barrels in 1993 and 561,501 barrels in
1994 to 534,266 barrels in 1995. The average price per barrel of oil received by
the Trust increased from $14.28 in 1994 to $15.65 in 1995 after decreasing from
$16.29 in 1993. Prices for domestic oil strengthened during 1995 due to domestic
market demands.
While the Trust's decreased revenues resulted in fewer funds available for
temporary investment, interest income increased during 1995 due to substantially
higher interest rates than in 1994. General and administrative expenses
increased in 1995 from 1994, largely due to additional expenditures for
professional fees.
3
<PAGE>
INDEPENDENT AUDITORS' REPORT
UNIT HOLDERS OF SABINE ROYALTY TRUST AND NATIONSBANK OF TEXAS, N.A., TRUSTEE:
We have audited the statements of assets, liabilities and trust corpus of Sabine
Royalty Trust (the "Trust") as of December 31, 1995 and 1994, and the related
statements of distributable income and changes in trust corpus for each of the
three years in the period ended December 31, 1995. These financial statements
are the responsibility of the Trustee. Our responsibility is to express an
opinion on these financial statements based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. 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.
As described in Note 2 to the financial statements, these statements were
prepared on a modified cash basis of accounting, which is a comprehensive basis
of accounting other than generally accepted accounting principles.
In our opinion, such financial statements present fairly, in all material
respects, the assets, liabilities and trust corpus of the Trust at December 31,
1995 and 1994, and the distributable income and changes in trust corpus for each
of the three years in the period ended December 31, 1995, on the basis of
accounting described in Note 2.
/sig/ DELOITTE & TOUCHE LLP
Dallas, Texas
March 19, 1996
FINANCIAL STATEMENTS
SABINE ROYALTY TRUST
STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
December 31 1995 1994
- --------------------------------------------------------------------------------
<S> <C> <C>
ASSETS
Cash and short-term investments........... $2,508,295 $ 2,546,349
Royalty interests in oil and gas properties
less accumulated amortization of
$18,305,053 and $17,768,889............... 4,090,132 4,626,296
- --------------------------------------------------------------------------------
Total..................................... $6,598,427 $ 7,172,645
- --------------------------------------------------------------------------------
</TABLE>
4
<PAGE>
<TABLE>
<CAPTION>
LIABILITIES AND TRUST CORPUS
<S> <C> <C>
Trust expenses payable....................$ 499,110 $ 563,736
Other payables (Note 4)................... 652,175 479,212
Trust corpus (14,579,345 units of
beneficial interest authorized and
outstanding)............................ 5,447,142 6,129,697
- --------------------------------------------------------------------------------------
Total..................................... $6,598,427 $ 7,172,645
- --------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
STATEMENTS OF DISTRIBUTABLE INCOME
- --------------------------------------------------------------------------------------
<S> <C> <C> <C>
Years Ended December 31.......................1995 1994 1993
- --------------------------------------------------------------------------------------
Royalty income.............................$16,088,936 $ 18,669,739 $22,140,733
Interest income............................ 108,213 75,510 77,507
- --------------------------------------------------------------------------------------
Total...................................... 16,197,149 18,745,249 22,218,240
General and administrative
expenses (Note 6).......................... 1,367,310 1,303,952 1,324,420
- --------------------------------------------------------------------------------------
Distributable income.......................$14,829,839 $ 17,441,297 $20,893,820
- --------------------------------------------------------------------------------------
Distributable income per unit
(14,579,345 units) (Note 1)..............$ 1.02 $ 1.20 $ 1.43
- --------------------------------------------------------------------------------------
Distributions per unit (Note 3)............$ 1.03 $ 1.20 $ 1.46
- --------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
STATEMENTS OF CHANGES IN TRUST CORPUS
- --------------------------------------------------------------------------------------
<S> <C> <C> <C>
Years Ended December 31...................1995 1994 1993
- --------------------------------------------------------------------------------------
Trust corpus, beginning of year........$ 6,129,697 $ 6,801,613 $ 8,049,602
Amortization of royalty interests...... (536,164) (648,815) (831,622)
Distributable income................... 14,829,839 17,441,297 20,893,820
Distributions to uni holders
(Note 3)...............................(14,976,230) (17,464,398) (21,310,187)
- --------------------------------------------------------------------------------------
Trust corpus, end of year..............$ 5,447,142 $ 6,129,697 $ 6,801,613
- --------------------------------------------------------------------------------------
</TABLE>
The accompanying notes are an integral part of these financial statements.
NOTES TO FINANCIAL STATEMENTS
1. TRUST ORGANIZATION AND PROVISIONS
Sabine Royalty Trust (the "Trust") was established by the Sabine Corporation
Royalty Trust Agreement (the "Trust Agreement"), made and entered into effective
as of December 31, 1982, to receive a distribution from Sabine Corporation
("Sabine") of royalty and mineral interests, including landowner's royalties,
overriding royalty interests, minerals (other than executive rights, bonuses and
delay rentals), production payments and any other similar, nonparticipatory
interest, in certain producing and proved undeveloped oil and gas properties
located in Florida, Louisiana, Mississippi, New Mexico, Oklahoma and Texas (the
"Royalties").
Certificates evidencing units of beneficial interest (the "Units") in the Trust
were mailed on December 31, 1982 to Sabine's shareholders of record on December
23, 1982, on the basis of one Unit for each share of Sabine's outstanding common
stock. In May 1988, Sabine was acquired by Pacific Enterprises, a California
corporation. Through a series of mergers, Sabine was merged into Pacific
Enterprises Oil Company (USA) ("Pacific (USA)"), a California corporation and a
wholly owned subsidiary of Pacific Enterprises, effective January 1, 1990. This
acquisition and the subsequent mergers had no effect on the Units. Pacific
(USA), as successor to Sabine, has assumed by operation of law all of Sabine's
rights and obligations with respect to the
5
<PAGE>
Trust. The Units are listed and traded on the New York Stock Exchange.
In connection with the transfer of the Royalties to the Trust upon its
formation, Sabine had reserved to itself all executive rights, including rights
to execute leases and to receive bonuses and delay rentals. In January 1993,
Pacific (USA) completed the sale of substantially all its producing oil and gas
assets to a third party. The sale did not include executive rights relating to
the Royalties, and Pacific (USA)'s ownership of such rights was not affected by
the sale.
NationsBank of Texas, N.A., as trustee (the "Trustee"), acts as trustee of the
Trust. The terms of the Trust Agreement provide, among other things, that:
. The Trust shall not engage in any business or commercial activity of any kind
or acquire assets other than those initially transferred to the Trust.
