<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
FOR THE FISCAL YEAR ENDED DECEMBER 31, 1997
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
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
(STATE OR OTHER JURISDICTION (I.R.S. EMPLOYER
OF INCORPORATION OR ORGANIZATION) IDENTIFICATION NO.)
TRUST DIVISION
NATIONSBANK OF TEXAS, N.A.
NATIONSBANK PLAZA
17TH FLOOR
901 MAIN STREET
DALLAS, TEXAS 75202
(ADDRESS OF PRINCIPAL EXECUTIVE 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 16, 1998, 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 $209,578,084.
DOCUMENTS INCORPORATED BY REFERENCE
None
================================================================================
<PAGE>
TABLE OF CONTENTS
PAGE
----
PART I
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......................................... 2
Duration of Trust.............................................. 3
Voting Rights of Unit Holders.................................. 3
Description of Units........................................... 3
Distributions of Net Income.................................... 4
Transfer....................................................... 4
Reports to Unit Holders........................................ 4
Liability of Unit Holders...................................... 4
Possible Divestiture of Units.................................. 5
Federal Taxation................................................ 5
State Law and Tax Considerations................................ 6
Regulation and Prices.......................................... 7
Regulation..................................................... 7
Prices......................................................... 8
Item 2. Properties...................................................... 9
Title........................................................... 9
Reserves........................................................ 9
Item 3. Legal Proceedings............................................... 13
Item 4. Submission of Matters to a Vote of Security Holders............. 13
PART II
Item 5. Market for Registrant's Common Equity and
Related Stockholder Matters..................................... 13
Item 6. Selected Financial Data......................................... 13
Item 7. Trustee's Discussion and Analysis of Financial Condition
and Results of Operations....................................... 14
Item 8. Financial Statements and Supplementary Data..................... 15
Item 9. Changes in and Disagreements with Accountants on Accounting
and Financial Disclosure........................................ 25
PART III
Item 10. Directors and Executive Officers of the Registrant.............. 25
Item 11. Executive Compensation.......................................... 25
Item 12. Security Ownership of Certain Beneficial Owners and Management.. 25
Item 13. Certain Relationships and Related Transactions.................. 26
PART IV
Item 14. Exhibits, Financial Statement Schedules and Reports on Form..... 26
(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, 17th 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 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
1
<PAGE>
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 1997 were $1,350,231 of which, pursuant to the terms of the Trust
Agreement, $203,962 was paid to NationsBank, as Trustee, and $611,895 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 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
exceptions, 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 its 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
2
<PAGE>
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
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 other authorized or outstanding class of equity security. At
March 16, 1998, 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 canceled.
See "Possible Divestiture of Units" below.
3
<PAGE>
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 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 Mellon 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 or her duly authorized agent has the right, during
reasonable business hours at his or her 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.
4
<PAGE>
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 summary of such controversy
and will constitute a demand to each such holder that he or she dispose of
his or her 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 or her 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 disposition 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, 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
5
<PAGE>
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 distributions. See "Description of Units -- Distributions 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 or her 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.
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 or her personal tax adviser with respect to the effects of his or
her ownership of Units on his or her 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.
6
<PAGE>
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 and limited liability companies doing business in Texas are subject
to the Texas franchise tax, which includes a calculation based upon the
company's taxable income for federal income tax purposes (or comparable amounts,
in the case of limited liability companies). 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 give credit for
taxes paid by their 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 of 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 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,
7
<PAGE>
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 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 $17.31 in 1996 to
$18.77 in 1997. The Trustee believes that the higher average price per barrel of
crude oil realized by the Trust in 1997 can be attributed to normal market
fluctuations.
Natural Gas
Substantial competition in the natural gas marketplace continued in 1997.
Competition with alternative fuels and excess gas supplies persists. 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 1997 on natural gas volumes sold of $2.45 per Mcf represented an
increase from the $1.98 per Mcf received in 1996, due in part to continued high
demand resulting from a relatively severe 1996-1997 winter season and
predictions of extreme weather conditions in the latter half of 1997.
8
<PAGE>
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 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. These properties are
represented by approximately 5,400 tracts of land. Approximately 2,950 of the
tracts are in Oklahoma, 1,750 in Texas, 330 in Louisiana, 200 in New Mexico, 150
in Mississippi and 12 in Florida.
The following table summarizes total developed and proved undeveloped acreage
represented by the Royalty Properties at February 17, 1998.
<TABLE>
<CAPTION>
Mineral and Royalty
----------------------
State Gross Acres Net 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 interests. 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, 1998 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 in Item 8 hereof
for additional information regarding the proved oil and gas reserves of the
Trust.
9
<PAGE>
DeGolyer and MacNaughton
One Energy Square
Dallas, Texas 75206
February 26, 1998
NationsBank of Texas, N.A.
P.O. Box 830650
Dallas, Texas 75283-0650
Gentlemen:
Pursuant to your request, we have prepared estimates of the extent and value
of the proved crude oil, condensate, natural gas liquids (NGL), and natural gas
reserves, as of January 1, 1998, of certain royalty interests owned by Sabine
Royalty Trust (the Trust). The properties appraised consist of royalties located
in Florida, Louisiana, Mississippi, New Mexico, Oklahoma, and Texas. NationsBank
of Texas, N.A. (NationsBank) acts as trustee of the Trust.
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 the 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 was not considered necessary to make a field
examination of the physical condition and operation of the properties in which
the Trust owns interests.
Our reserves estimates are based on a detailed study of the properties and
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 32 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.
Reserves estimated in this report are expressed as gross and net reserves.
Gross reserves are defined as the total estimated petroleum to be produced from
these properties after December 31, 1997. 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. Gas volumes
shown herein are sales 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. Sales gas is defined as the total gas to be produced
from the reservoirs, measured at the point of delivery, after reduction for fuel
usage, flare, and shrinkage resulting from field separations and processing.
Condensate reserves estimated herein are those to be obtained from normal
separator recovery. NGL reserves are those attributable to the leasehold
interests according to processing agreements.
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.
10
<PAGE>
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.
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.
The development status shown herein represents the status applicable on
January 1, 1998. In the preparation of this study, data available from wells
drilled on the appraised properties through December 31, 1997, were used in
estimating gross ultimate recovery. When applicable, gross production estimated
to January 1, 1998, was deducted from gross ultimate recovery to arrive at the
estimates of gross reserves as of January 1, 1998. In most fields, this required
that the production rates be estimated for up to 4 months since production data
were available only through August 1997.
Future oil, condensate, NGL, and gas producing rates estimated for this
report are based on production rates considering the most recent figures
available. The rates used for future production are rates that we feel are
within the capacity of the well or reservoir to produce. This information has
been considered in arriving at the rate projected.
Net proved reserves, as of January 1, 1998, attributable to the Trust from
the properties appraised are estimated in barrels (bbl) or thousands of cubic
feet (Mcf) as follows:
<TABLE>
<CAPTION>
Proved Developed and Proved Developed
Undeveloped Reserves Reserves
-------------------------- --------------------------
Oil, Oil,
Condensate, Sales Condensate, Sales
State and NGL (bbl) Gas (Mcf) and NGL (bbl) Gas (Mcf)
- ------------- ------------- ----------- ------------- -----------
<S> <C> <C> <C> <C>
Florida...... 110,082 206,322 110,082 206,322
Louisiana.... 49,940 2,014,267 49,940 2,014,267
Mississippi.. 64,246 1,879,364 64,246 1,879,364
New Mexico... 263,129 2,236,571 263,129 2,236,571
Oklahoma..... 608,947 10,244,699 608,947 10,244,699
Texas ...... 5,086,748 17,783,726 5,074,536 17,707,135
--------- ---------- --------- ----------
Total...... 6,183,092 34,364,949 6,170,880 34,288,358
</TABLE>
Revenue values in this report 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, 1997. 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.
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 used in this
report are based on receipts by the Trust in December 1997 and NationsBank has
represented that the prices used herein are those that the Trust could
reasonably expect to receive. The assumptions used for estimating future prices
and costs are as follows:
11
<PAGE>
Oil, Condensate, Natural Gas Liquids, and Natural Gas Prices
Oil, condensate, natural gas liquids, and natural gas prices were furnished
by NationsBank. These prices are based on receipts by the Trust in December
1997 and are held constant for the lives of the properties.
A projection of the estimated future net revenue from the properties
appraised, as of January 1, 1998, 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 ($) ($)
- ----------------- ------------ -----------
<S> <C> <C>
1998................................ 23,990,603 23,961,834
1999................................ 20,195,158 20,167,207
2000................................ 17,184,982 17,163,445
----------- -----------
Subtotal............................ 61,370,743 61,292,486
Remaining........................... 125,993,129 125,638,180
----------- -----------
Total............................... 187,363,872 186,930,666
</TABLE>
The present worth of future net revenue, as of January 1, 1998, is estimated
as follows:
<TABLE>
<CAPTION>
Present Worth
at 10 Percent ($)
-----------------
<S> <C>
Total Proved................................. 104,912,482
Proved Developed............................. 104,725,043
</TABLE>
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.
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, and (iii) at the request of NationsBank and because of the limited
availability of data, proved reserves, future net revenue therefrom, and the
present worth thereof for certain royalty interests accounting for approximately
32 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.
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.
12
<PAGE>
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, 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 1998 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 Units 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
------------------
1997 High Low Per Unit
- --------------------------- -------- -------- --------
<S> <C> <C> <C>
First Quarter..................... $13.375 $11.750 $.47428
Second Quarter.................... 14.625 12.500 .45869
Third Quarter..................... 16.438 14.125 .41136
Fourth Quarter.................... 17.000 12.625 .30023
1996
- --------------------------------------------------------------------------------
First Quarter..................... $ 9.125 $ 8.000 $.27340
Second Quarter.................... 10.125 9.125 .35717
Third Quarter..................... 11.750 9.500 .42173
Fourth Quarter.................... 12.875 10.875 .31833
- --------------------------------------------------------------------------------
</TABLE>
At March 16, 1998, there were 14,579,345 Units outstanding and approximately
3,543 Unit holders of record.
ITEM 6. SELECTED FINANCIAL DATA.
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------
Years Ended December 31 1997 1996 1995 1994 1993
- ------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
Royalty Income...................$25,688,064 $22,173,492 $16,088,936 $18,669,739 $22,140,733
Distributable Income............. 24,499,892 20,972,323 14,829,839 17,441,297 20,893,820
Distributable Income per Unit.... 1.68 1.44 1.02 1.20 1.43
Total Assets at Year End......... 6,936,828 6,868,761 6,598,427 7,172,645 7,446,908
Distributions per Unit........... 1.64 1.37 1.03 1.20 1.46
- ------------------------------------------------------------------------------------------------
</TABLE>
13
<PAGE>
ITEM 7. TRUSTEE'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS.
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 price
and volume figures that follow represent the volumes and prices for which the
Trust received payment during 1997.
Royalty income during 1997 increased approximately $3,515,000, or 15.9
percent, compared to 1996 royalty income, which had increased approximately
$6,085,000, or 37.8 percent, from 1995 royalty income.
Revenues generated by sales of oil and gas increased in 1997 from 1996 as the
result of higher oil and gas prices and increased volumes of gas sold, somewhat
offset by a slight decline in oil sales. Gas volumes sold increased from
6,565,302 thousand cubic feet ("Mcf") in 1996 to 7,154,510 Mcf in 1997, after
increasing from 5,936,059 in 1995. The average price per Mcf of gas received by
the Trust increased from $1.45 in 1995 and $1.98 in 1996 to $2.45 in 1997. The
Trustee believes that continued high demand from the prior winter season and
predictions of volatile weather conditions in the latter half of 1997
contributed to the increase in gas prices.
Oil volumes sold decreased to 614,976 barrels in 1997 from 660,521 barrels in
1996, having increased from 534,266 barrels in 1995. The effect of this volume
decline was offset by an increase in the average price per barrel of oil
received by the Trust to $18.77 in 1997 from $17.31 in 1996 and $15.65 in 1995.
An increase in domestic crude oil prices, which began in 1996, continued into
early 1997, but prices declined in the second quarter and continued at lower
levels throughout the remainder of 1997.
Due to an increase in funds available for temporary investment, interest
income increased in 1997 compared to 1996. General and administrative expenses
were relatively unchanged in 1997 compared to 1996.
YEAR 2000 ISSUE
Many existing computer programs use only two digits to identify a year in the
date field. These programs were designed and developed without considering the
impact of the upcoming change in the century. If not corrected, many computer
applications could fail or create erroneous results by or at the Year 2000. The
Year 2000 issue affects virtually all companies and organizations. If a company
or organization does not successfully address its Year 2000 issues, it may face
material adverse consequences.
The Trust is reliant on the performance of third party vendors for the
receipt of Royalty income, payment of expenses and disbursement of distributable
income. The Trustee can provide no assurance as to whether third party vendors
will successfully address the Year 2000 issue. Failure to successfully address
the Year 2000 issue by third party vendors could have a material adverse impact
on the Trust and its Unit holders. The Trust is making every effort that the
systems that it has in its direct control are being addressed and will be ready
for Year 2000. The Trustee does not believe that the cost of these efforts will
be material.