. The Trustee may not sell all or any part of its assets unless approved by the
holders of a majority of the outstanding Units in which case the sale must be
for cash and the proceeds, after satisfying all existing liabilities,
promptly distributed to Unit holders.
. The Trustee may establish a cash reserve for the payment of any liability
that is contingent or uncertain in amount or that otherwise is not currently
due and payable.
. The Trustee will use reasonable efforts to cause the Trust and the Unit
holders to recognize income and expenses on monthly record dates.
. The Trustee is authorized to borrow funds to pay liabilities of the Trust
provided that such borrowings are repaid in full before any further
distributions are made to Unit holders.
. The Trustee will make monthly cash distributions to Unit holders of record on
the monthly record date (see Note 3).
Because of the passive nature of the Trust and the restrictions and limitations
on the powers and activities of the Trustee contained in the Trust Agreement,
the Trustee does not consider any of the officers and employees of the Trustee
to be "officers" or "executive officers" of the Trust as such terms are defined
under applicable rules and regulations adopted under the Securities Exchange Act
of 1934.
The proceeds of production from the Royalties are receivable from hundreds of
separate payors. In order to facilitate creation of the Trust and to avoid the
administrative expense and inconvenience of daily reporting to Unit holders, the
conveyances by Sabine of the Royalties located in five of the six states
provided for the execution of an escrow agreement by Sabine and the initial
trustee of the Trust, in its capacities as trustee of the Trust and as escrow
agent. The conveyances of Sabine of the Royalties located in Louisiana provided
for the execution of a substantially identical escrow agreement by Sabine and a
Louisiana bank in the capacities of escrow agent and of trustee under the name
of Sabine Louisiana Royalty Trust. Sabine Louisiana Royalty Trust, the sole
beneficiary of which is the Trust, was established in order to avoid uncertainty
under Louisiana law as to the legality of the Trustee's holding record title to
the Royalties located in Louisiana.
Pursuant to the terms of the escrow agreements and the conveyances of the
properties by Sabine, the proceeds of production from the Royalties for each
calendar month, and interest thereon, are collected by the escrow agents and are
paid to and received by the Trust only on the next monthly record date. The
escrow agents have agreed to endeavor to assure that they incur and pay
6
<PAGE>
expenses and fees for each calendar month only on the next monthly record date.
The Trust Agreement also provides that the Trustee is to endeavor to assure that
income of the Trust will be accrued and received and expenses of the Trust will
be incurred and paid only on each monthly record date. Assuming that the escrow
agreement is recognized for Federal income tax purposes and that the Trustee and
the escrow agents are able to control the timing of income and expenses, as
stated above, cash and accrual basis Unit holders should be treated as realizing
income only on each monthly record date. The Trustee is treating the escrow
agreement as effective for tax purposes. However, for financial reporting
purposes, royalty and interest income are recorded in the calendar month in
which the amounts are received by either the escrow agents or the Trust.
Distributable income as determined for financial reporting purposes for a given
quarter will not usually equal the sum of distributions made during that
quarter. Distributable income for a given quarter will approximate the sum of
the distributions made during the last two months of such quarter and the first
month of the next quarter.
2. ACCOUNTING POLICIES
BASIS OF ACCOUNTING
The financial statements of the Trust are prepared on the following basis and
are not intended to present financial position and results of operations in
conformity with generally accepted accounting principles:
. Royalty income, net of severance and ad valorem taxes, and interest income
are recognized in the month in which amounts are received by the Trust (see
Note 1).
. Trust expenses, consisting principally of routine general and administrative
costs, include payments made during the accounting period. Expenses are
accrued to the extent of amounts that become payable on the next monthly
record date following the end of the accounting period. Reserves for
liabilities that are contingent or uncertain in amount may also be
established if considered necessary.
. Royalties that are producing properties are amortized using the unit-of-
production method. This amortization is shown as a reduction of trust corpus.
. Distributions to Unit holders are recognized when declared by the Trustee
(see Note 3).
The financial statements of the Trust differ from financial statements prepared
in conformity with generally accepted accounting principles because of the
following:
. Royalty income is recognized in the month received rather than in the month
of production.
. Expenses other than those expected to be paid on the following monthly record
date are not accrued.
. Amortization of the Royalties is shown as a reduction to trust corpus and not
as a charge to operating results.
USE OF ESTIMATES
The preparation of financial statements in conformity with the basis of
accounting described above requires management to make estimates and assumptions
that affect reported amounts of certain assets, liabilities, revenues and
expenses as of and for the reporting periods. Actual results may differ from
such estimates.
7
<PAGE>
NEW ACCOUNTING STANDARDS
Statement of Financial Accounting Standards ("SFAS") No. 121 "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of"
establishes accounting standards for the impairment of long-lived assets,
certain identifiable intangibles, and goodwill related to those assets to be
held and used and for long-lived assets and certain identifiable intangibles to
be disposed of. SFAS No. 121 requires the review of long-lived assets and
certain identifiable intangibles for impairment. If an impairment event occurs
and it is determined that the carrying value of the asset may not be
recoverable, an impairment loss will be recognized as measured by the amount by
which the carrying amount of the assets exceeds the fair value of the asset. The
statement is effective for fiscal years beginning after December 15, 1995. The
Trustee does not anticipate implementation of SFAS No. 121 will have a material
impact on the distributable income or financial position.
FEDERAL INCOME TAXES
The Internal Revenue Service has ruled that the Trust would be classified as a
grantor trust for Federal income tax purposes and therefore is not subject to
taxation at the trust level. The Unit holders are considered, for Federal income
tax purposes, to own the Trust's income and principal as though no trust were in
existence. Accordingly, no provision for Federal income tax expense has been
made in these financial statements. The income of the Trust will be deemed to
have been received or accrued by each Unit holder at the time such income is
received or accrued by the Trust.
3. DISTRIBUTIONS TO UNIT HOLDERS
The amount to be distributed to Unit holders ("Monthly Income Amount") is
determined on a monthly basis. The Monthly Income Amount is an amount equal to
the sum of cash received by the Trust during a monthly period (the period
commencing on the day after a monthly record date and continuing through and
including the next succeeding monthly record date) attributable to the
Royalties, any reduction in cash reserves and any other cash receipts of the
Trust, including interest, reduced by the sum of liabilities paid and any
increase in cash reserves. Unit holders of record as of the monthly record date
(the 15th day of each calendar month except in limited circumstances) are
entitled to have distributed to them the calculated Monthly Income Amount for
such month on or before 10 business days after the monthly record date. The
Monthly Income Amount per Unit is declared by the Trust no later than 10 days
prior to the monthly record date.
The cash received by the Trust from purchasers of the Trust's oil and gas
production consists of gross sales of production less applicable severance
taxes.
4. OTHER PAYABLES
<TABLE>
<CAPTION>
Other payables consist of the following:
- --------------------------------------------------------------------------------
December 31 1995 1994
- --------------------------------------------------------------------------------
<S> <C> <C>
Funds due to (from) payors for royalties
erroneously forwarded to the Trust............$ (71) $ (4,324)
Royalty receipts in suspense pending
verification of ownership interest or title. 652,246 483,536
- --------------------------------------------------------------------------------
Total.........................................$652,175 $479,212
- --------------------------------------------------------------------------------
</TABLE>
8
<PAGE>
The Trustee believes that these amounts represent an ordinary operating
condition of the Trust and that they will be paid or released in the normal
course of business.
5. SUBSEQUENT EVENTS
Subsequent to December 31, 1995, the Trust declared the following distributions:
<TABLE>
<CAPTION>
Monthly Payment Distribution
Record Date Date per Unit
- --------------------------------------------------------------------------------
<S> <C> <C>
January 16 January 30 $.06285
February 15 February 29 .09896
March 15 March 29 .11159
</TABLE>
6. TRUSTEE'S FEES AND EXPENSES
Fees and expenses for the years ended December 31, associated with the Trustee's
services for the Trust pursuant to the Trust Agreement, were as follows:
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
1995 1994 1993
- --------------------------------------------------------------------------------
<S> <C> <C>
Trustee's fee..............$187,966 $178,457 $181,467
Escrow agent's fee......... 563,908 535,376 544,408
- --------------------------------------------------------------------------------
Total fees and expenses....$751,874 $713,833 $725,875
- --------------------------------------------------------------------------------
</TABLE>
7. QUARTERLY FINANCIAL DATA (UNAUDITED)
The following table sets forth the royalty income, distributable income and
distributable income per Unit of the Trust for each quarter in the years ended
December 31, 1995 and 1994 (in thousands, except per Unit amounts):
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
Calendar Royalty Distributable Distributable
Quarter Income Income Income per Unit
- --------------------------------------------------------------------------------
<S> <C> <C> <C>
1995
- ----
First.............$ 4,297 $ 3,967 $ .27
Second............ 4,541 4,187 .29
Third............. 4,253 3,990 .27
Fourth............ 2,998 2,686 .19
- --------------------------------------------------------------------------------
$16,089 $14,830 $1.02
- --------------------------------------------------------------------------------
1994
- ----
First.............$ 4,632 $ 4,296 $.29
Second............ 4,724 4,408 .31
Third............. 4,772 4,475 .31
Fourth............ 4,542 4,262 .29
- --------------------------------------------------------------------------------
$18,670 $17,441 $1.20
- --------------------------------------------------------------------------------
</TABLE>
8. SUPPLEMENTAL OIL AND GAS INFORMATION (UNAUDITED)
RESERVE QUANTITIES
Information regarding estimates of the proved oil and gas reserves attributable
to the Trust are based on reports prepared by DeGolyer and MacNaughton,
independent petroleum engineering consultants. Estimates were prepared in
accordance with Statement of Financial Accounting Standards No. 69 and the
guidelines established by the Securities and Exchange Commission.
Oil and gas reserve quantities (all located in the United States) are estimates
based on information available at the time of their preparation. Such estimates
are subject to change as additional information becomes
9
<PAGE>
available. Reserves actually recovered, and the timing of the production of
those reserves, may differ substantially from original estimates. The following
schedule presents changes in the Trust's total proved reserves (in thousands):
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
Oil (Barrels) Gas (Mcf)
- --------------------------------------------------------------------------------
<S> <C> <C>
January 1, 1993..............................5,591 37,427
Revisions of previous estimates........... 723 4,415
Production................................ (580) (5,965)
- --------------------------------------------------------------------------------
December 31, 1993............................5,734 35,877
Revisions of previous estimates........... 469 5,565
Production................................ (546) (5,970)
- --------------------------------------------------------------------------------
December 31, 1994............................5,657 35,472
Revisions of previous estimates........... 462 6,628
Production................................ (581) (5,651)
- --------------------------------------------------------------------------------
December 31, 1995............................5,538 36,449
</TABLE>
Estimated quantities of proved developed reserves of oil and gas as of the dates
indicated were as follows (in thousands):
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
Oil (Barrels) Gas (Mcf)
- --------------------------------------------------------------------------------
Proved developed reserves:
<S> <C> <C>
January 1, 1993............................5,366 37,105
December 31, 1993..........................5,184 35,453
December 31, 1994..........................5,176 35,135
December 31, 1995..........................5,061 35,606
- --------------------------------------------------------------------------------
</TABLE>
DISCLOSURE OF A STANDARDIZED MEASURE OF DISCOUNTED FUTURE NET CASH FLOWS
The following is a summary of a standardized measure (in thousands) of
discounted future net cash flows related to the Trust's total proved oil and gas
reserve quantities. Information presented is based upon a valuation of proved
reserves by using discounted cash flows based upon current oil and gas prices
and severance and ad valorem taxes, if any, and economic conditions, discounted
at the required rate of 10 percent. As the Trust is not subject to taxation at
the trust level, no provision for income taxes has been made in the following
disclosure. The impact of changes in current prices on reserves could vary
significantly from year to year. Accordingly, the information presented below
should not be viewed as an estimate of the fair market value of the Trust's oil
and gas properties nor should it be viewed as indicative of any trends.
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
December 31 1995 1994 1993
- --------------------------------------------------------------------------------
<S> <C> <C> <C>
Future net cash inflows......................$131,627 $131,187 $139,974
Discount of future net cash flows at 10%..... (62,362) (60,999) (62,985)
- --------------------------------------------------------------------------------
Standardized measure of discounted future
net cash flows...............................$ 69,265 $ 70,188 $ 76,989
- --------------------------------------------------------------------------------
</TABLE>
The change in the standardized measure of discounted future net cash flows for
the years ended December 31, 1995, 1994 and 1993 is as follows (in thousands):
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
1995 1994 1993
- --------------------------------------------------------------------------------
<S> <C> <C> <C>
Standardized measure of discounted future net
cash flows, January 1......................$ 70,188 $ 76,989 $ 81,080
Royalty income, net of severance and
ad valorem taxes........................... (16,089) (18,670) (22,141)
Changes in prices, net of related costs...... (470) (4,115) (1,528)
</TABLE>
10
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C> <C>
Revisions of previous estimates and other.... 8,617 8,285 11,470
Accretion of discount........................ 7,019 7,699 8,108
- --------------------------------------------------------------------------------
Standardized measure of discounted future net
cash flows, December 31...................... $ 69,265 $ 70,188 $ 76,989
- --------------------------------------------------------------------------------
</TABLE>
11
<PAGE>
EXHIBIT 23
DeGolyer and MacNaughton
One Energy Square
Dallas, Texas 75206
March 26, 1996
Sabine Royalty Trust
NationsBank of Texas, N.A.