FORWARD-LOOKING STATEMENTS
This Annual Report includes "forward-looking statements" within the meaning
of Section 21E of the Securities Exchange Act of 1934, which are intended to be
covered by the safe harbor created thereby. All statements other than statements
of historical fact included in this Annual Report are forward-looking
statements. Such statements include, without limitation, certain reserve
information and other statements contained in Item 2, "Properties", and certain
statements regarding the Trust's financial position, industry conditions and
other matters contained in this Item 7. Although the Trustee believes that the
expectations reflected in such forward-looking statements are reasonable, such
expectations are subject to numerous risks and uncertainties and the Trustee can
give no assurance that they will prove correct. There are many factors, none of
which is within the Trustee's control, that may cause such expectations not to
be realized, including, among other things, factors identified in this Annual
Report affecting oil and gas prices and the recoverability of reserves, general
economic conditions, actions and policies of petroleum-producing nations and
other changes in the domestic and international energy markets.
14
<PAGE>
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
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, 1997 and 1996, and the
related statements of distributable income and changes in trust corpus for each
of the three years in the period ended December 31, 1997. 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,
1997 and 1996, and the distributable income and changes in trust corpus for each
of the three years in the period ended December 31, 1997, on the basis of
accounting described in Note 2.
/SIG/DELOITTE & TOUCHE LLP
Dallas, Texas
March 20, 1998
15
<PAGE>
FINANCIAL STATEMENTS
SABINE ROYALTY TRUST
STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS
<TABLE>
<CAPTION>
Year Ended December 31,
- --------------------------------------------------------------------
1997 1996
- --------------------------------------------------------------------
<S> <C> <C>
ASSETS
- --------------------------------------------------------------------
Cash and short-term investments............. $3,857,558 $3,321,723
Royalty interests in oil and gas
properties less accumulated
amortization of $19,315,915 (1997) and
$18,848,147 (1996)........................ 3,079,270 3,547,038
- --------------------------------------------------------------------
Total....................................... $6,936,828 $6,868,761
====================================================================
- --------------------------------------------------------------------
LIABILITIES AND TRUST CORPUS
- --------------------------------------------------------------------
Trust expenses payable...................... $ 222,322 $ 232,493
Other payables (Note 4)..................... 774,399 750,725
Trust corpus (14,579,345 units of
beneficial interest authorized
and outstanding).......................... 5,940,107 5,885,543
- --------------------------------------------------------------------
Total....................................... $6,936,828 $6,868,761
====================================================================
</TABLE>
STATEMENTS OF DISTRIBUTABLE INCOME
- --------------------------------------------------------------------
<TABLE>
<CAPTION>
Year Ended December 31,
- --------------------------------------------------------------------
1997 1996 1995
<S> <C> <C> <C>
Royalty income............. $25,688,064 $22,173,492 $16,088,936
Interest income............ 162,059 142,079 108,213
- --------------------------------------------------------------------
Total...................... 25,850,123 22,315,571 16,197,149
General and administrative
expenses (Note 6)........ 1,350,231 1,343,248 1,367,310
- --------------------------------------------------------------------
Distributable income....... $24,499,892 $20,972,323 $14,829,839
====================================================================
Distributable income per unit
(Basic and Assuming Dilution)
(14,579,345 units)
(Note 1)................. $ 1.68 $ 1.44 $ 1.02
====================================================================
Distributions per unit
(Note 3)................. $ 1.64 $ 1.37 $ 1.03
====================================================================
</TABLE>
STATEMENTS OF CHANGES IN TRUST CORPUS
<TABLE>
<CAPTION>
Year Ended December 31,
- ------------------------------------------------------------------------
1997 1996 1995
- ------------------------------------------------------------------------
<S> <C> <C> <C>
Trust corpus, beginning of $ 5,885,543 $ 5,447,142 $ 6,129,697
year.....................
Amortization of royalty (467,768) (543,094) (536,164)
interests................
Distributable income....... 24,499,892 20,972,323 14,829,839
Distributions to unit (23,977,560) (19,990,828) (14,976,230)
holders (Note 3).........
- ------------------------------------------------------------------------
Trust corpus, end of year.. $ 5,940,107 $ 5,885,543 $ 5,447,142
========================================================================
</TABLE>
The accompanying notes are an integral part of these financial statements.
16
<PAGE>
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
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 by 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
17
<PAGE>
NOTES TO FINANCIAL STATEMENTS (Continued)
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 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.
. Reserves may be established for contingencies that would not be recorded
under generally accepted accounting principles.
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.
18
<PAGE>
NOTES TO FINANCIAL STATEMENTS (Continued)
IMPAIRMENT
The Trustee routinely reviews the Trust's royalty interests in oil and gas
properties for imparement whenever events or circumstances indicate that the
carrying amount of an asset may not be recoverable. If an impairment event
occurs and it is determined that the carrying value of the Trust's royalty
interests may not be recoverable, an impairment will be recognized as measured
by the amount by which the carrying amount of the royalty interests exceeds the
fair value of these assets, which would likely be measured by discounting
projected cash flows. Should the aggregate dollar amount of the Trust's reserves
decline, an additional impairment provision, which could be material, will be
required. There can be no assurance such a writedown will not occur.
DISTRIBUTABLE INCOME PER UNIT
The Trust has adopted the new computation and disclosure requirements of
Statement of Financial Accounting Standards ("SFAS") No. 128 -- "Earnings Per
Share." Basic earnings per share is computed by dividing net income by the
weighted average shares outstanding. Earnings per share assuming dilution is
computed by dividing net income by the weighted average number of shares and
equivalent shares outstanding. The Trust had no equivalent shares outstanding
for any period presented and accordingly, the adoption of SFAS No. 128 had no
impact on previously reported distributable income per unit. Basic and assuming
dilution distributable income per unit are the same.
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
Other payables consist of the following:
<TABLE>
<CAPTION>
- -------------------------------------------------------------------
December 31, 1997 1996
- -------------------------------------------------------------------
<S> <C> <C>
Funds due to payors for royalties
erroneously forwarded to the Trust............ $ 1,806 $ -0-
Royalty receipts in suspense pending
verification of ownership interest or title... $772,593 $750,725
- -------------------------------------------------------------------
Total................................... $774,399 $750,725
===================================================================
</TABLE>
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, 1997, the Trust declared the following
distributions:
19
<PAGE>
NOTES TO FINANCIAL STATEMENTS (Continued)
<TABLE>
<CAPTION>
Monthly Record Date Payment Date Distribution per Unit
- --------------------- ------------ ---------------------
<S> <C> <C>
January 15 January 29 $.19698
February 17 February 27 .18597
March 16 March 30 .14231
</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>
- ----------------------------------------------------------
1997 1996 1995
- ----------------------------------------------------------
<S> <C> <C> <C>
Trustee's fee............. $203,962 $205,750 $187,966
Escrow agent's fee........ 611,895 617,264 563,908
- ----------------------------------------------------------
Total fees and expenses... $815,857 $823,014 $751,874
==========================================================
</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, 1997 and 1996 (in thousands, except per Unit amounts):
<TABLE>
<CAPTION>
- ----------------------------------------------------
Calendar Royalty Distributable Distributable
Quarter Income Income Income per Unit
- ----------------------------------------------------
1997
- ----
<S> <C> <C> <C>
First...... $ 7,440 $ 7,118 $ .49
Second..... 6,793 6,507 .45
Third...... 5,654 5,356 .37
Fourth..... 5,801 5,519 .37
- ----------------------------------------------------
$25,688 $24,500 $1.68
====================================================
1996
- ----
First...... $ 5,171 $ 4,862 $ .33
Second..... 5,970 5,554 .38
Third...... 5,921 5,673 .39
Fourth..... 5,111 4,883 .34
- ----------------------------------------------------
$22,173 $20,972 $1.44
====================================================
</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 available.
Reserves actually recovered,
20
<PAGE>
NOTES TO FINANCIAL STATEMENTS (Continued)
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 Gas
(Barrels) (Mcf)
- ------------------------------------------------------
<S> <C> <C>
January 1, 1995..................... 5,657 35,472
Revisions of previous estimates... 462 6,628
Production........................ (581) (5,651)
- ------------------------------------------------------
December 31, 1995................... 5,538 36,449
Revisions of previous estimates... 1,010 2,980
Production........................ (573) (5,729)
- ------------------------------------------------------
December 31, 1996................... 5,975 33,700
Revisions of previous estimates... 820 7,592
Production........................ (612) (6,927)
- ------------------------------------------------------
December 31, 1997................... 6,183 34,365
======================================================
</TABLE>
Estimated quantities of proved developed reserves of oil and gas as of
the dates indicated were as follows (in thousands):
<TABLE>
<CAPTION>
- ----------------------------------------------------
Oil Gas
(Barrels) (Mcf)
- ----------------------------------------------------
Proved developed reserves:
<S> <C> <C>
January 1, 1995............. 5,176 35,135
December 31, 1995............. 5,061 35,606
December 31, 1996............. 5,885 33,572
December 31, 1997............. 6,171 34,288
</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
($17.81 per bbl and $2.72 per Mcf, respectively) 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, 1997 1996 1995
- --------------------------------------------------------------------------
<S> <C> <C> <C>
Future net cash inflows.................... $187,364 $175,010 $131,627
Discount of future net cash flows at 10% (82,452) (80,383) (62,362)
- --------------------------------------------------------------------------
Standardized measure of discounted
future net cash flows.................... $104,912 $ 94,627 $ 69,265
==========================================================================
</TABLE>
21
<PAGE>
NOTES TO FINANCIAL STATEMENTS (Continued)
The change in the standardized measure of discounted future net cash flows for
the years ended December 31, 1997, 1996 and 1995 is as follows (in thousands):
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------
1997 1996 1995
- ---------------------------------------------------------------------------
<S> <C> <C> <C>
Standardized measure of discounted
future net cash flows, January 1.......... $ 94,627 $ 69,265 $ 70,188
Royalty income, net of severance
and ad valorem taxes...................... (25,688) (22,173) (16,089)
Changes in prices, net of related costs..... 3,479 25,715 (470)
Revisions of previous estimates and other... 23,031 14,894 8,617
Accretion of discount....................... 9,463 6,926 7,019
- ---------------------------------------------------------------------------
Standardized measure of discounted
future net cash flows, December 31,....... $104,912 $ 94,627 $ 69,265
===========================================================================
</TABLE>
Subsequent to year end, the price of oil decreased significantly. As of March
18, 1997, published oil prices were approximately $13.23 per barrel. The use of
such price, as compared to $17.81 per barrel, which was used to calculate the
above information, would result in a lower standardized measure of discounted
future net cash flows.
22
<PAGE>
REPORT OF INDEPENDENT ACCOUNTANTS
TO THE UNIT HOLDERS OF SABINE ROYALTY TRUST:
We have audited the accompanying statements of fees and expenses (as defined
in Exhibit C to the Sabine Royalty Trust Agreement) paid by Sabine Royalty Trust
to NationsBank of Texas, N.A., as trustee and escrow agent, for the years ended
December 31, 1997, 1996 and 1995. These statements are the responsibility of the
Trustee's management. Our responsibility is to express an opinion on these
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 audits to obtain
reasonable assurance about whether the statements of fees and expenses are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the statements of fees and expenses.
An audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.
In our opinion, the statements of fees and expenses audited by us present
fairly, in all material respects, the fees and expenses paid by Sabine Royalty
Trust to NationsBank of Texas, N.A., as trustee and escrow agent, for the years
ended December 31, 1997, 1996 and 1995, in conformity with the Trust Agreement.
/SIG/PRICE WATERHOUSE LLP
Dallas, Texas
March 20, 1998
23
<PAGE>
STATEMENTS OF FEES AND EXPENSES
PAID BY SABINE ROYALTY TRUST TO
NATIONSBANK OF TEXAS, N.A., AS
TRUSTEE AND ESCROW AGENT, FOR EACH OF THE THREE
YEARS IN THE PERIOD ENDED DECEMBER 31, 1997
<TABLE>
<CAPTION>
1997 1996 1995
- ---------------------------------------------------------------------------
<S> <C> <C> <C>
Trustee's fee.............................. $203,962 $205,750 $187,966
Escrow agent's fee......................... 611,895 617,264 563,908
- ---------------------------------------------------------------------------
Total fees paid $815,857 $823,014 $751,874
Reimbursement for expenses -- -- --
- ---------------------------------------------------------------------------
Total fees and expenses paid
to NationsBank of Texas, N.A. $815,857 $823,014 $751,874
===========================================================================
</TABLE>
The accompanying notes are an integral part of these statements.
NOTES
1. Sabine Royalty Trust (the "Trust") is an express trust formed under the
laws 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 ("Sabine"), as trustor, and InterFirst Bank Dallas, N.A.
("InterFirst"), as trustee (the "Trustee"). Contemporaneously with the execution
of the Trust Agreement, Sabine, the Trustee and InterFirst, as escrow agent (the
"Escrow Agent"), entered into an escrow agreement which establishes an escrow
(the "Escrow"). Prior to distribution of units of beneficial interest (the
"Units") in the Trust to Sabine's shareholders, Sabine transferred to the Trust
royalty and mineral interests, including landowner's royalties, overriding
royalty interests, minerals (other than executive rights, bonuses and delay
rentals), production payments and other similar, non-participatory interests, in
certain producing and proved undeveloped oil and gas properties in six states
(the "Royalty Properties").
In May 1988, Sabine was acquired by Pacific Enterprise ("Pacific"), 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, 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 Trust.
In connection with the transfer of the Royalty Properties 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 the
executive rights relating to the Royalty Properties, and Pacific (USA)'s
ownership of such rights was not affected by the sale.