NationsBank Plaza - 12th Floor
901 Main Street
Dallas, Texas 75202
Gentlemen:
We hereby consent to the inclusion of our letter report dated March 14,
1996, concerning the reserves and revenues, as of January 1, 1996, of certain
royalty interests owned by Sabine Royalty Trust in the Annual Report on Form
10-K for the year ended December 31, 1995, of the Sabine Royalty Trust to be
filed with the Securities and Exchange Commission. We also consent to the
references to our firm under "Reserves" in Item 2 of the Form 10-K.
Very truly yours,
/s/ DeGolyer and MacNaughton
----------------------------------------
DeGolyer and MacNaughton
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 5
<RESTATED>
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> DEC-31-1995
<PERIOD-START> JAN-01-1995
<PERIOD-END> DEC-31-1995
<CASH> 2,508,295
<SECURITIES> 0
<RECEIVABLES> 0
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 2,508,295
<PP&E> 22,395,185
<DEPRECIATION> (18,305,053)
<TOTAL-ASSETS> 6,598,427
<CURRENT-LIABILITIES> 1,151,285
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 5,447,142
<TOTAL-LIABILITY-AND-EQUITY> 6,598,427
<SALES> 16,088,936
<TOTAL-REVENUES> 16,197,149
<CGS> 1,367,310
<TOTAL-COSTS> 1,367,310
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 14,829,839
<INCOME-TAX> 0
<INCOME-CONTINUING> 0
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 14,829,839
<EPS-PRIMARY> 1.02
<EPS-DILUTED> 0
</TABLE>
<PAGE>
EXHIBIT 99
November 3, 1995
Sabine Royalty Trust
To Unit Holders:
The enclosed schedules reflect Federal and state tax information for Sabine
Royalty Trust (the "Trust") on a monthly basis from January through September,
1995. Since the Trust is classified as a "grantor trust" for Federal income tax
purposes, the income received or accrued and deductions paid or incurred by the
Trust are deemed to be received or accrued and paid or incurred, respectively,
by each Unit holder at the same time as the Trust. Therefore, the taxable year
for reporting a Unit holder's share of the Trust's income and deductions is
controlled by the Unit holder's taxable year and method of accounting rather
than the taxable year and method of accounting of the Trust. Noncumulative
monthly schedules are enclosed, which reflect gross royalty income, severance
tax, interest income, and administrative expense on a per-Unit basis. Specific
items of tax information applicable to a Unit holder, other than depletion, may
be determined by multiplying the appropriate decimal fractions, reflected on a
particular monthly schedule, by the number of Units owned on the Monthly Record
Date which falls within the month. If Units in the Trust were not owned on a
specified Monthly Record Date, tax information should not be computed with
respect to such Units for the month in which that Monthly Record Date falls. The
Monthly Record Dates for the first three quarters of 1995 were January 17,
February 15, March 15, April 17, May 15, June 15, July 17, August 15, and
September 15.
The depletion schedules enclosed provide information for Unit holders to compute
cost depletion deductions with respect to their interest(s) in the Trust. To
compute depletion for any taxable period, Unit holders should multiply the
depletion factor indicated on the relevant schedule by their original tax basis
in the respective Unit(s), reduced by the cost depletion that was allowable as a
deduction (whether or not deducted) in prior calendar years, if any.
Noncorporate Unit holders who acquired Units in the original distribution from
Sabine Corporation ("Sabine") should use Depletion Schedule I to compute 1995
depletion on those Units. Corporate Unit holders that acquired Units in the
original distribution from Sabine should use Depletion Schedule II to compute
1995 depletion on those Units. The proper depletion schedule to be utilized for
Units owned is reflected in the following schedule.
<PAGE>
Purchase Date Depletion Table
- ------------- ---------------
Original Distribution See preceding paragraph
Before----12/16/83 I
12/16/83--12/17/84 III
12/18/84--12/16/85 IV
12/17/85--03/17/86 V
03/18/86--12/15/86 VI
12/16/86--12/15/87 VII
12/16/87--12/15/88 VIII
12/16/88--12/15/89 IX
12/16/89--12/17/90 X
12/18/90--12/15/91 XI
12/16/91--12/15/92 XII
12/16/92--12/15/93 XIII
12/16/93--12/15/94 XIV
12/16/94--09/15/95 XV
The amount of depletion attributable to a specific state may be determined
by multiplying the depletion factor indicated for the particular state times
the Federal tax basis in the Unit(s) held, reduced by prior calendar years'
allowable Federal depletion, if any. The Federal and state depletion factors
contained on Depletion Schedule I through Depletion Schedule XIV are presented
on a cumulative basis for 1995. However, the Federal and state depletion
factors contained on Depletion Schedule XV are summarized separately; and the
state factors are presented on a noncumulative basis. If you are using
Depletion Schedule XV for your state income tax return(s), you may either
calculate the applicable state depletion for each month and add the monthly
depletion amounts together, or you may add together the applicable monthly
depletion factors for the relevant state and multiply this created composite
depletion factor times your adjusted basis in your Units. The result should be
the same using either method.
Different depletion schedules may be required to be used for Units acquired
in different years by a Unit holder. Therefore, Unit holders are encouraged to
maintain records indicating the date of acquisition and the acquisition price
for each Unit or lot of Units acquired.
The above information is intended to provide a brief explanation of the manner
in which the enclosed schedules should be utilized in determining each Unit
holder's pro rata share of income and deduction attributable to the Trust for
the individual months of 1995 and should not be construed as professional tax or
legal advice. Unit holders are encouraged to consult their own tax advisors.