In June 1987, InterFirst was merged with RepublicBank Dallas, National
Association. RepublicBank Dallas, National Association was the survivor of the
merger and, in connection therewith, changed its name to First RepublicBank
Dallas, National Association. First RepublicBank Dallas, National Association
("First Republic"), as successor to InterFirst, served as Trustee of the Trust
and as Escrow Agent from June 1987 until July 1988. On July 29, 1988, First
Republic was declared insolvent by the Federal Deposit Insurance Corporation
(the "FDIC") and certain assets and liabilities of First Republic were
transferred to NCNB Texas National Bank ("NCNB Texas"), which was established as
a bridge bank by the FDIC pursuant to authority granted under the Competitive
Equality Banking Act of 1987. NCNB Texas was subsequently acquired from the FDIC
by NCNB Corporation. The name of NCNB Texas was changed effective December 31,
1991 to NationsBank of Texas, N.A. (the "Bank"). The Bank, as successor to First
Republic, now serves as Trustee of the Trust and as Escrow Agent.
The compensation agreement under the Trust Agreement provides for a "cost
plus" fee payable to the Bank for all services rendered in its capacities as
Trustee and as Escrow Agent. Generally, the fees payable to the Bank are
calculated by dividing the expenses incurred by the Bank, as Trustee and as
Escrow Agent, solely for services provided by the Bank in the administration of
the Trust and the Escrow by seven-tenths (0.7). Professional and other
noncontributing (out-of-pocket) expenses incurred by the Bank, as Trustee or as
Escrow Agent, as the case may be, in the performance of its duties in the
foregoing
24
<PAGE>
capacities are charged to the Trust or the Escrow, as the case may be, at cost.
These expenses do not contribute to the fees payable to the Bank described
above. Annually, the Trustee must estimate Trust and Escrow expenses
contributing to the fee for the forthcoming year and publish this amount in the
Trust's first quarterly report to Unit holders. The Trustee can be penalized by
forfeiture of reimbursement for part of its expenses if such expenses exceed the
estimate. The Trustee also can earn a bonus by administering the Trust for total
costs that are lower than the estimate.
2. Escrow Agent's fees and Trustee's fees consist of a profit margin plus
all fully allocated costs incurred by the Bank, as Trustee and as Escrow Agent,
in performing administrative services to the Trust as specified in the Trust
Agreement.
Administrative costs do not include any professional and related expenses
to third parties.
All costs incurred by the Bank in its capacities as Trustee and as Escrow
Agent are accumulated in one account. Fees based thereon are allocated between
the Trustee function and the Escrow Agent function according to the actual
administrative services rendered by the Bank in each capacity. Any
determinations by the Bank as to the allocation of the fee between the Trustee
and the Escrow Agent are conclusive and binding on the Unit holders and Pacific
(USA), but in no event does the Bank's allocation affect the aggregate fee
payable to the Bank.
3. The Bank did not earn a bonus for 1997, 1996 or 1995; therefore, none
will be taken in 1998 and none was taken in 1997 or 1996.
A total of $132,174 of Trustee's fees and Escrow Agent's fees paid to the
Bank in January and February 1998 was based on expenses incurred in 1997. Of
this amount, $65,084 is included in the 1997 statement and the remaining $67,090
will be included in the subsequent year's statement.
Similarly, a total of $145,397 of Trustee's fees and Escrow Agent's fees
paid to the Bank in January and February 1997 was based on expenses incurred in
1996. Of this amount, $71,008 was included in the 1996 statement, and the
remaining $74,389 is reflected in the 1997 statement. A total of $129,746 of
Trustee's fees and Escrow Agent's fees paid to the Bank in January and February
1996 was based on expenses incurred in 1995. Of this amount, $67,675 was
included in the 1995 statement and the remaining $62,071 was included in the
1996 statement.
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.
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 16, 1998
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 16, 1998 an
aggregate of 78,641 Units in various fiduciary capacities, and it had sole
voting and investment power with respect to all 78,641 of such Units.
25
<PAGE>
(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 (included in Item 8 of this report)
Independent Auditors' report
Statements of Assets, Liabilities and Trust Corpus at December 31, 1997
and 1996
Statements of Distributable Income for Each of the Three Years in the
Period Ended December 31, 1997
Statements of Changes in Trust Corpus for Each of the Three Years in the
Period Ended December 31, 1997
Notes to Financial Statements
Report dated March 1, 1998 of the Trustee containing interim tax
information for each of the 12 months in the year ending December 31,
1997.
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
(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.
(23) -- Consent of DeGolyer and MacNaughton.
(27)**-- Financial Data Schedule.
(99) -- Report dated March 1, 1998 of the Trustee containing interim
tax information for each of the 12 months in the year ending
December 31, 1997.
- ------------
* 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.
** Included with EDGAR version of Form 10-K only.
(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.
26
<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 27, 1998
(THE REGISTRANT HAS NO DIRECTORS OR EXECUTIVE OFFICERS.)
27
<PAGE>
EXHIBIT 23
DeGolyer and McNaughton
One Energy Square
Dallas, Texas 75206
March 27, 1998
Sabine Royalty Trust
NationsBank of Texas, N.A.
NationsBank Plaza-17th Floor
901 Main Street
Dallas, Texas 75202
Gentlemen:
We hereby consent to the inclusion of our letter report dated February 26,
1998, concerning the reserves and revenue, as of January 1, 1998, of certain
royalty interests owned by Sabine Royalty Trust in the Annual Report on Form 10-
K for the year ended December 31, 1997, of the Sabine Royalty Trust to be filed
with the Securities and Exchange Commission. We also consent to the references
to our firm under "Properties--Reserves" in Item 2 and under "Supplemental Oil
and Gas Information (Unaudited)--Reserve Quantities" in Item 8 of the Form 10-K.
Very truly yours,
/s/ DeGolyer and MacNaughton
DeGOLYER and MacNAUGHTON
<PAGE>
EXHIBIT 99
[LOGO OF SABINE ROYALTY TRUST APPEARS HERE]
TAX INFORMATION
1997
This booklet contains tax information relevant to ownership of
Units of Sabine Royalty Trust and should be retained.
<PAGE>
SABINE ROYALTY TRUST
MARCH 1, 1998
TO UNIT HOLDERS:
This booklet provides 1997 tax information which will allow you to determine
your pro rata share of income and deductions attributable to your investment
in Sabine Royalty Trust (the "Trust"). Each Unit holder is encouraged to read
the entire booklet very carefully.
The material included in this booklet enables you to compute the information
to be included in your Federal and state income tax returns. This booklet is
the only information source for Unit holders to determine their share of the
items of income and expense of the Trust for the entire 1997 calendar year.
The Trust does not file nor does it furnish a Form 1099 to Unit holders
(except where Federal backup withholding is required). Unit holders should
retain this booklet as part of their tax records.
The material herein is not intended and should not be construed as
professional tax or legal advice. Unit holders are encouraged to consult their
own tax advisors concerning its use.
Very truly yours,
Sabine Royalty Trust,
By NationsBank of Texas N.A., Trustee
1-800-365-6541
<PAGE>
SABINE ROYALTY TRUST
TABLE OF CONTENTS
<TABLE>
<CAPTION>
PAGE
----
1997 TAX INFORMATION
<S> <C>
. Reading the Income and Expense Schedules................................ 1
. Identifying Which Income and Expense Schedules to Use................... 1
. Applying the Data From the Income and Expense Schedules................. 1
. Computing Depletion..................................................... 1
. Sale or Exchange of Units............................................... 3
. Classification of Investment............................................ 3
. Nonresident Foreign Unit Holders........................................ 3
. Backup Withholding...................................................... 3
. State Income Tax........................................................ 3
. Table of 1997 Monthly Record Dates and Cash Distributions Per Unit...... 3
. Tax Computation Worksheet............................................... 4
. Supplement to Tax Computation Worksheet................................. 5
. Tax Information Schedules............................................... 6
. .Form 1041, Grantor Trust for Calendar Year 1997....................... 6
. .Form 1041, Grantor Trust for January 1997............................. 7
. .Form 1041, Grantor Trust for February 1997............................ 8
. .Form 1041, Grantor Trust for March 1997............................... 9
. .Form 1041, Grantor Trust for April 1997............................... 10
. .Form 1041, Grantor Trust for May 1997................................. 11
. .Form 1041, Grantor Trust for June 1997................................ 12
. .Form 1041, Grantor Trust for July 1997................................ 13
. .Form 1041, Grantor Trust for August 1997.............................. 14
. .Form 1041, Grantor Trust for September 1997........................... 15
. .Form 1041, Grantor Trust for October 1997............................. 16
. .Form 1041, Grantor Trust for November 1997............................ 17
. .Form 1041, Grantor Trust for December 1997............................ 18
. .Depletion Schedule I.................................................. 19
. .Depletion Schedule II................................................. 19
. .Depletion Schedule III................................................ 20
. .Depletion Schedule IV................................................. 20
. .Depletion Schedule V.................................................. 21
. .Depletion Schedule VI................................................. 21
. .Depletion Schedule VII................................................ 22
. .Depletion Schedule VIII............................................... 22
. .Depletion Schedule IX................................................. 23
. .Depletion Schedule X.................................................. 23
. .Depletion Schedule XI................................................. 24
. .Depletion Schedule XII................................................ 24
. .Depletion Schedule XIII............................................... 25
. .Depletion Schedule XIV................................................ 25
. .Depletion Schedule XV................................................. 26
. .Depletion Schedule XVI................................................ 26
. .Depletion Schedule XVII............................................... 27
. Sample Tax Forms for Individual Unit Holders............................ 28
. Comprehensive Example................................................... 30
DISCUSSION OF TAX CONSIDERATIONS PERTAINING TO THE OWNERSHIP OF UNITS IN
SABINE ROYALTY TRUST
. Effect of Tax Reform.................................................... A-1
. Taxation of the Original Distribution of Units.......................... A-1
. Tax Background Information.............................................. A-1
. .Effect of Escrow Arrangement.......................................... A-2
. Depletion............................................................... A-2
. .Cost Depletion........................................................ A-2
. .Percentage Depletion.................................................. A-3
. Nonresident Foreign Unit Holders........................................ A-3
. Sale or Exchange of Units............................................... A-4
. Backup Withholding...................................................... A-4
. State Income Tax........................................................ A-4
</TABLE>
(SRT 1997 TAX)
<PAGE>
SABINE ROYALTY TRUST
1997 TAX INFORMATION
READING THE INCOME AND EXPENSE SCHEDULES
The accompanying income and expense schedules reflect tax information
attributable to Sabine Royalty Trust (the "Trust") for 1997. This information
has been assembled on a per Unit basis and is expressed in decimal fractions
of one dollar. A cumulative schedule for the twelve months ended December 31,
1997, and separate noncumulative schedules for the months of January through
December 1997 are enclosed. Separate depletion schedules are enclosed which
provide the necessary information for Unit holders to compute cost depletion
with respect to their interests in the Trust.
IDENTIFYING WHICH INCOME AND EXPENSE SCHEDULES TO USE
Pursuant to the terms of the Trust agreement and the escrow agreement, the
Trust receives income and incurs expenses only on Monthly Record Dates.
Furthermore, only Unit holders of record on Monthly Record Dates are entitled
to cash distributions. On the basis of these agreements, both cash and accrual
basis Unit holders should be considered as realizing income and incurring
expenses only on Monthly Record Dates. Therefore, if you were not the Unit
holder of record of the Units on a specified Monthly Record Date, you should
not use the tax information for the month in which that Monthly Record Date
falls. A table of Monthly Record Dates and cash distributions per Unit is
included on page 3.
The appropriate schedules to be used by a Unit holder will depend upon (i)
the date the Unit holder became a holder of record of the Units, (ii) if
applicable, the date the Unit holder ceased to be the holder of record of the
Units, and (iii) the tax year end of the Unit holder. For instance, a Unit
holder reporting on the calendar year basis who acquired Units and became a
Unit holder of record on June 16, 1997 and who still owned only those Units on
December 15, 1997 must use each of the separate monthly schedules for June
through December 1997, and Depletion Schedule XVII for such Units. However,
Unit holders reporting on a calendar year basis who became Unit holders of
record prior to January 15, 1997 and who continued to own only those Units on
December 15, 1997, must use only the cumulative schedule for calendar year
1997 and the appropriate depletion schedule(s).
APPLYING THE DATA FROM THE INCOME AND EXPENSE SCHEDULES
The tax data, other than depletion, specifically applicable to a Unit holder
may be determined by multiplying the appropriate decimal fractions times the
number of Units owned. Unit holders who must use the separate monthly income
and expense schedules should combine the individual income and expense factors
from the monthly schedules for each month during which the Units were owned on
a Monthly Record Date. For a worksheet approach to computing these decimal
fractions, see the Supplement to Tax Computation Worksheet on page 5.
COMPUTING DEPLETION
Depletion schedules are included which provide information for Unit holders
to compute cost depletion deductions with respect to their interests in the
Trust. To compute depletion for any taxable period, Unit holders should
multiply the depletion factor indicated on the relevant schedule times 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 during which they owned the Units. A factor for percentage depletion is
not included, as cost depletion exceeded the percentage depletion calculated.
(SRT 1997 TAX)
1
<PAGE>
Noncorporate Unit holders who acquired Units in the original distribution
from Sabine Corporation ("Sabine") should use Depletion Schedule I to compute
1997 depletion on those Units. Corporate Unit holders that acquired Units in
the original distribution from Sabine should use Depletion Schedule II to
compute 1997 depletion on those Units. The proper depletion schedule to be
utilized for Units owned is reflected below.
<TABLE>
<CAPTION>
DATE(S) UNITS DEPLETION SCHEDULE
WERE ACQUIRED TO BE UTILIZED
------------- ------------------
<S> <C>
Original Distribution Before12/16/83 See preceding paragraph I
12/16/83--12/17/84 III
12/18/84--12/16/85 IV
12/17/85-- 3/17/86 V
3/18/86--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--12/16/91 XI
12/17/91--12/15/92 XII
12/16/92--12/15/93 XIII
12/16/93--12/15/94 XIV
12/16/94--12/15/95 XV
12/16/95--12/16/96 XVI
12/17/96--12/15/97 XVII
12/16/97--12/31/97 No 1997 depletion allowed
</TABLE>
As discussed at page A-3 in the back portion of this booklet, the composite
depletion factors are determined on the basis of a weighted average ratio of
current production from each Trust property to the estimated future production
from such property. This method of weighting the depletion factors permits the
presentation of a single depletion factor for all Unit holders acquiring Units
during a period in which there is no substantial change in the relative fair
market values of the Trust properties. Primarily as a result of the decline in
oil prices which occurred during 1986, there was a change in the relative fair
market values of the Trust properties. Accordingly, two mutually exclusive
depletion schedules are included herein reflecting the composite depletion
factors required to compute depletion for Units acquired in 1986. The proper
depletion schedule to use in computing 1997 depletion is dependent upon the
date upon which the Units were acquired as reflected in the preceding
paragraph.
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 XVI are presented
on a cumulative basis for 1997. However, the Federal and state depletion
factors contained on Depletion Schedule XVII are summarized separately; and
the state factors are presented on a noncumulative basis. If you are using
Depletion Schedule XVII 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.
(SRT 1997 TAX)
2
<PAGE>
SALE OR EXCHANGE OF UNITS
A discussion concerning the tax consequences associated with the sale or
exchange of Units is presented on page A-4 in the back portion of this
booklet.
CLASSIFICATION OF INVESTMENT
Tax Reform measures enacted in 1986 and 1987 require items of income and
expense to be categorized as "passive," "active" or "portfolio" in nature. An
explanation of the application of these rules to the items of income and
expense reported by the Trust are contained on page A-1 in the back portion of
this booklet.
NONRESIDENT FOREIGN UNIT HOLDERS
Nonresident alien individual and foreign corporation Unit holders ("Foreign
Taxpayer(s)") are subject to special tax rules with respect to their
investments in the Trust. These rules are outlined beginning on page A-3 in
the back portion of this booklet.
BACKUP WITHHOLDING
Unit holders who have had amounts withheld in 1997 pursuant to the Federal
backup withholding provisions should have received a Form 1099-MISC from the
Trust. The Form 1099-MISC reflects the total Federal income tax withheld from
distributions. The amount reported on the Form 1099-MISC should not be
included as additional income in computing taxable income, as such amount is
already included in the per Unit income items on the income and expense
schedules. The Federal income tax withheld, as reported on the Form 1099-MISC,
should be considered as a credit by the Unit holder in computing any Federal
income tax liability. Individual Unit holders should include the amount of
backup withholding on line 54 of page 2 of the 1997 Form 1040. For a further
discussion of backup withholding, see page A-4 in the back portion of this
booklet.
STATE INCOME TAX
Since the Trust holds royalty interests and receives income that is
attributable to various states, Unit holders may be obligated to file a return
and may have a tax liability in states in addition to their state of
residence. The accompanying schedules have been prepared in such a manner that
income and deductions attributable to the various states may be determined by
each Unit holder. State income tax matters are more fully discussed on page A-
5 in the back portion of this booklet.
TABLE OF 1997 MONTHLY RECORD DATES AND CASH DISTRIBUTIONS PER UNIT
Unit holders, as reflected in the transfer books of the Trust on a Monthly
Record Date, received the following per Unit cash distributions for 1997. The
per Unit cash distributions reflected below have not been reduced by any taxes
that may have been withheld from distributions to Foreign Taxpayers or from
distributions to Unit holders subject to the Federal backup withholding rules.
The distribution checks were dated and mailed on the corresponding Date
Payable.
<TABLE>
<CAPTION>
MONTHLY RECORD DISTRIBUTION
DATE DATE PAYABLE PER UNIT
-------------- ------------ ------------
<S> <C> <C>
January 15, 1997 January 29, 1997 $.12625
February 18, 1997 February 28, 1997 $.18552
March 17, 1997 March 31, 1997 $.16251
April 15, 1997 April 29, 1997 $.14383
May 15, 1997 May 29, 1997 $.19078
June 16, 1997 June 30, 1997 $.12408
July 15, 1997 July 29, 1997 $.14499
August 15, 1997 August 29, 1997 $.15155
September 15, 1997 September 29, 1997 $.11482
October 15, 1997 October 29, 1997 $.11836
November 17, 1997 November 28, 1997 $.10268
December 15, 1997 December 29, 1997 $.07919
</TABLE>
(SRT 1997 TAX)
3
<PAGE>
SABINE ROYALTY TRUST
TAX COMPUTATION WORKSHEET
1997
(RETAIN THIS WORKPAPER AS PART OF YOUR PERMANENT TAX RECORDS)
PART I
INCOME AND EXPENSE
<TABLE>
<CAPTION>
A B C
AMOUNTS PER UNIT
NUMBER OF FROM APPROPRIATE
UNITS OWNED SCHEDULE(S) WHERE TO REFLECT ON
ITEM (NOTE 1) (NOTE 2) TOTALS 1997 FORM 1040 (NOTE 3)
- ---- ----------- ---------------- ------ -----------------------
<S> <C> <C> <C> <C> <C> <C>
Gross Royalty Income.... X = Line 4, Part I,Schedule E
----------- ---------------- ------
Severance Tax........... X = Line 16, Part I,Schedule E
----------- ---------------- ------
Interest Income......... X = Line 1, Part I,Schedule B
----------- ---------------- ------
Administrative Expense.. X = Line 18, Part I,Schedule E
----------- ---------------- ------
</TABLE>
PART II
COST DEPLETION (NOTE 4)
<TABLE>
<CAPTION>
COST DEPLETION
ALLOWABLE IN PRIOR ADJUSTED BASIS FOR APPROPRIATE 1997
CALENDAR YEARS COST DEPLETION COST DEPLETION FACTOR
ORIGINAL BASIS (NOTE 5) PURPOSES (NOTE 4) 1997 COST DEPLETION*
- -------------- ------------------ ------------------ --------------------- --------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
- = X =
- -------------- ------------------ ------------------ --------------------- --------------------
</TABLE>
*Reflect cost depletion on 1997 Form 1040, line 20, Part 1, Schedule E (Note
3).
PART III
COMPUTATION OF GAIN OR (LOSS) FOR UNITS SOLD
<TABLE>
<CAPTION>
NET WHERE TO REFLECT ON
SALES ADJUSTED BASIS GAIN 1997 FORM 1040
PRICE (NOTE 6) (LOSS) (NOTE 3)
----- -------------- ------ -------------------
<S> <C> <C> <C> <C> <C> <C>
- = Form 4797
----- -------------- ------
</TABLE>
NOTES
- -----
(1) In order to correctly calculate total income and expense to be reported on
your 1997 Federal and, if applicable, state income tax returns, it is
recommended that you reproduce and complete a separate Tax Computation
Worksheet for each block of Units acquired at different times. Only the
total of each item of income and expense obtained by adding the separate
Tax Computation Worksheet totals, if more than one is required, should be
reported on your applicable 1997 income tax returns.
(2) If you did not become a Unit holder of record of any Unit(s) or did not
cease to be a Unit holder of record of any Unit(s) during the period from
January 15, 1997 through December 15, 1997, then the amounts reflected on
the cumulative schedule for 1997 should be used to complete Part I. If any
Units were held of record for only part of the period defined above, the
Supplement to Tax Computation Worksheet on page 5 should be used to derive
the income and expense factors to be inserted in column B.
(3) The Trustee believes that individual Unit holders owning the Units as an
investment should report the amounts determined in this manner. The U.S.
Corporation Income Tax Return (Form 1120) does not require that royalty
income and related expenses be separately identified on any specific
schedules. Note: Schedule D should be utilized to report the Sale of Units
acquired before January 1, 1987. (See "Sale or Exchange of Units" on page
A-4.)
(4) The appropriate depletion schedule(s) to be utilized is generally
dependent upon the date on which the Units were acquired. See "Computing
Cost Depletion" on page 1 to determine the proper schedule(s) to be used.
(5) Cost depletion allowable in prior calendar years cannot be computed from
the schedules contained in this booklet. Depletion schedules contained in
prior years' Sabine Royalty Trust Tax Information Booklet(s) should be
used in order to determine the appropriate cost depletion amount(s)
allowable in prior calendar years.
(6) The adjusted basis is equal to the cost or other basis of the Unit(s) less
the cost depletion allowable from the date of acquisition through the date
of sale (whether or not deducted).
(SRT 1997 TAX)
4
<PAGE>
SABINE ROYALTY TRUST
SUPPLEMENT TO TAX COMPUTATION WORKSHEET
1997
FOR UNITS HELD FOR ONLY PART OF THE YEAR
This worksheet should be used by Unit holders who became holders of record
of Units or ceased to be holders of record of Units during the period from
January 15, 1997 through December 15, 1997. This worksheet is designed to
assist Unit holders in determining the proper income and expense factors to be
used on the Tax Computation Worksheet-- Part I, under the heading entitled
"Amounts Per Unit from Appropriate Schedule(s)". In order to complete this
schedule, Unit holders should insert only the individual income and expense
factors from the monthly schedules (pages 7-18) for each month during which
the Units were owned on a Monthly Record Date. (See page 3 for a list of
Monthly Record Dates).
<TABLE>
<CAPTION>
MONTH(S) DURING WHICH UNITS WERE OWNED ON A MONTHLY RECORD DATE CALCULATED
---------------------------------------------------------------------------------------------- FACTOR
JANUARY FEBRUARY MARCH APRIL MAY JUNE JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER PER UNIT*
------- -------- ------ ------ ------ ------ ------ ------ --------- ------- -------- -------- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Gross Royalty
Income.........
------ ------ ------ ------ ------ ------ ------ ------ ------ ------ ------ ------ ------
Severance Tax...
------ ------ ------ ------ ------ ------ ------ ------ ------ ------ ------ ------ ------
Interest
Income.........
------ ------ ------ ------ ------ ------ ------ ------ ------ ------ ------ ------ ------
Administrative
Expense........
------ ------ ------ ------ ------ ------ ------ ------ ------ ------ ------ ------ ------
</TABLE>
- -------
* This column of calculated factors per Unit should be inserted in column B of
the Income and Expense section (Part I) of the Tax Computation Worksheet on
page 4.
(SRT 1997 TAX)
5
<PAGE>
CUMULATIVE 1997
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.................. $ .041435 $.011371 $ .030064 $ * $.003103
Louisiana................ .180960 .011761 .169199 .001217 .018363
Mississippi.............. .065631 .005021 .060610 * .005768
New Mexico............... .095345 .004661 .090684 * .009045
Oklahoma................. .359375 .039631 .319744 * .031058
Texas.................... 1.212589 .071879 1.140710 .009595 .109926
--------- -------- --------- -------- --------
TOTAL.................. $1.955335 $.144324 $1.811011 $.010812 $.177263
========= ======== ========= ======== ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
---- ---------
<S> <C>
1. Total Net Royalty Payments........................................ $1.811011
2. Interest Income................................................... .010812
3. Administrative Expense............................................ (.177263)
---------
4. Cash Distribution Per Unit **..................................... $1.644560
=========
</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.
(SRT 1997 TAX)
6
<PAGE>
FOR JANUARY 1997
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.................... $.003009 $.000285 $.002724 $ * $.000317
Louisiana.................. .009643 .000360 .009283 .000103 .001303
Mississippi................ .003540 .000179 .003361 * .000373
New Mexico................. .008189 .000687 .007502 * .000863
Oklahoma................... .026605 .003071 .023534 * .002805
Texas...................... .100277 .005045 .095232 .000745 .010573
-------- -------- -------- -------- --------
TOTAL.................... $.151263 $.009627 $.141636 $.000848 $.016234
======== ======== ======== ======== ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
---- ---------
<S> <C>
1. Total Net Royalty Payments........................................ $ .141636
2. Interest Income................................................... .000848
3. Administrative Expense............................................ (.016234)
---------
4. Cash Distribution Per Unit **..................................... $ .126250
=========
</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 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.
(SRT 1997 TAX)
7
<PAGE>
FOR FEBRUARY 1997
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................. $.003866 $.000748 $.003118 $ * $.000167
Louisiana............... .033591 .001341 .032250 .000190 .001739
Mississippi............. .011103 .000810 .010293 * .000480
New Mexico.............. .011173 .001075 .010098 * .000483
Oklahoma................ .027881 .002455 .025426 * .001206
Texas................... .118673 .006253 .112420 .000935 .005135
-------- -------- -------- -------- --------
TOTAL................. $.206287 $.012682 $.193605 $.001125 $.009210
======== ======== ======== ======== ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
---- --------
<S> <C>
1. Total Net Royalty Payments......................................... $.193605
2. Interest Income.................................................... .001125
3. Administrative Expense............................................. (.009210)
--------
4. Cash Distribution Per Unit **...................................... $.185520
========
</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.
(SRT 1997 TAX)
8
<PAGE>
FOR MARCH 1997
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.................... $.004279 $.000788 $.003491 $ * $.000152
Louisiana.................. .010411 .000489 .009922 .000082 .000656
Mississippi................ .005508 .000312 .005196 * .000196
New Mexico................. .007427 .000691 .006736 * .000264
Oklahoma................... .030068 .002259 .027809 * .001070
Texas...................... .121642 .006515 .115127 .000813 .004328
-------- -------- -------- -------- --------
TOTAL.................... $.179335 $.011054 $.168281 $.000895 $.006666
======== ======== ======== ======== ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
---- ---------
<S> <C>
1. Total Net Royalty Payments........................................ $ .168281
2. Interest Income................................................... .000895
3. Administrative Expense............................................ (.006666)
---------
4. Cash Distribution Per Unit **..................................... $ .162510
=========
</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.