Very truly yours,
Sabine Royalty Trust
By NationsBank of Texas N.A., Trustee
<PAGE>
CUMULATIVE 1995
SABINE ROYALTY TRUST
EIN 75-6297143
FORM 1041, GRANTOR TRUST
Federal and State Income Tax Information
See Instructions for Use
SECTION I
INCOME AND EXPENSE PER UNIT
<TABLE>
<CAPTION>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
------------------------------ ------------------------
Net
Gross Severance Royalty Interest Administrative
Source Income Tax Payments Income Expense
------ ---------- --------- --------- --------- --------------
<S> <C> <C> <C> <C> <C>
Florida $ .039064 $.012285 $ .026779 $ * $.003284
Louisiana .083384 .005712 .077672 .000865 .010519
Mississippi .025829 .001901 .023928 * .002441
New Mexico .061972 .005855 .056117 * .005880
Oklahoma .187039 .014099 .172940 * .018694
Texas .594612 .031625 .562987 .004577 .062717
---------- -------- --------- --------- --------
TOTAL $ .991900 $.071477 $ .920423 $ .005442 $.103535
========== ======== ========= ========= ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
Item AMOUNT
- ---- ---------
<S> <C>
1. Total Net Royalty Payments....................................... $ .920423
2. Interest Income.................................................. .005442
3. Administrative Expense........................................... (.103535)
---------
4. Cash Distribution Per Unit**..................................... $ .822330
=========
</TABLE>
- --------
* Revenue attributable to these states was invested and earned interest
income. Since the investments were made in Dallas, Texas, and the interest
was paid there, such interest is included in the Texas interest income.
** Includes amounts withheld by the Trust from distributions to nonresident
alien individuals and foreign corporations and remitted directly to the
United States Treasury. This also includes amounts withheld pursuant to the
backup withholding provisions.
<PAGE>
FOR JULY 1995
SABINE ROYALTY TRUST
EIN 75-6297143
FORM 1041, GRANTOR TRUST
Federal and State Income Tax Information
See Instructions for Use
SECTION I
INCOME AND EXPENSE PER UNIT
<TABLE>
<CAPTION>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
--------------------------- ------------------------
Net
Gross Severance Royalty Interest Administrative
Source Income Tax Payments Income Expense
------ -------- --------- -------- --------- --------------
<S> <C> <C> <C> <C> <C>
Florida $.002404 $.000200 $.002204 $ * $.000278
Louisiana .008956 .000608 .008348 .000094 .001323
Mississippi .002771 .000277 .002494 * .000321
New Mexico .005510 .000542 .004968 * .000638
Oklahoma .013731 .001138 .012593 * .001590
Texas .061142 .003468 .057674 .000516 .007081
-------- -------- -------- --------- --------
TOTAL $.094514 $.006233 $.088281 $ .000610 $.011231
======== ======== ======== ========= ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
- ---- --------
<S> <C>
1. Total Net Royalty Payments........................................ $.088281
2. Interest Income................................................... .000610
3. Administrative Expense............................................ (.011231)
--------
4. Cash Distribution Per Unit**...................................... $.077660
========
</TABLE>
- --------
* Revenue attributable to these states was invested and earned interest
income. Since the investments were made in Dallas, Texas, and the interest
was paid there, such interest is included in the Texas interest income.
** Includes amounts withheld by the Trust from distributions to nonresident
alien individuals and foreign corporations and remitted directly to the
United States Treasury. This also includes amounts withheld pursuant to the
backup withholding provisions.
<PAGE>
For August 1995
SABINE ROYALTY TRUST
EIN 75-6297143
FORM 1041, GRANTOR TRUST
Federal and State Income Tax Information
See Instructions for Use
SECTION I
INCOME AND EXPENSE PER UNIT
<TABLE>
<CAPTION>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
--------------------------- ------------------------
Net
Gross Severance Royalty Interest Administrative
Source Income Tax Payments Income Expense
------ -------- --------- -------- --------- --------------
<S> <C> <C> <C> <C> <C>
Florida $.002158 $.000174 $.001984 $ * $.000192
Louisiana .003800 .000477 .003323 .000097 .000625
Mississippi .002309 .000174 .002135 * .000206
New Mexico .005211 .000474 .004737 * .000465
Oklahoma .014772 .001131 .013641 * .001317
Texas .048731 .002514 .046217 .000476 .004345
-------- -------- -------- --------- --------
TOTAL $.076981 $.004944 $.072037 $ .000573 $.007150
======== ======== ======== ========= ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
- ---- --------
<S> <C>
1. Total Net Royalty Payments........................................ $.072037
2. Interest Income................................................... .000573
3. Administrative Expense............................................ (.007150)
--------
4. Cash Distribution Per Unit**...................................... $.065460
========
</TABLE>
- --------
* Revenue attributable to these states was invested and earned interest
income. Since the investments were made in Dallas, Texas, and the interest
was paid there, such interest is included in the Texas interest income.
** Includes amounts withheld by the Trust from distributions to nonresident
alien individuals and foreign corporations and remitted directly to the
United States Treasury. This also includes amounts withheld pursuant to the
backup withholding provisions.
<PAGE>
For September 1995
SABINE ROYALTY TRUST
EIN 75-6297143
FORM 1041, GRANTOR TRUST
Federal and State Income Tax Information
See Instructions for Use
SECTION I
INCOME AND EXPENSE PER UNIT
<TABLE>
<CAPTION>
OTHER INCOME
ROYALTY INCOME AND EXPENSE AND EXPENSE
--------------------------- -----------------------
Net
Gross Severance Royalty Interest Administrative
Source Income Tax Payments Income Expense
------ -------- --------- -------- -------- --------------
<S> <C> <C> <C> <C> <C>
Florida $.018792 $.010573 $.008219 $ * $.000810
Louisiana .016168 .000603 .015565 .000138 .000982
Mississippi .005133 .000329 .004804 * .000221
New Mexico .006583 .000638 .005945 * .000284
Oklahoma .021043 .001649 .019394 * .000907
Texas . 082053 .004622 .077431 .000593 .003535
-------- -------- -------- -------- --------
TOTAL $.149772 $.018414 $.131358 $.000731 $.006739
======== ======== ======== ======== ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
- ---- --------
<S> <C>
1. Total Net Royalty Payments........................................ $.131358
2. Interest Income................................................... .000731
3. Administrative Expense............................................ (.006739)
--------
4. Cash Distribution Per Unit**...................................... $.125350
========
</TABLE>
- --------
* Revenue attributable to these states was invested and earned interest
income. Since the investments were made in Dallas, Texas, and the interest
was paid there, such interest is included in the Texas interest income.
** Includes amounts withheld by the Trust from distributions to nonresident
alien individuals and foreign corporations and remitted directly to the
United States Treasury. This also includes amounts withheld pursuant to the
backup withholding provisions.
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE I
The cumulative depletion factors reflected in Depletion Schedule I should be
used to compute 1995 federal and state depletion amounts attributable to Units
acquired by noncorporate Unit holders in the original distribution from Sabine
Corporation and all other Units purchased in 1983 by any Unit holder for which
the Unit holder was entitled to one or more 1983 monthly distributions. This
schedule should not be used to compute depletion amounts for any other Units
owned. (See the accompanying information for computation instructions.)