(SRT 1997 TAX)
9
<PAGE>
FOR APRIL 1997
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.................... $.000163 $.000017 $.000146 $ * $.000010
Louisiana.................. .024795 .001138 .023657 .000140 .001746
Mississippi................ .006145 .000463 .005682 * .000362
New Mexico................. .007139 .000691 .006448 * .000420
Oklahoma................... .038864 .002650 .036214 * .002288
Texas...................... .085470 .004974 .080496 .000905 .005032
-------- -------- -------- -------- --------
TOTAL.................... $.162576 $.009933 $.152643 $.001045 $.009858
======== ======== ======== ======== ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
---- ---------
<S> <C>
1. Total Net Royalty Payments....................................... $ .152643
2. Interest Income.................................................. .001045
3. Administrative Expense........................................... (.009858)
---------
4. Cash Distribution Per Unit **.................................... $ .143830
=========
</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.
(SRT 1997 TAX)
10
<PAGE>
FOR MAY 1997
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.................... $.006502 $.000873 $.005629 $ * $.000240
Louisiana.................. .016705 .000514 .016191 .000121 .000902
Mississippi................ .004854 .000328 .004526 * .000179
New Mexico................. .010646 .000881 .009765 * .000392
Oklahoma................... .033945 .002579 .031366 * .001251
Texas...................... .138323 .008142 .130181 .001063 .005098
-------- -------- -------- -------- --------
TOTAL.................... $.210975 $.013317 $.197658 $.001184 $.008062
======== ======== ======== ======== ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
---- ---------
<S> <C>
1. Total Net Royalty Payments........................................ $ .197658
2. Interest Income................................................... .001184
3. Administrative Expense............................................ (.008062)
---------
4. Cash Distribution Per Unit **..................................... $ .190780
=========
</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.
(SRT 1997 TAX)
11
<PAGE>
FOR JUNE 1997
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.................... $.007117 $.005330 $.001787 $ * $.000296
Louisiana.................. .014863 .001286 .013577 .000112 .000905
Mississippi................ .007283 .000589 .006694 * .000303
New Mexico................. .006200 .001288 .004912 * .000258
Oklahoma................... .048762 .014554 .034208 * .002030
Texas...................... .074814 .006076 .068738 .000958 .003114
-------- -------- -------- -------- --------
TOTAL.................... $.159039 $.029123 $.129916 $.001070 $.006906
======== ======== ======== ======== ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
---- ---------
<S> <C>
1. Total Net Royalty Payments........................................ $ .129916
2. Interest Income................................................... .001070
3. Administrative Expense............................................ (.006906)
---------
4. Cash Distribution Per Unit **..................................... $ .124080
=========
</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.
(SRT 1997 TAX)
12
<PAGE>
FOR JULY 1997
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.................... $.005192 $.001833 $.003359 $ * $.000250
Louisiana.................. .010092 .000621 .009471 .000086 .000772
Mississippi................ .004425 .000313 .004112 * .000213
New Mexico................. .002650 (.004635) .007285 * .000128
Oklahoma................... .026044 .000746 .025298 * .001253
Texas...................... .110337 .007874 .102463 .000841 .005309
-------- -------- -------- -------- --------
TOTAL.................... $.158740 $.006752 $.151988 $.000927 $.007925
======== ======== ======== ======== ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
---- ------
<S> <C>
1. Total Net Royalty Payments........................................ $ .151988
2. Interest Income................................................... .000927
3. Administrative Expense............................................ (.007925)
---------
4. Cash Distribution Per Unit **..................................... $ .144990
=========
</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.
(SRT 1997 TAX)
13
<PAGE>
FOR AUGUST 1997
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..................... $.002022 $.000150 $.001872 $ * $.000097
Louisiana................... .012814 .000697 .012117 .000114 .000901
Mississippi................. .004166 .000458 .003708 * .000200
New Mexico.................. .011538 .000996 .010542 * .000554
Oklahoma.................... .029805 .002437 .027368 * .001431
Texas....................... .111864 .008295 .103569 .000815 .005372
-------- -------- -------- -------- --------
TOTAL..................... $.172209 $.013033 $.159176 $.000929 $.008555
======== ======== ======== ======== ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
---- ---------
<S> <C>
1. Total Net Royalty Payments........................................ $ .159176
2. Interest Income................................................... .000929
3. Administrative Expense............................................ (.008555)
---------
4. Cash Distribution Per Unit **..................................... $ .151550
=========
</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.
(SRT 1997 TAX)
14
<PAGE>
FOR SEPTEMBER 1997
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.................... $.003013 $.000606 $.002407 $ * $.000518
Louisiana.................. .015919 .000822 .015097 .000092 .003022
Mississippi................ .007421 .000787 .006634 * .001276
New Mexico................. .007765 .000565 .007200 * .001335
Oklahoma................... .027888 .004153 .023735 * .004794
Texas...................... .090987 .005451 .085536 .000705 .015641
-------- -------- -------- -------- --------
TOTAL.................... $.152993 $.012384 $.140609 $.000797 $.026586
======== ======== ======== ======== ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
---- ---------
<S> <C>
1. Total Net Royalty Payments........................................ $ .140609
2. Interest Income................................................... .000797
3. Administrative Expense............................................ (.026586)
---------
4. Cash Distribution Per Unit **..................................... $ .114820
=========
</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 United
States Treasury. This also includes amounts withheld pursuant to the backup
withholding provisions.
(SRT 1997 TAX)
15
<PAGE>
FOR OCTOBER 1997
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.................... $.002777 $.000389 $.002388 $ * $.000141
Louisiana.................. .013503 .003555 .009948 .000054 .000974
Mississippi................ .003517 .000278 .003239 * .000179
New Mexico................. .007449 .001069 .006380 * .000379
Oklahoma................... .024956 .001700 .023256 * .001271
Texas...................... .084259 .004537 .079722 .000608 .004291
-------- -------- -------- -------- --------
TOTAL.................... $.136461 $.011528 $.124933 $.000662 $.007235
======== ======== ======== ======== ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
---- ---------
<S> <C>
1. Total Net Royalty Payments....................................... $ .124933
2. Interest Income.................................................. .000662
3. Administrative Expense........................................... (.007235)
---------
4. Cash Distribution Per Unit **.................................... $ .118360
=========
</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.
(SRT 1997 TAX)
16
<PAGE>
FOR NOVEMBER 1997
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..................... $.002724 $.000320 $.002404 $ * $.000714
Louisiana................... .009257 .000486 .008771 .000064 .002712
Mississippi................. .004930 .000350 .004580 * .001292
New Mexico.................. .008993 .000830 .008163 * .002357
Oklahoma.................... .026531 .001725 .024806 * .006953
Texas....................... .099054 .005935 .093119 .000762 .025961
-------- -------- -------- -------- --------
TOTAL..................... $.151489 $.009646 $.141843 $.000826 $.039989
======== ======== ======== ======== ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
---- ---------
<S> <C>
1. Total Net Royalty Payments........................................ $ .141843
2. Interest Income................................................... .000826
3. Administrative Expense............................................ (.039989)
---------
4. Cash Distribution Per Unit **..................................... $ .102680
=========
</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.
(SRT 1997 TAX)
17
<PAGE>
FOR DECEMBER 1997
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.................... $.000771 $.000032 $.000739 $ * $.000201
Louisiana.................. .009367 .000452 .008915 .000059 .002731
Mississippi................ .002739 .000154 .002585 * .000715
New Mexico................. .006176 .000523 .005653 * .001612
Oklahoma................... .018026 .001302 .016724 * .004706
Texas...................... .076889 .002782 .074107 .000445 .020072
-------- -------- -------- -------- --------
TOTAL.................... $.113968 $.005245 $.108723 $.000504 $.030037
======== ======== ======== ======== ========
</TABLE>
SECTION II
RECONCILIATION OF CASH DISTRIBUTIONS PER UNIT
<TABLE>
<CAPTION>
ITEM AMOUNT
---- ---------
<S> <C>
1. Total Net Royalty Payments........................................ $ .108723
2. Interest Income................................................... .000504
3. Administrative Expenses........................................... (.030037)
---------
4. Cash Distribution Per Unit **..................................... $ .079190
=========
</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.
(SRT 1997 TAX)
18
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE I
The cumulative depletion factors reflected in Depletion Schedule I should be
used to compute 1997 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 1997
----------------------------------------------------------------------------------------------------
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......... .012017 .028697 .040141 .049374 .063849 .075404 .090210 .105400 .117989 .128861 .140299 .149960
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida......... .000005 .000012 .000019 .000019 .000030 .000049 .000060 .000064 .000073 .000080 .000085 .000088
Louisiana....... .000457 .001873 .002379 .003108 .003599 .004236 .004696 .005366 .006120 .006629 .007073 .007569
Mississippi..... .000343 .001176 .001490 .001887 .002215 .002867 .003235 .003615 .004362 .004684 .005103 .005301
New Mexico...... .000192 .000443 .000572 .000712 .000927 .001090 .001112 .001442 .001683 .001885 .002108 .002267
Oklahoma........ .001107 .002303 .003240 .004416 .005537 .007609 .008736 .010133 .011377 .012498 .013610 .014351
Texas........... .009913 .022890 .032441 .039232 .051541 .059553 .072371 .084780 .094374 .103085 .112320 .120384
</TABLE>
DEPLETION SCHEDULE II
The cumulative depletion factors reflected in Depletion Schedule II should
be used to compute 1997 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 1997
----------------------------------------------------------------------------------------------------
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......... .012810 .033256 .045427 .056732 .071541 .086240 .101351 .117524 .133149 .145051 .157707 .167807
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida......... -- -- -- -- -- -- -- -- -- -- -- --
Louisiana....... .001185 .004858 .006172 .008064 .009337 .010990 .012183 .013920 .015877 .017197 .018348 .019634
Mississippi..... .001727 .005918 .007499 .009498 .011149 .014433 .016287 .018202 .021963 .023584 .025691 .026687
New Mexico...... .000241 .000557 .000720 .000896 .001167 .001372 .001400 .001815 .002119 .002373 .002653 .002852
Oklahoma........ .001647 .003427 .004822 .006572 .008240 .011323 .013001 .015080 .016931 .018599 .020254 .021357
Texas........... .008010 .018496 .026214 .031702 .041648 .048122 .058480 .068507 .076259 .083298 .090761 .097277
</TABLE>
(SRT 1997 TAX)
19
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE III
The cumulative depletion factors reflected in Depletion Schedule III should
be used to compute 1997 federal and state depletion amounts attributable to
Units purchased for which the Unit holder initially became entitled 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 1997
----------------------------------------------------------------------------------------------------
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......... .011222 .027019 .037754 .046453 .059978 .070748 .084635 .098822 .110614 .120776 .131438 .140507
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION FACTORS
Florida......... .000005 .000012 .000020 .000020 .000031 .000050 .000062 .000066 .000075 .000082 .000087 .000090
Louisiana....... .000552 .002262 .002874 .003755 .004348 .005118 .005674 .006483 .007394 .008009 .008545 .009144
Mississippi..... .000302 .001035 .001312 .001662 .001951 .002526 .002850 .003185 .003843 .004127 .004496 .004670
New Mexico...... .000120 .000277 .000358 .000445 .000579 .000681 .000695 .000901 .001052 .001178 .001317 .001416
Oklahoma........ .000963 .002004 .002820 .003843 .004818 .006621 .007602 .008818 .009900 .010875 .011842 .012487
Texas........... .009280 .021429 .030370 .036728 .048251 .055752 .067752 .079369 .088350 .096505 .105151 .112700
</TABLE>
DEPLETION SCHEDULE IV
The cumulative depletion factors reflected in Depletion Schedule IV should
be used to compute 1997 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 1997
----------------------------------------------------------------------------------------------------
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......... .011715 .027869 .039023 .060706 .074848 .085982 .100472 .115246 .127490 .138048 .149200 .158592
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida......... .000005 .000012 .000019 .000020 .000030 .000047 .000057 .000061 .000069 .000075 .000080 .000082
Louisiana....... .000336 .001377 .001749 .003223 .003584 .004053 .004391 .004883 .005438 .005812 .006138 .006503
Mississippi..... .000389 .001333 .001689 .002765 .003137 .003877 .004295 .004726 .005573 .005938 .006413 .006637
New Mexico...... .000184 .000425 .000549 .000854 .001060 .001216 .001237 .001553 .001784 .001977 .002190 .002342
Oklahoma........ .000961 .002000 .002814 .005296 .006270 .008069 .009048 .010261 .011341 .012314 .013280 .013924
Texas........... .009840 .022722 .032203 .048548 .060767 .068720 .081444 .093762 .103285 .111932 .121099 .129104
</TABLE>
(SRT 1997 TAX)
20
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE V
The cumulative depletion factors reflected in Depletion Schedule V should be
used to compute 1997 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 1997
----------------------------------------------------------------------------------------------------
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......... .011220 .026520 .037197 .045607 .059185 .069720 .083627 .097775 .109392 .119484 .130147 .139142
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida......... .000006 .000014 .000022 .000022 .000034 .000055 .000067 .000071 .000081 .000089 .000095 .000098
Louisiana....... .000255 .001046 .001329 .001737 .002011 .002367 .002624 .002998 .003420 .003704 .003952 .004229
Mississippi..... .000319 .001093 .001385 .001754 .002059 .002665 .003007 .003361 .004056 .004355 .004744 .004928
New Mexico...... .000186 .000430 .000555 .000690 .000899 .001057 .001079 .001399 .001633 .001829 .002045 .002199
Oklahoma........ .000888 .001848 .002600 .003544 .004443 .006105 .007009 .008130 .009128 .010027 .010919 .011514
Texas........... .009566 .022089 .031306 .037860 .049739 .057471 .069841 .081816 .091074 .099480 .108392 .116174
</TABLE>
DEPLETION SCHEDULE VI
The cumulative depletion factors reflected in Depletion Schedule VI should
be used to compute 1997 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 1997
----------------------------------------------------------------------------------------------------
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......... .010663 .025309 .035453 .043494 .056381 .066427 .079591 .093059 .104158 .113765 .123910 .132468
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida......... .000005 .000012 .000019 .000019 .000029 .000047 .000057 .000061 .000070 .000076 .000081 .000083
Louisiana....... .000291 .001192 .001514 .001978 .002290 .002695 .002988 .003414 .003894 .004218 .004500 .004815
Mississippi..... .000319 .001094 .001386 .001756 .002061 .002668 .003011 .003365 .004060 .004360 .004749 .004933
New Mexico...... .000209 .000482 .000623 .000775 .001009 .001187 .001211 .001570 .001833 .002053 .002295 .002468
Oklahoma........ .000833 .001733 .002438 .003323 .004166 .005725 .006573 .007624 .008560 .009403 .010239 .010797
Texas........... .009006 .020796 .029473 .035643 .046826 .054105 .065751 .077025 .085741 .093655 .102046 .109372
</TABLE>
(SRT 1997 TAX)
21
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE VII
The cumulative depletion factors reflected in Depletion Schedule VII should
be used to compute 1997 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
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 1997
----------------------------------------------------------------------------------------------------
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> <C>
FEDERAL
DEPLETION
FACTOR......... .011334 .026778 .037565 .046063 .059786 .070462 .084497 .098799 .110527 .120734 .131505 .140595
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ===
STATE DEPLETION
FACTORS
Florida......... .000016 .000038 .000061 .000062 .000095 .000153 .000187 .000199 .000227 .000248 .000264 .000272
Louisiana....... .000270 .001106 .001405 .001835 .002125 .002501 .002772 .003167 .003612 .003912 .004174 .004467
Mississippi..... .000296 .001015 .001286 .001629 .001912 .002476 .002794 .003123 .003769 .004047 .004409 .004580
New Mexico...... .000204 .000471 .000609 .000758 .000987 .001161 .001185 .001536 .001793 .002008 .002245 .002414
Oklahoma........ .000920 .001915 .002694 .003672 .004604 .006326 .007263 .008425 .009459 .010391 .011315 .011931
Texas........... .009628 .022233 .031510 .038107 .050063 .057845 .070296 .082349 .091667 .100128 .109098 .116931
</TABLE>
DEPLETION SCHEDULE VIII
The cumulative depletion factors reflected in Depletion Schedule VIII should
be used to compute 1997 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
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 1997
----------------------------------------------------------------------------------------------------
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> <C>
FEDERAL
DEPLETION
FACTOR......... .011487 .027121 .038041 .046726 .060602 .071596 .085777 .100281 .112184 .122559 .133481 .142681
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ===
STATE DEPLETION
FACTORS
Florida......... .000020 .000048 .000077 .000078 .000120 .000193 .000237 .000252 .000288 .000315 .000335 .000345
Louisiana....... .000302 .001240 .001575 .002058 .002383 .002805 .003110 .003553 .004053 .004390 .004684 .005012
Mississippi..... .000272 .000932 .001181 .001496 .001756 .002273 .002565 .002867 .003460 .003715 .004047 .004204
New Mexico...... .000207 .000478 .000618 .000769 .001001 .001177 .001201 .001557 .001818 .002036 .002276 .002447
Oklahoma........ .001100 .002288 .003219 .004387 .005501 .007559 .008679 .010067 .011303 .012417 .013522 .014258
Texas........... .009586 .022135 .031371 .037938 .049841 .057589 .069985 .081985 .091262 .099686 .108617 .116415
</TABLE>
(SRT 1997 TAX)
22
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE IX
The cumulative depletion factors reflected in Depletion Schedule IX should
be used to compute 1997 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 1997
----------------------------------------------------------------------------------------------------
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......... .011430 .027015 .037857 .046612 .060352 .071675 .085727 .100131 .112119 .122478 .133384 .142475
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida......... .000034 .000081 .000130 .000132 .000203 .000326 .000399 .000424 .000484 .000529 .000563 .000580
Louisiana....... .000290 .001189 .001510 .001973 .002284 .002688 .002980 .003405 .003884 .004207 .004488 .004803
Mississippi..... .000363 .001243 .001575 .001995 .002342 .003032 .003421 .003823 .004613 .004953 .005395 .005604
New Mexico...... .000193 .000445 .000575 .000715 .000931 .001095 .001117 .001448 .001690 .001893 .002117 .002276
Oklahoma........ .001331 .002769 .003896 .005310 .006657 .009147 .010502 .012182 .013677 .015024 .016360 .017251
Texas........... .009219 .021288 .030171 .036487 .047935 .055387 .067308 .078849 .087771 .095872 .104461 .111961
</TABLE>
DEPLETION SCHEDULE X
The cumulative depletion factors reflected in Depletion Schedule X should be
used to compute 1997 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 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 1997
----------------------------------------------------------------------------------------------------
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......... .011338 .026864 .037618 .046333 .059973 .071223 .085090 .099427 .111332 .121640 .132464 .141511
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida......... .000047 .000112 .000179 .000181 .000279 .000449 .000550 .000585 .000668 .000730 .000777 .000800
Louisiana....... .000356 .001461 .001856 .002425 .002808 .003305 .003664 .004186 .004775 .005172 .005518 .005905
Mississippi..... .000305 .001046 .001325 .001678 .001970 .002551 .002879 .003218 .003883 .004170 .004542 .004718
New Mexico...... .000259 .000598 .000773 .000962 .001253 .001473 .001503 .001948 .002274 .002547 .002848 .003062
Oklahoma........ .001317 .002740 .003855 .005254 .006588 .009052 .010393 .012055 .013535 .014868 .016191 .017073
Texas........... .009054 .020907 .029630 .035833 .047075 .054393 .066101 .077435 .086197 .094153 .102588 .109953
</TABLE>
(SRT 1997 TAX)
23
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE XI
The cumulative depletion factors reflected in Depletion Schedule XI should
be used to compute 1997 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 1997
----------------------------------------------------------------------------------------------------
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......... .011271 .026946 .037569 .046414 .059899 .071309 .084695 .099108 .111136 .121485 .132317 .141342
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida......... .000057 .000136 .000217 .000220 .000338 .000542 .000663 .000705 .000805 .000880 .000936 .000964
Louisiana....... .000513 .002102 .002670 .003488 .004039 .004754 .005270 .006021 .006867 .007438 .007936 .008492
Mississippi..... .000288 .000987 .001250 .001583 .001858 .002405 .002714 .003033 .003660 .003930 .004281 .004447
New Mexico...... .000541 .001248 .001612 .002005 .002611 .003070 .003133 .004061 .004741 .005309 .005936 .006383
Oklahoma........ .001415 .002944 .004142 .005646 .007079 .009728 .011169 .012955 .014545 .015978 .017399 .018347
Texas........... .008457 .019529 .027678 .033472 .043974 .050810 .061746 .072333 .080518 .087950 .095829 .102709
</TABLE>
DEPLETION SCHEDULE XII
The cumulative depletion factors reflected in Depletion Schedule XII should
be used to compute 1997 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 1997
----------------------------------------------------------------------------------------------------
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......... .011460 .026821 .037510 .046465 .060089 .071946 .085437 .100081 .112178 .122700 .133740 .142797
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida......... .000030 .000072 .000115 .000116 .000178 .000286 .000350 .000372 .000425 .000465 .000495 .000510
Louisiana....... .000274 .001124 .001428 .001866 .002161 .002544 .002820 .003222 .003675 .003980 .004246 .004544
Mississippi..... .000269 .000922 .001168 .001480 .001737 .002249 .002538 .002836 .003422 .003675 .004003 .004158
New Mexico...... .000588 .001357 .001753 .002181 .002840 .003339 .003408 .004418 .005158 .005776 .006458 .006944
Oklahoma........ .001909 .003972 .005588 .007616 .009549 .013122 .015066 .017475 .019620 .021553 .023470 .024748
Texas........... .008390 .019374 .027458 .033206 .043624 .050406 .061255 .071758 .079878 .087251 .095068 .101893
</TABLE>
(SRT 1997 TAX)
24
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE XIII
The cumulative depletion factors reflected in Depletion Schedule XIII should
be used to compute 1997 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 1997
----------------------------------------------------------------------------------------------------
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......... .011651 .027868 .038805 .048123 .061985 .074291 .087922 .102871 .115442 .126235 .137483 .146769
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida......... .000092 .000219 .000350 .000354 .000543 .000871 .001066 .001134 .001294 .001415 .001505 .001550
Louisiana....... .000593 .002432 .003090 .004037 .004675 .005503 .006100 .006970 .007950 .008611 .009187 .009831
Mississippi..... .000282 .000966 .001224 .001550 .001819 .002355 .002657 .002969 .003582 .003846 .004190 .004352
New Mexico...... .000659 .001521 .001965 .002444 .003182 .003741 .003818 .004949 .005778 .006470 .007234 .007778
Oklahoma........ .001836 .003820 .005375 .007326 .009185 .012621 .014491 .016808 .018871 .020730 .022574 .023803
Texas........... .008189 .018910 .026801 .032412 .042581 .049200 .059790 .070041 .077967 .085163 .092793 .099455
</TABLE>
DEPLETION SCHEDULE XIV
The depletion factors reflected in Depletion Schedule XIV should be used to
compute 1997 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 1997
----------------------------------------------------------------------------------------------------
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> <C>
FEDERAL
DEPLETION
FACTOR......... .011559 .028216 .039171 .048685 .062434 .075095 .088733 .103524 .116258 .127050 .138204 .147461
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ===
STATE DEPLETION
FACTOR
Florida......... .000154 .000367 .000586 .000593 .000911 .001462 .001789 .001903 .002172 .002374 .002526 .002601
Louisiana....... .000892 .003657 .004646 .006070 .007029 .008274 .009172 .010480 .011953 .012947 .013813 .014781
Mississippi..... .000312 .001068 .001353 .001714 .002012 .002604 .002938 .003283 .003961 .004253 .004633 .004813
New Mexico...... .000505 .001166 .001506 .001873 .002439 .002868 .002927 .003794 .004429 .004960 .005546 .005963
Oklahoma........ .001887 .003926 .005524 .007529 .009440 .012972 .014894 .017276 .019397 .021308 .023203 .024467
Texas........... .007809 .018032 .025556 .030906 .040603 .046915 .057013 .066788 .074346 .081208 .088483 .094836
</TABLE>
(SRT 1997 TAX)
25
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE XV
The depletion factors reflected in Depletion Schedule XV should be used to
compute 1997 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>
LAST MONTH IN WHICH UNITS WERE OWNED ON THE MONTHLY RECORD DATE IN 1997
----------------------------------------------------------------------------------------------------
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......... .011611 .027926 .038923 .048241 .062137 .075300 .089120 .103839 .116685 .127539 .138781 .147914
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida......... .000281 .000669 .001068 .001081 .001660 .002664 .003261 .003469 .003960 .004329 .004606 .004742
Louisiana....... .000610 .002500 .003176 .004149 .004804 .005654 .006268 .007162 .008169 .008848 .009440 .010102
Mississippi..... .000420 .001438 .001822 .002308 .002709 .003507 .003957 .004422 .005336 .005730 .006242 .006484
New Mexico...... .000512 .001181 .001526 .001898 .002471 .002905 .002965 .003843 .004486 .005024 .005617 .006039
Oklahoma........ .002036 .004237 .005961 .008124 .010186 .013997 .016071 .018641 .020929 .022991 .025036 .026400
Texas........... .007752 .017901 .025370 .030681 .040307 .046573 .056598 .066302 .073805 .080617 .087840 .094147
</TABLE>
DEPLETION SCHEDULE XVI
The depletion factors reflected in Depletion Schedule XV should be used to
compute 1997 federal and state depletion amounts attributable to Units
purchased for which the Unit holder initially became entitled to distributions
in 1996. 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 1997
----------------------------------------------------------------------------------------------------
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......... .011526 .027618 .038464 .047949 .061614 .075092 .088595 .103277 .116027 .126877 .138056 .147101
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
STATE DEPLETION
FACTORS
Florida......... .000251 .000597 .000953 .000964 .001481 .002377 .002910 .003095 .003533 .003862 .004109 .004231
Louisiana....... .000678 .002780 .003532 .004614 .005343 .006289 .006972 .007966 .009086 .009841 .010499 .011235
Mississippi..... .000315 .001080 .001368 .001733 .002034 .002633 .002971 .003320 .004006 .004302 .004686 .004868
New Mexico...... .000551 .001272 .001643 .002044 .002661 .003129 .003193 .004139 .004832 .005411 .006050 .006505
Oklahoma........ .002542 .005289 .007441 .010142 .012716 .017474 .020063 .023272 .026128 .028702 .031255 .032957
Texas........... .007189 .016600 .023527 .028452 .037379 .043190 .052486 .061485 .068442 .074759 .081457 .087305
</TABLE>
(SRT 1997 TAX)
26
<PAGE>
SABINE ROYALTY TRUST
DEPLETION SCHEDULE XVI
The cumulative depletion factors reflected in Depletion Schedule XVII should
be used to compute 1997 federal and state depletion amounts attributable to
Units purchased for which the Unit holder initially became entitled to
distributions in 1997. 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 1997
MONTHLY RECORD ----------------------------------------------------------------------------------------------------
DATE IN 1997 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.......... .012232 .029948 .041573 .051721 .066285 .080284 .094736 .110335 .124007 .135515 .147352 .157083
February......... -- .017716 .029341 .039489 .054053 .068052 .082504 .098103 .111775 .123283 .135120 .144851
March............ -- -- .011625 .021773 .036337 .050336 .064788 .080387 .094059 .105567 .117404 .127135
April............ -- -- -- .010148 .024712 .038711 .053163 .068762 .082434 .093942 .105779 .115510
May.............. -- -- -- -- .014564 .028563 .043015 .058614 .072286 .083794 .095631 .105362
June............. -- -- -- -- -- .013999 .028451 .044050 .057722 .069230 .081067 .090798
July............. -- -- -- -- -- -- .014452 .030051 .043723 .055231 .067068 .076799
August........... -- -- -- -- -- -- -- .015599 .029271 .040779 .052616 .062347
September........ -- -- -- -- -- -- -- -- .013672 .025180 .037017 .046748
October.......... -- -- -- -- -- -- -- -- -- .011508 .023345 .033076
November......... -- -- -- -- -- -- -- -- -- -- .011837 .021568
December......... -- -- -- -- -- -- -- -- -- -- -- .009731
<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.......... .000268 .000370 .000381 .000012 .000552 .000958 .000569 .000198 .000468 .000352 .000264 .000130
Louisiana........ .000993 .003077 .001101 .001585 .001067 .001385 .001000 .001455 .001639 .001106 .000964 .001077
Mississippi...... .000371 .000901 .000340 .000430 .000355 .000706 .000399 .000412 .000809 .000349 .000453 .000214
New Mexico....... .000521 .000681 .000351 .000378 .000583 .000442 .000061 .000894 .000655 .000547 .000604 .000430
Oklahoma......... .002220 .002399 .001880 .002359 .002249 .004156 .002261 .002803 .002495 .002248 .002230 .001487
Texas............ .007859 .010288 .007572 .005384 .009758 .006352 .010162 .009837 .007606 .006906 .007322 .006393
------- ------- ------- ------- ------- ------- ------- ------- ------- ------- ------- -------
TOTAL........... .012232 .017716 .011625 .010148 .014564 .013999 .014452 .015599 .013672 .011508 .011837 .009731
======= ======= ======= ======= ======= ======= ======= ======= ======= ======= ======= =======
</TABLE>
(SRT 1997 TAX)
27
<PAGE>
[SAMPLE TAX FORM APPEARS HERE]
28
<PAGE>
[SAMPLE TAX FORM APPEARS HERE]
29
<PAGE>
COMPREHENSIVE EXAMPLE 1
The following example illustrates the computations necessary for an
individual to determine income and expense attributable to Units acquired in
March of 1984 and held throughout 1997.