<TABLE>
<CAPTION>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
----------------------------------------------------------------------------------------------------
January February March April May June July August September October November December
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
FEDERAL
DEPLETION
FACTOR .016235 .027993 .037224 .049073 .057531 .069216 .080352 .088469 .103119 - - -
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida .000009 .000014 .000018 .000022 .000027 .000031 .000036 .000040 .000095 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------- -------
Louisiana .000944 .001873 .002881 .003949 .004943 .005557 .006621 .007087 .008260 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------- -------
Mississippi .000483 .000833 .001268 .001720 .002213 .002770 .003277 .003623 .004496 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------- -------
New Mexico .000252 .000657 .000843 .001081 .001267 .001523 .001720 .001892 .002170 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------- -------
Oklahoma .001893 .004178 .004606 .006436 .007576 .009460 .010993 .012112 .013680 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------- -------
Texas .012654 .020438 .027608 .035865 .041505 .049875 .057705 .063715 .074418 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------- -------
</TABLE>
DEPLETION SCHEDULE II
The cumulative depletion factors reflected in Depletion Schedule II should
be used to compute 1995 federal and state depletion amounts attributable to
Units acquired in the original distribution from Sabine Corporation by
corporate Unit holders. This schedule should not be used to compute depletion
amounts for any other Units owned. (See the accompanying information for
computation instructions.)
<TABLE>
<CAPTION>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
----------------------------------------------------------------------------------------------------
January February March April May June July August September October November December
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
FEDERAL
DEPLETION
FACTOR .017155 .030669 .041459 .055322 .066182 .079618 .013326 .009110 .017651 - - -
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida .000000 .000000 .000000 - - - - - - - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Louisiana .002304 .004570 .007030 .009636 .012061 .013558 .016153 .017290 .020151 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Mississippi .002286 .003941 .006003 .008142 .010476 .013115 .015517 .017153 .021285 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
New Mexico .000299 .000778 .000998 .001280 .001500 .001803 .002036 .002239 .002568 - - -
------- ------- ------- ------- ------- ------- ------- ------- -------- ------- ------- -------
Oklahoma .002649 .005847 .006446 .009007 .010602 .013238 .015384 .016951 .019146 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Texas .009617 .015533 .020982 .027257 .031543 .037904 .043854 .048421 .056555 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
</TABLE>
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE III
The cumulative depletion factors reflected in Depletion Schedule III should
be used to compute 1995 federal and state depletion amounts attributable to
Units purchased for which the Unit holder initially became entitiled to
distributions in 1984. This schedule should not be used to compute depletion
amounts for any other Units owned. (See the accompanying information for
computation instructions.)
<TABLE>
<CAPTION>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
----------------------------------------------------------------------------------------------------
January February March April May June July August September October November December
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
FEDERAL
DEPLETION
FACTOR .015452 .026577 .035514 .046842 .054988 .066020 .010680 .007691 .014005 - - -
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida .000010 .000015 .000020 .000024 .000029 .000034 .000039 .000044 .000102 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Louisiana .001157 .002295 .003531 .004840 .006058 .006810 .008114 .008685 .010123 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Mississippi .000432 .000744 .001133 .001537 .001978 .002476 .002930 .003239 .004019 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
New Mexico .000160 .000417 .000535 .000686 .000804 .000966 .001091 .001200 .001376 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Oklahoma .001671 .003689 .004067 .005683 .006689 .008352 .009706 .010694 .012079 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Texas .012022 .019417 .026228 .034072 .039430 .047382 .054820 .060529 .070697 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
</TABLE>
DEPLETION SCHEDULE IV
The cumulative depletion factors reflected in Depletion Schedule IV should
be used to compute 1995 federal and state depletion amounts attributable to
Units purchased for which the Unit holder initially became entitled to
distributions in 1985. This schedule should not be used to compute depletion
amounts for any other Units owned. (See the accompanying information for
computation instructions.)
<TABLE>
<CAPTION>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
----------------------------------------------------------------------------------------------------
January February March April May June July August September October November December
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
FEDERAL
DEPLETION
FACTOR .015865 .027169 .036170 .047607 .055753 .067151 .077919 .085844 .100151 - - -
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida .000008 .000012 .000016 .000020 .000024 .000028 .000032 .000036 .000087 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Louisiana .000702 .001392 .002142 .002936 .003675 .004131 .004922 .005268 .006140 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Mississippi .000553 .000954 .001453 .001971 .002536 .003175 .003757 .004153 .005153 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
New Mexico .000245 .000638 .000818 .001049 .001229 .001477 .001667 .001834 .002104 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Oklahoma .001661 .003667 .004042 .005648 .006648 .008301 .009647 .010630 .012006 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Texas .012696 .020506 .027699 .035983 .041641 .050039 .057894 .063923 .074661 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
</TABLE>
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE V
The cumulative depletion factors reflected in Depletion Schedule V should be
used to compute 1995 federal and state depletion amounts attributable to Units
purchased for which the Unit holder initially became entitled to distributions
on the January 15, February 17 or March 17, 1986 Monthly Record Date. This
schedule should not be used to compute depletion amounts for any other Units
owned. (See the accompanying information for computation instructions.)
<TABLE>
<CAPTION>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
----------------------------------------------------------------------------------------------------
January February March April May June July August September October November December
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
FEDERAL
DEPLETION
FACTOR .015341 .026197 .034827 .045788 .053536 .064512 .074816 .082456 .096180 - - -
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida .000010 .000015 .000020 .000025 .000030 .000035 .000040 .000045 .000107 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Louisiana .000541 .001073 .001651 .002263 .002833 .003185 .003795 .004062 .004734 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Mississippi .000460 .000793 .001208 .001639 .002109 .002640 .003124 .003453 .004285 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
New Mexico .000251 .000654 .000839 .001076 .001261 .001516 .001712 .001883 .002160 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Oklahoma .001557 .003437 .003789 .005294 .006231 .007781 .009042 .009963 .011253 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Texas .012522 .020225 .027320 .035491 .041072 .049355 .057103 .063050 .073641 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
</TABLE>
DEPLETION SCHEDULE VI
The cumulative depletion factors reflected in Depletion Schedule VI should
be used to compute 1995 federal and state depletion amounts attributable to
Units purchased for which the Unit holder initially became entitled to
distributions after the March 17, 1986 Monthly Record Date and before the
January 15, 1987 Monthly Record date. This schedule should not be used to
compute depletion amounts for any other Units owned. (See the accompanying
information for computation instructions.)