COMPUTATION OF INCOME AND EXPENSE FOR UNITS OWNED ON ALL MONTHLY RECORD DATES
IN 1997
SABINE ROYALTY TRUST
TAX COMPUTATION WORKSHEET
1997
(RETAIN THIS WORKPAPER AS PART OF YOUR PERMANENT TAX RECORDS)
PART I
INCOME AND EXPENSE
<TABLE>
<CAPTION>
A B C
AMOUNTS PER UNIT
NUMBER OF FROM APPROPRIATE
UNITS OWNED SCHEDULE(S) WHERE TO REFLECT ON
ITEM (NOTE 1) (NOTE 2) TOTALS 1997 FORM 1040 (NOTE 3)
---- ----------- ---------------- ---------- -----------------------------
<S> <C> <C> <C> <C> <C> <C>
Gross Royalty Income.... 100 X $1.955335 = $195.53 Line 4, Part I, Schedule E
---------- -------------- ----------
Severance Tax........... 100 X $ .144324 = $ 14.43 Line 16, Part I, Schedule E
---------- -------------- ----------
Interest Income......... 100 X $ .010812 = $ 1.08 Line 1, Part I, Schedule B
---------- -------------- ----------
Administrative Expense.. 100 X $ .177263 = $ 17.73 Line 18, Part I, Schedule E
---------- -------------- ----------
</TABLE>
PART II
COST DEPLETION (NOTE 4)
<TABLE>
<CAPTION>
COST DEPLETION
ALLOWABLE IN PRIOR ADJUSTED BASIS FOR
CALENDAR YEARS COST DEPLETION APPROPRIATE 1997
OIGINAL BASISR (NOTE 5) PURPOSES COST DEPLETION FACTOR 1997 COST DEPLETION*
-------------- ------------------ ------------------ --------------------- --------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
$2,100.00 - $1,806.99 = $293.01 X .140507 = $41.17
---------- ------------- -------------- ---------------- ----------------
</TABLE>
*Reflect cost depletion on 1997 Form 1040, line 20, Part 1, Schedule E (Note
3).
PART III
COMPUTATION OF GAIN OR (LOSS) FOR UNITS SOLD
<TABLE>
<CAPTION>
WHERE TO REFLECT ON
NET SALES ADJUSTED BASIS GAIN 1997 FORM 1040
PRICE (NOTE 6) (LOSS) (NOTE 3)
---------- -------------- ------ -------------------
<S> <C> <C> <C> <C>
Not Appli-
cable - -- = -- Form 4797
---------- ----------- --
</TABLE>
See Page 4 for Applicable Notes.
(SRT 1997 TAX)
30
<PAGE>
COMPREHENSIVE EXAMPLE 2
The following example illustrates the computations necessary for an
individual to determine income and expenses and gain or loss on units disposed
of during 1997.
<TABLE>
<CAPTION>
ACQUISITION UNITS ORIGINAL SALES UNITS SALES
DATE ACQUIRED BASIS DATE SOLD PRICE
- ----------- -------- -------- ----- ----- -----
<S> <C> <C> <C> <C> <C>
03-21-84 100 $2,100.00 04-3-97 100 $1,275.00
</TABLE>
COMPUTATION OF INCOME AND EXPENSE FOR UNITS SOLD IN 1997
SABINE ROYALTY TRUST
TAX COMPUTATION WORKSHEET
1997
(RETAIN THIS WORKPAPER AS PART OF YOUR PERMANENT TAX RECORDS)
PART I
INCOME AND EXPENSE
<TABLE>
<CAPTION>
A B C
AMOUNTS PER UNIT
NUMBER OF FROM APPROPRIATE
UNITS OWNED SCHEDULE(S) WHERE TO REFLECT ON
ITEM (NOTE 1) (NOTE 2) TOTALS 1997 FORM 1040 (NOTE 3)
---- ----------- ---------------- ---------- -----------------------------
<S> <C> <C> <C> <C> <C> <C>
Gross Royalty Income.... 100 X $.536885 = $53.69 Line 4, Part I, Schedule E
---------- -------------- ----------
Severance Tax........... 100 X $.033363 = $ 3.34 Line 16, Part I, Schedule E
---------- -------------- ----------
Interest Income......... 100 X $.002868 = $ .29 Line 1, Part I, Schedule B
---------- -------------- ----------
Administrative Expense.. 100 X $.032110 = $ 3.21 Line 18, Part I, Schedule E
---------- -------------- ----------
</TABLE>
PART II
COST DEPLETION (NOTE 4)
<TABLE>
<CAPTION>
COST DEPLETION
ALLOWABLE IN PRIOR ADJUSTED BASIS FOR
CALENDAR YEARS COST DEPLETION APPROPRIATE 1997
OIGINAL BASISR (NOTE 5) PURPOSES COST DEPLETION FACTOR 1997 COST DEPLETION*
-------------- ------------------ ------------------ --------------------- --------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
$2,100.00 - $1,806.99 = $293.01 X .037754 = $11.06
---------- ------------- -------------- ---------------- ----------------
</TABLE>
*Reflect cost depletion on 1997 Form 1040, line 20, Part 1, Schedule E (Note
3).
PART III
COMPUTATION OF GAIN OR (LOSS) FOR UNITS SOLD
<TABLE>
<CAPTION>
WHERE TO REFLECT ON
NET SALES ADJUSTED BASIS GAIN 1997 FORM 1040
PRICE (NOTE 6) (LOSS) (NOTE 3)
--------- -------------- ------- -------------------
<S> <C> <C> <C> <C> <C>
$1,275.00 - $281.95 = $993.05 Form 4797
--------- ------------ -------
</TABLE>
See Page 4 for Applicable Notes.
(SRT 1997 TAX)
31
<PAGE>
COMPREHENSIVE EXAMPLE 2
(CONTINUED)
SABINE ROYALTY TRUST
SUPPLEMENT TO TAX COMPUTATION WORKSHEET
1997
FOR UNITS HELD FOR ONLY PART OF THE YEAR
This worksheet should be used by Unit holders who became holders of record
of Units or ceased to be holders of record of Units during the period from
January 15, 1997 through December 15, 1997. This worksheet is designed to
assist Unit holders in determining the proper income and expense factors to be
used on the Tax Computation Worksheet-- Part I, under the heading entitled
"Amounts Per Unit from Appropriate Schedule(s)". In order to complete this
schedule, Unit holders should insert only the individual income and expense
factors from the monthly schedules (pages 7-18) for each month during which
the Units were owned on a Monthly Record Date. (See page 3 for a list of
Monthly Record Dates.)
<TABLE>
<CAPTION>
MONTH(S) DURING WHICH UNITS WERE OWNED ON A MONTHLY RECORD DATE CALCULATED
----------------------------------------------------------------------------------------------- FACTOR
JANUARY FEBRUARY MARCH APRIL MAY JUNE JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER PER UNIT*
------- -------- ------- ------ ------ ------ ------ ------ --------- ------- -------- -------- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Gross Royalty
Income......... .151263 .206287 .179335 -- -- -- -- -- -- -- -- -- .536885
------- ------- ------- ------ ------ ------ ------ ------ ------ ------ ------ ------ -------
Severance Tax... .009627 .012682 .011054 -- -- -- -- -- -- -- -- -- .023363
------- ------- ------- ------ ------ ------ ------ ------ ------ ------ ------ ------ -------
Interest
Income......... .000848 .001125 .000895 -- -- -- -- -- -- -- -- -- .002868
------- ------- ------- ------ ------ ------ ------ ------ ------ ------ ------ ------ -------
Administrative
Expense........ .016234 .009210 .006666 -- -- -- -- -- -- -- -- -- .032110
------- ------- ------- ------ ------ ------ ------ ------ ------ ------ ------ ------ -------
</TABLE>
- -------
* This column of calculated factors per Unit should be inserted in column B of
the Income and Expense section (Part I) of the Tax Computation Worksheet on
page 4.
(SRT 1997 TAX)
32
<PAGE>
SABINE ROYALTY TRUST
DISCUSSION OF TAX CONSIDERATIONS PERTAINING TO THE
OWNERSHIP OF UNITS IN SABINE ROYALTY TRUST
The tax law requires individuals, estates, trusts, closely held C
corporations and personal service corporations to categorize income and
expense into one of three classes, "active," "portfolio" or "passive", based
upon the nature of the activity and the involvement of the taxpayer in such
activity. Since the Trust is a grantor trust, the Unit holders are deemed to
hold the investment in the royalty interests directly and the proper
classification of the Trust income and expense will be dependent upon the
relevant facts and circumstances of each Unit holder. Generally, income or
loss resulting from an interest in the Trust is properly classified as
portfolio and as such can be reported as directed on the tax computation
worksheet (page 4). However, under certain limited circumstances a different
classification may be appropriate, accordingly Unit holders should consult
their tax advisor concerning this matter.
TAXATION OF THE ORIGINAL DISTRIBUTION OF UNITS
A detailed discussion of the Federal income tax consequences arising from
the original distribution of Units was included in the 1983 tax information
booklet of the Trust. The majority of that discussion was applicable only to
Unit holders who received Units in the distribution from Sabine Corporation
("Sabine"). Unit holders who desire a copy of this material may obtain copies
of the information by writing the Trustee of the Trust at:
Sabine Royalty Trust
1983 Tax Booklet
NationsBank of Texas N.A., Trustee
P.O. Box 830650
Dallas, Texas 75283-0650
TAX BACKGROUND INFORMATION
Sabine received a private letter ruling from the Internal Revenue Service,
dated May 2, 1983 (the "Ruling"), concerning certain tax considerations
relevant to the creation and continued existence of the Trust. Pursuant to the
Ruling, the Trust is classified for Federal income tax purposes as a "grantor
trust" and not as an association taxable as a corporation. A grantor trust is
not subject to Federal income tax. Instead, its beneficiaries (the Unit
holders in the case of the Trust) are generally considered to own the trust's
income and principal as though no trust were in existence. A grantor trust
simply files an information return reflecting all items of income and/or
deductions that will be included in the returns of the beneficiaries.
Accordingly, each Unit holder of the Trust is taxable on his pro rata share of
the Trust income and/or deductions.
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. Thus, 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. For example, a
cash basis Unit holder should recognize income attributable to his Units as
such income is received by the Trust; and deductions attributable to his Units
should be claimed when such deductions are paid by the Trust.
(SRT 1997 TAX)
A-1
<PAGE>
Effect of Escrow Arrangement
The assets of the Trust include royalty and mineral interests in certain
producing and proved undeveloped oil and gas properties (the "Properties"),
which constitute economic interests in gross production of oil, gas and other
minerals free of the costs of production. The Properties are located in six
states and were not carved out of any of Sabine's working interests in
effecting the distribution. In order to facilitate creation of the Trust and
avoid the administrative expense and inconvenience of daily reporting to Unit
holders, the conveyances by Sabine of the Properties located in five of the
six states provided for the execution of an escrow agreement by Sabine, the
Trustee and InterFirst Bank Dallas, N.A., in its capacity as escrow agent. The
conveyances by Sabine of the Properties 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 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
Properties located in Louisiana.
Pursuant to the terms of the escrow agreement and the conveyances of the
Properties by Sabine, the proceeds of production from the Properties 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
expenses for each calendar month only on the 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 the escrow
arrangement is recognized for Federal income tax purposes and the Trustee and
the escrow agents are able to control the timing of income and expenses, as
stated above, both cash and accrual basis Unit holders will be treated as
realizing income only on each Monthly Record Date. The Trustee is treating the
escrow arrangement as effective for tax purposes and the accompanying tax
information has been presented accordingly.
If the escrow arrangement is not recognized for Federal income tax purposes,
a mismatching of income and deductions could occur between a transferor and a
transferee upon the sale or exchange of Units. In addition, the Trustee would
be required to report the proceeds from production, interest income thereon
and any deductions to the Unit holders on a daily basis, resulting in a
substantial increase in the administrative expenses of the Trust.
DEPLETION
Cost Depletion
Pursuant to the previously mentioned Ruling, each Unit holder is entitled to
deduct cost depletion with respect to his pro rata interest in the Properties.
This cost depletion deduction is computed by reference to the Unit holder's
basis in each of his Units.
The deduction for cost depletion must be computed by a Unit holder with
respect to each separate property in the Trust. A Unit holder's tax basis in
each separate property generally must be determined at the time each Unit is
acquired by allocating such Unit holder's cost in each Unit among all
properties in the Trust based on their relative fair market values. However, a
corporate Unit holder that acquired Units in the distribution from Sabine must
determine its tax basis in each separate property in the Trust at the time of
the distribution by reference to Sabine's tax basis in each separate property
included in the distribution. The cost depletion deduction attributable to
each separate property is calculated for a taxable year by multiplying the tax
basis of the property times the decimal derived when estimated total
(SRT 1997 TAX)
A-2
<PAGE>
equivalent units of production (barrels of oil and MCF's of gas) expected to
be recovered from the property as of the beginning of the taxable year is
divided into the number of equivalent units produced and sold from such
property during the taxable year. The resulting deduction for cost depletion
cannot exceed the adjusted tax basis in the property. The composite depletion
factors presented herein were derived in a manner that encompasses this
separate property concept.
Percentage Depletion
Prior to the Revenue Reconciliation Act of 1990, Unit holders were
prohibited from claiming percentage depletion on transferred proven oil and
gas properties. Since substantially all of the properties were "proven
properties" on the date of the original distribution, the percentage depletion
deduction has limited applicability to Unit holders which became Unit holders
prior to October 12, 1990.
For Unit holders which become Unit owners from transfers of Units occurring
after October 11, 1990, the Revenue Reconciliation Act of 1990 repeals the
prohibition on claiming percentage depletion. A computation of percentage
depletion has been made with respect to the post October 11, 1990 transfers.
However, since cost depletion exceeds any otherwise allocable percentage
depletion, percentage depletion factors have not been presented by reference
to the number of units a Unit holder owns. Percentage depletion will continue
to be computed and compared to cost depletion on an annual basis for
applicable transfers occurring after October 11, 1990.
NONRESIDENT FOREIGN UNIT HOLDERS
Nonresident alien individual and foreign corporation Unit holders ("Foreign
Taxpayer(s)"), in general, are subject to tax on the gross income attributable
to the Trust at a rate equal to 30 percent (or the lower rate under any
applicable treaty) without any deductions. This tax is withheld by the Trust
and remitted directly to the United States Treasury. Foreign Taxpayers who
have had tax withheld in 1997 should have received a Form 1042S from the
Trust. The Form 1042S will reflect the total Federal income tax withheld from
distributions. The amount reported on the Form 1042S should not be included as
additional income in computing taxable income, as such amount is already
included in the per Unit income items on the income and expense schedules. The
Federal income tax withheld, as reported on the Form 1042S, should be
considered as a credit by the Unit holder in computing any Federal income tax
liability.
A Foreign Taxpayer holding income producing real property may elect to treat
the income from such real property as effectively connected with the conduct
of a United States trade or business. The income attributable to the
Properties is considered as income produced from real property. Therefore,
this election should be available to Foreign Taxpayers with respect to the
taxable income resulting from the ownership of Units. A Unit holder so
electing is entitled to claim all deductions with respect to such income, but
must file a United States income tax return to claim such deductions. This
election once made is generally irrevocable unless an applicable treaty allows
the election to be made periodically.
The Foreign Investment in Real Property Tax Act of 1980, as amended
("FIRPTA"), generally treats interests in trusts owning United States real
property as United States real property interests. However, pursuant to
applicable Treasury regulations, Units in Trust, for purposes of FIRPTA only,
are not considered United States real property interests unless they are owned
by a Unit holder having greater than a 5% interest in the Trust. Additionally,
certain reporting provisions are applicable with respect to Foreign Taxpayers
owning a greater than 5% interest in the Trust.
Generally, income tax is required to be withheld from any proceeds
distributed to Foreign Taxpayers at the rate of 10% of the amount realized by
Foreign Taxpayers upon the sale, exchange
(SRT 1997 TAX)
A-3
<PAGE>
or other disposition of a Unit. This withholding is required only when the
FIRPTA provisions apply, as described in the preceding paragraph. In addition,
distributions, if any, that represent the Foreign Taxpayer's allocable share
of gain realized upon the sale, exchange or other disposition of a United
States real property interest by the Trust, will generally be subject to
withholding tax at a 34% rate.
In order to avoid such withholding when the FIRPTA provisions apply, Foreign
Taxpayers will be required to furnish the applicable withholding agent with an
exemption statement certifying why such withholding is not required. Foreign
Taxpayers are encouraged to consult their own tax advisors concerning the tax
consequences of their investment in the Trust.
SALE OR EXCHANGE OF UNITS
Generally, a Unit Holder realizes gain or loss upon the sale or exchange of
any Unit measured by the difference between the amount realized from the sale
or exchange and the adjusted tax basis of such Unit. The adjusted tax basis of
a Unit is the original basis of such Unit reduced by depletion deductions
allowable (whether deducted or not) with respect to such Unit. Trust income
allocable to such Unit to the date of sale is taxable to the selling Unit
holder. The purchaser of a Unit is taxable on Trust income allocable to such
Unit from the date of purchase forward. For Federal income tax purposes, Trust
income should generally be allocable only to the holder of record of a Unit on
each Monthly Record Date. Gain or loss on the sale of a Unit by a Unit holder
who acquired the Unit(s) prior to January 1, 1987 who is not a "dealer" with
respect to such Unit, who holds it as a capital asset and who has held it for
the required amount of time will, in general, be treated as a long-term
capital gain or loss.
A Unit holder who is not a dealer who sells a Unit acquired on or after
January 1, 1987 must recapture the depletion deductions taken with respect to
such Unit by recognizing as ordinary income the lesser of (1) the depletion
deductions taken or (2) the amount realized upon the sale less the adjusted
basis of the Unit. Gain in excess of the recaptured depletion deduction will,
in general, be treated as a capital gain.
Units acquired after 1987 qualifying as capital assets must be owned more
than 1 year to qualify for long-term capital gain or loss treatment.
BACKUP WITHHOLDING
A payer is required under specified circumstances to withhold tax at the
rate of 31% on "reportable interest or dividend payments" and "other
reportable payments" (including certain oil and gas royalty payments).
Generally, this "backup withholding" is required on payments if the payee has
failed to furnish the payer a taxpayer identification number or if the payer
is notified by the Secretary of the Treasury to withhold taxes on such
payments with respect to the payee.
Amounts withheld by payers pursuant to the backup withholding provisions are
remitted to the Internal Revenue Service and are considered a credit against
the payee's Federal income tax liability. If the payee does not incur a
Federal income tax liability for the year in which the taxes are withheld, the
payee will be required to file the appropriate income tax return to claim a
refund of the taxes withheld.
STATE INCOME TAX
Unit holders may be required to file state income tax returns and may be
liable for state income tax as a result of their ownership of Units. The
Properties are located in Florida, Louisiana, Mississippi, New Mexico,
Oklahoma and Texas. The tax information included in this booklet is being
presented in
(SRT 1997 TAX)
A-4
<PAGE>
a manner to enable Unit holders to compute the income and deductions of the
Trust attributable to each of these states. Unit holders will need this
information to comply with the state income tax filing requirements in those
states imposing a state income tax. The laws pertaining to income tax in any
given state may vary from those of another state and from those applicable to
Federal income tax. Accordingly, Unit holders are urged to consult their own
tax advisors concerning this matter.
The Trustee has been informed that certain states have contacted Unit
holders regarding underpayments of the state income tax imposed on the Unit
holders' income from the Trust. Failure by Unit holders to properly report
their state tax liability could result in the direct withholding of state
taxes from Trust distributions. Accordingly, Unit holders are urged to
carefully review the various filing requirements of the states listed below in
order to determine if a current or prior year state income tax liability
exists as a result of the ownership of Units in the Trust.
The state of Texas does not impose an individual income tax; therefore, no
part of the income attributable to the Trust will be subject to state income
tax in Texas for individuals. However, corporations (and Limited Liability
Companies) doing business in Texas are subject to the Texas Franchise Tax
which now includes a calculation based on the corporation's taxable income for
Federal income tax purposes. The state of Florida imposes an income tax on
resident and nonresident corporations but not individuals. Each of the other
states in which the Properties are located imposes an income tax applicable to
both resident and nonresident individuals and corporations. 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.
All states have not adopted Federal law with respect to the percentage
method of computing depletion nor are such methods consistent among the
various states. It should be noted, however, that cost depletion is allowed by
those states indicated above which impose a state income tax. Included herein
is information to assist you in determining the respective allowable cost
depletion deductions by state.
The following table reflects calendar year corporate and individual income
tax return due dates for the states in which the Properties are located. The
state income tax return due dates for fiscal year taxpayers will generally
allow the same period of time following the end of their respective fiscal
years as is allowed for calendar year taxpayers. However, the Texas franchise
tax return is generally due for all corporations on May 15.
<TABLE>
<CAPTION>
CORPORATE INDIVIDUAL
STATE TAXPAYER TAXPAYER
----- --------- ----------
<S> <C> <C>
Texas May 15 Not Applicable
Florida April 1 Not Applicable
Louisiana April 15 May 15
Mississippi March 15 April 15
Oklahoma March 15 April 15
New Mexico March 15 April 15
</TABLE>
Unit holders should consult their own tax advisors concerning the type of
state income tax returns that may be required and their applicable due dates.
(SRT 1997 TAX)
A-5
<PAGE>
Following is a list of names and addresses of the various state taxing
authorities from which you may obtain additional information:
<TABLE>
<S> <C> <C>
Florida Florida Department of Revenue
5050 W. Tennessee Street, Bldg K
Tallahassee, Florida 32399-0135
(904) 488-6800
New Mexico Individuals: State of New Mexico
Taxation and Revenue Department
1200 Saint Francis Drive
P.O. Box 630
Santa Fe, New Mexico 87509-0630
(505) 827-0700, (505) 827-0830
Corporations: New Mexico Taxation and Revenue Department
Attention: Corporate Income and Franchise Tax
P.O Box 25127
Santa Fe, New Mexico 87504-5127
(505) 827-0939
Mississippi Mississippi State Tax Commission
Bureau of Revenue
P.O. Box 23050
Jackson, Mississippi 39225-3050
(601) 359-1105, (601) 359-1141
Louisiana Individuals: Department of Revenue and Taxation
State of Louisiana
P.O Box 3440
Baton Rouge, Louisiana 70823-3440
(504) 925-4611
Corporations: Secretary of Revenue and Taxation
State of Louisiana
P.O. Box 91011
Baton Rouge, Louisiana 70821-9011
(504) 925-4611
Oklahoma Individuals: Income Tax Division
Connors Bldg.
2501 N. Lincoln Blvd.
Oklahoma City, OK 73194
Corporations: Oklahoma Tax Commission
P.O. Box 26800
Oklahoma City, Oklahoma 73126-0800
(405) 521-3125
Texas Texas Comptroller of Public Accounts
Austin, Texas 78774-0100
(800) 252-5555
</TABLE>
(SRT 1997 TAX)
A-6
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1997
<PERIOD-END> DEC-31-1997
<CASH> 3,857,558
<SECURITIES> 0
<RECEIVABLES> 0
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 3,857,558
<PP&E> 22,395,185
<DEPRECIATION> 19,315,915
<TOTAL-ASSETS> 6,936,828
<CURRENT-LIABILITIES> 996,721
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 5,940,107
<TOTAL-LIABILITY-AND-EQUITY> 6,936,828
<SALES> 25,688,064
<TOTAL-REVENUES> 25,850,123
<CGS> 0
<TOTAL-COSTS> 1,350,231
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 24,499,892
<INCOME-TAX> 0
<INCOME-CONTINUING> 0
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 24,499,892
<EPS-PRIMARY> 1.68
<EPS-DILUTED> 1.68
</TABLE>