<TABLE>
<CAPTION>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
----------------------------------------------------------------------------------------------------
January February March April May June July August September October November December
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
FEDERAL
DEPLETION
FACTOR .014771 .025293 .033676 .044290 .051833 .062417 .072401 .079770 .093052 - - -
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida .000009 .000014 .000018 .000022 .000027 .000031 .000036 .000040 .000094 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Louisiana .000622 .001234 .001899 .002603 .003258 .003663 .004364 .004671 .005444 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Mississippi .000466 .000803 .001223 .001659 .002134 .002671 .003160 .003493 .004335 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
New Mexico .000285 .000742 .000952 .001221 .001431 .001720 .001942 .002136 .002450 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Oklahoma .001475 .003257 .003591 .005018 .005906 .007374 .008569 .009442 .010664 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Texas .011914 .019243 .025993 .033767 .039077 .046958 .054330 .059988 .070065 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
</TABLE>
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE VII
The cumulative depletion factors reflected in Depletion Schedule VII should
be used to compute 1995 federal and state depletion amounts attributable to
Units purchased for which the Unit holder initially became entitled to
distributions in 1987. This schedule should not be used to compute depletion
amounts for any other Units owned. (See the accompanying information for
computation instructions.)
<TABLE>
<CAPTION>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
----------------------------------------------------------------------------------------------------
January February March April May June July August September October November December
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
FEDERAL
DEPLETION
FACTOR .015475 .026472 .035165 .046236 .054057 .065125 .075522 .083228 .097145 - - -
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida .000029 .000044 .000058 .000071 .000086 .000100 .000115 .000129 .000303 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Louisiana .000570 .001130 .001738 .002383 .002983 .003353 .003995 .004276 .004984 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Mississippi .000427 .000736 .001121 .001520 .001955 .002447 .002895 .003200 .003971 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
New Mexico .000275 .000716 .000918 .001177 .001379 .001658 .001872 .002059 .002362 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Oklahoma .001608 .003550 .003914 .005469 .006438 .008039 .009342 .010293 .011626 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Texas .012566 .020296 .027416 .035616 .041216 .049528 .057303 .063271 .073899 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
</TABLE>
DEPLETION SCHEDULE VIII
The cumulative depletion factors reflected in Depletion Schedule VIII should
be used to compute 1995 federal and state depletion amounts attributable to
Units purchased for which the Unit holder initially became entitled to
distributions in 1988. This schedule should not be used to compute depletion
amounts for any other Units owned. (See the accompanying information for
computation instructions.)
<TABLE>
<CAPTION>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
----------------------------------------------------------------------------------------------------
January February March April May June July August September October November December
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
FEDERAL
DEPLETION
FACTOR .015697 .027034 .035770 .047101 .055090 .066387 .076997 .084837 .098966 - - -
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida .000036 .000055 .000073 .000089 .000108 .000125 .000144 .000161 .000380 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Louisiana .000636 .001262 .001941 .002660 .003330 .003743 .004459 .004773 .005563 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Mississippi .000390 .000672 .001023 .001387 .001785 .002235 .002644 .002923 .003627 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
New Mexico .000277 .000722 .000926 .001188 .001392 .001674 .001890 .002079 .002385 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Oklahoma .001912 .004221 .004653 .006502 .007653 .009556 .011105 .012236 .013820 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Texas .012446 .020102 .027154 .035275 .040822 .049054 .056755 .062665 .073191 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
</TABLE>
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE IX
The cumulative depletion factors reflected in Depletion Schedule IX should
be used to compute 1995 federal and state depletion amounts attributable to
Units purchased for which the Unit holder initially became entitled to
distributions in 1989. This schedule should not be used to compute depletion
for any other Units owned. (See the accompanying information for computation
instructions.)
<TABLE>
<CAPTION>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
----------------------------------------------------------------------------------------------------
January February March April May June July August September October November December
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
FEDERAL
DEPLETION
FACTOR .015714 .027277 .035911 .047391 .055504 .066997 .077730 .085650 .100020 - - -
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida .000061 .000092 .000122 .000149 .000181 .000210 .000241 .000270 .000636 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Louisiana .000609 .001208 .001858 .002547 .003188 .003584 .004270 .004570 .005326 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Mississippi .000519 .000894 .001362 .001847 .002376 .002975 .003520 .003891 .004828 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
New Mexico .000258 .000671 .000861 .001104 .001294 .001555 .001756 .001931 .002215 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Oklahoma .002311 .005101 .005623 .007858 .009250 .011550 .013422 .014789 .016704 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Texas .011956 .019311 .026085 .033886 .039215 .047123 .054521 .060199 .070311 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
</TABLE>
DEPLETION SCHEDULE X
The cumulative depletion factors reflected in Depletion Schedule X should be
used to compute 1995 federal and state depletion amounts attributable to Units
purchased for which the Unit holder initially became entitled to distributions
in 1990. This schedule should not be used to compute depletion amounts for any
other Units owned. (See the accompanying information for computation
instructions.)
<TABLE>
<CAPTION>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
----------------------------------------------------------------------------------------------------
January February March April May June July August September October November December
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
FEDERAL
DEPLETION
FACTOR .015644 .027279 .035937 .047428 .055571 .066995 .077727 .085612 .100043 - - -
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida .000084 .000127 .000168 .000205 .000249 .000289 .000332 .000371 .000876 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Louisiana .000748 .001484 .002283 .003130 .003918 .004404 .005247 .005616 .006546 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Mississippi .000437 .000753 .001147 .001555 .002001 .002505 .002964 .003276 .004065 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
New Mexico .000347 .000903 .001158 .001485 .001740 .002092 .002362 .002598 .002980 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Oklahoma .002287 .005048 .005565 .007776 .009153 .011429 .013282 .014635 .016530 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Texas .011741 .018964 .025616 .033277 .038510 .046276 .053540 .059116 .069046 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
</TABLE>
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE XI
The cumulative depletion factors reflected in Depletion Schedule XI should
be used to compute 1995 federal and state depletion amounts attributable to
Units purchased for which the Unit holder initially became entitled to
distributions in 1991. This schedule should not be used to compute depletion
for any other Units owned. (See the accompanying information for computation
instructions.)
<TABLE>
<CAPTION>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
----------------------------------------------------------------------------------------------------
January February March April May June July August September October November December
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
FEDERAL
DEPLETION
FACTOR .015642 .027852 .036671 .048462 .056918 .068505 .079475 .087454 .102163 - - -
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida .000100 .000152 .000201 .000245 .000298 .000346 .000398 .000445 .001050 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Louisiana .001070 .002122 .003265 .004475 .005601 .006296 .007501 .008029 .009358 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Mississippi .000409 .000705 .001074 .001457 .001875 .002347 .002777 .003070 .003809 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
New Mexico .000718 .001871 .002400 .003078 .003607 .004336 .004895 .005384 .006175 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Oklahoma .002443 .005393 .005945 .008307 .009778 .012210 .014189 .015634 .017658 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Texas .010902 .017609 .023786 .030900 .035759 .042970 .049715 .054892 .064113 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
</TABLE>
DEPLETION SCHEDULE XII
The cumulative depletion factors reflected in Depletion Schedule XII should
be used to compute 1995 federal and state depletion amounts attributable to
Units purchased for which the Unit holder initially became entitled to
distributions in 1992. This schedule should not be used to compute depletion
for any other Units owned. (See the accompanying information for computation
instructions.)
<TABLE>
<CAPTION>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
----------------------------------------------------------------------------------------------------
January February March April May June July August September October November December
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
FEDERAL
DEPLETION
FACTOR .015923 .028694 .037136 .049162 .057576 .069660 .080721 .088932 .103413 - - -
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida .000053 .000080 .000106 .000129 .000157 .000182 .000209 .000234 .000553 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Louisiana .000573 .001137 .001749 .002397 .003001 .003374 .004020 .004303 .005015 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Mississippi .000383 .000660 .001005 .001363 .001754 .002196 .002599 .002873 .003565 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
New Mexico .000782 .002037 .002613 .003351 .003927 .004721 .005330 .005863 .006725 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Oklahoma .003300 .007285 .008031 .011222 .013209 .016494 .019168 .021120 .023855 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Texas .010832 .017495 .023632 .030700 .035528 .042693 .049395 .054539 .063700 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
</TABLE>
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE XIII
The cumulative depletion factors reflected in the Depletion Schedule XIII
should be used to compute 1995 federal and state depletion amounts
attributable to Units purchased for which the Unit holder initially became
entitled to distributions in 1993. This schedule should not be used to compute
depletion for any other Units owned. (See the accompanying information for
computation instructions.)
<TABLE>
<CAPTION>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
----------------------------------------------------------------------------------------------------
January February March April May June July August September October November December
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
FEDERAL
DEPLETION
FACTOR .016173 .029305 .038283 .050733 .059663 .071862 .083380 .091720 .107255 - - -
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida .000159 .000241 .000319 .000389 .000473 .000549 .000631 .000706 .001664 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Louisiana .001221 .002422 .003726 .005108 .006394 .007188 .008564 .009167 .010684 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Mississippi .000395 .000681 .001037 .001406 .001809 .002265 .002680 .002962 .003676 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
New Mexico .000863 .002248 .002883 .003697 .004332 .005208 .005880 .006467 .007418 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Oklahoma .003125 .006899 .007606 .010628 .012510 .015621 .018153 .020002 .022592 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Texas .010410 .016814 .022712 .029505 .034145 .041031 .047472 .052416 .061221 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
</TABLE>
DEPLETION SCHEDULE XIV
The cumulative depletion factors reflected in Depletion Schedule XIV should
be used to compute 1995 federal and state depletion amounts attributable to
Units purchased for which the Unit holder initially became entitled to
distributions in 1994. This schedule should not be used to compute depletion
for any other Units owned. (See the accompanying information for computation
instructions.)
<TABLE>
<CAPTION>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
----------------------------------------------------------------------------------------------------
January February March April May June July August September October November December
------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
FEDERAL
DEPLETION
FACTOR .016196 .029385 .038626 .051325 .060607 .072759 .084579 .092913 .109232 - - -
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida .000264 .000401 .000531 .000648 .000787 .000913 .001050 .001175 .002770 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Louisiana .001820 .003610 .005554 .007613 .009529 .010712 .012762 .013660 .015921 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Mississippi .000433 .000746 .001136 .001541 .001983 .002483 .002938 .003248 .004030 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
New Mexico .000656 .001708 .002191 .002810 .003293 .003959 .004470 .004916 .005638 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Oklahoma .003184 .007029 .007749 .010828 .012745 .015914 .018494 .020377 .023015 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Texas .009839 .015891 .021465 .027885 .032270 .038778 .044865 .049537 .057858 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
</TABLE>
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE XV
The depletion factors reflected in Depletion Schedule XIV should be used to
compute 1995 federal and state depletion amounts attributable to Units
purchased for which the Unit holder initially became entitled to distributions
in 1995. This schedule should not be used to compute depletion for any other
Units owned. (See the accompanying information for computation instructions.)
<TABLE>
<CAPTION>
FIRST MONTH IN
WHICH UNITS WERE
OWNED ON THE LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1995
MONTHLY RECORD ----------------------------------------------------------------------------------------------------
DATE IN 1995 January February March April May June July August September October November December
---------------- ------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
January ........ .016257 .029441 .038376 .050927 .060042 .072369 .084036 .092459 .109890 - - -
February........ - .013184 .022119 .034670 .043785 .056112 .067779 .076202 .093633 - - -
March........... - - .008935 .021486 .030601 .042928 .054595 .063018 .080449 - - -
April........... - - - .012551 .021666 .033993 .045660 .054083 .071514 - - -
May............. - - - - .009115 .021442 .033109 .041532 .058963 - - -
June............ - - - - - .012327 .023994 .032417 .049848 - - -
July............ - - - - - - .011667 .020090 .037521 - - -
August.......... - - - - - - - .008423 .025854 - - -
September....... - - - - - - - - .017431 - - -
October......... - - - - - - - - - - - -
November........ - - - - - - - - - - - -
December........ - - - - - - - - - - - -
<CAPTION>
STATE DEPLETION
FACTORS January February March April May June July August September October November December
---------------- ------- -------- ------- ------- ------- ------- ------- ------- --------- ------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Florida......... .000484 .000250 .000238 .000214 .000255 .000231 .000251 .000228 .002920 - - -
Louisiana....... .001250 .001230 .001335 .001414 .001316 .000813 .001408 .000617 .001553 - - -
Mississippi..... .000586 .000424 .000528 .000548 .000598 .000676 .000616 .000419 .001059 - - -
New Mexico...... .000667 .001071 .000491 .000630 .000491 .000677 .000520 .000454 .000735 - - -
Oklahoma........ .003453 .004170 .000781 .003339 .002080 .003437 .002798 .002043 .002861 - - -
Texas........... .009817 .006039 .005562 .006406 .004375 .006493 .006074 .004662 .008303 - - -
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
TOTAL .016257 .013184 .008935 .012551 .009115 .012327 .011667 .008423 .017431 .000000 .000000 .000000
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
</TABLE>
