FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
(Mark One)
(X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 1996
OR
( ) 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 0-18996
SOUTHWEST OIL & GAS 1990-91 INCOME PROGRAM
Southwest Oil & Gas Income Fund X-A, L.P.
(Exact name of registrant as specified
in its limited partnership agreement)
Delaware 75-2310854
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
407 N. Big Spring, Suite 300
Midland, Texas 79701
(Address of principal executive offices)
(915) 686-9927
(Registrant's telephone number,
including area code)
Indicate by check mark whether 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
The total number of pages contained in this report is 12.
PAGE
<PAGE>
PART I. - FINANCIAL INFORMATION
Item 1. Financial Statements
The unaudited condensed financial statements included herein have been
prepared by the Registrant (herein also referred to as the "Partnership") in
accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Rule 10-01
of Regulation S-X. Accordingly, they do not include all of the information
and footnotes required by generally accepted accounting principles for
complete financial statements. In the opinion of management, all adjustments
necessary for a fair presentation have been included and are of a normal
recurring nature. The financial statements should be read in conjunction
with the audited financial statements and the notes thereto for the year
ended December 31, 1995 which are found in the Registrant's Form 10-K Report
for 1995 filed with the Securities and Exchange Commission. The December 31,
1995 balance sheet included herein has been taken from the Registrant's 1995
Form 10-K Report. Operating results for the three month period ended
March 31, 1996 are not necessarily indicative of the results that may be
expected for the full year.
PAGE
<PAGE>
Southwest Oil & Gas Income Fund X-A, L.P.
Balance Sheets
March 31, December 31,
1996 1995
--------- ------------
(unaudited)
Assets
Current assets:
Cash and cash equivalents $ 29,998 41,056
Receivable from Managing General
Partner 37,839 2,318
--------- ---------
Total current assets 67,837 43,374
--------- ---------
Oil and gas properties - using the
full-cost method of accounting 3,931,052 3,928,315
Less accumulated depreciation,
depletion and amortization 3,445,000 3,413,000
--------- ---------
Net oil and gas properties 486,052 515,315
--------- ---------
$ 553,889 558,689
========= =========
Liabilities and Partners' Equity
Current liabilities:
Distributions payable $ 468 724
Accounts payable 4,900 -
--------- ---------
Total current liabilities 5,368 724
--------- ---------
Partners' equity:
General partners (10,359) (12,615)
Limited partners 558,880 570,580
--------- ---------
Total partners' equity 548,521 557,965
--------- ---------
$ 553,889 558,689
========= =========
PAGE
<PAGE>
Southwest Oil & Gas Income Fund X-A, L.P.
Statements of Operations
(unaudited)
Three Months Ended
March 31,
1996 1995
---- ----
Revenues
Oil and gas revenue $ 237,738 178,403
Interest income from operations 261 271
------- -------
237,999 178,674
------- -------
Expenses
Production 176,314 128,710
General and administrative 28,129 29,357
Depreciation, depletion and
amortization 32,000 26,890
------- -------
236,443 184,957
------- -------
Net income (loss) $ 1,556 (6,283)
======= =======
Net income (loss) allocated to:
Managing General Partner $ 3,020 1,855
======= =======
General partner $ 336 206
======= =======
Limited partners $ (1,800) (8,344)
======= =======
Per limited partner unit $ (.17) (.80)
======= =======
PAGE
<PAGE>
Southwest Oil & Gas Income Fund X-A, L.P.
Statements of Cash Flows
(unaudited)
Three Months Ended
March 31,
1996 1995
---- ----
Cash flows from operating activities:
Cash received from sales of oil and gas $ 221,356 184,685
Cash paid to suppliers (218,682) (155,978)
Interest received 261 271
------- -------
Net cash provided by operating
activities 2,935 28,978
------- -------
Cash flows used in investing activities:
Additions to oil and gas properties (2,737) (2,166)
------- -------
Cash flows used in financing activities:
Distributions to partners (11,256) (28,915)
------- -------
Net decrease in cash (11,058) (2,103)
Cash and cash equivalents:
Beginning of period 41,056 35,997
------- -------
End of period $ 29,998 33,894
======= =======
(continued)
PAGE
<PAGE>
Southwest Oil & Gas Income Fund X-A, L.P.
Statements of Cash Flows, continued
(unaudited)
Three Months Ended
March 31,
1996 1995
---- ----
Reconciliation of net income (loss) to net
cash provided by operating activities:
Net income (loss) $ 1,556 (6,283)
Adjustments to reconcile net income (loss)
to net cash provided by operating
activities:
Depreciation, depletion and
amortization 32,000 26,890
(Increase) decrease in receivables (16,382) 6,282
Increase (decrease) in payables (14,239) 2,089
------- -------
Net cash provided by operating
activities $ 2,935 28,978
======= =======
<PAGE>
<PAGE>
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations
General
Southwest Oil & Gas Income Fund X-A, L.P. was organized as a Delaware limited
partnership on January 29, 1990. The offering of such limited partnership
interests began on May 11, 1990 as part of a shelf offering registered under
the name Southwest Oil & Gas 1990-91 Income Program. Minimum capital
requirements for the Partnership were met on August 15, 1990, with the
offering of limited partnership interests concluding on November 30, 1990,
with total limited partner contributions of $5,242,000.
The Partnership was formed to acquire interests in producing oil and gas
properties, to produce and market crude oil and natural gas produced from
such properties, and to distribute the net proceeds from operations to the
limited and general partners. Net revenues from producing oil and gas
properties will not be reinvested in other revenue producing assets except to
the extent that production facilities and wells are improved or reworked or
where methods are employed to improve or enable more efficient recovery of
oil and gas reserves.
Increases or decreases in Partnership revenues and, therefore, distributions
to partners will depend primarily on changes in the prices received for
production, changes in volumes of production sold, lease operating expenses,
enhanced recovery projects, offset drilling activities pursuant to farm-out
arrangements, sales of properties, and the depletion of wells. Since wells
deplete over time, production can generally be expected to decline from year
to year.
Well operating costs and general and administrative costs usually decrease
with production declines; however, these costs may not decrease
proportionately. Net income available for distribution to the partners is
therefore expected to fluctuate in later years based on these factors.
PAGE
<PAGE>
Results of Operations
A. General Comparison of the Quarters Ended March 31, 1996 and 1995
The following table provides certain information regarding performance
factors for the quarters ended March 31, 1996 and 1995:
Three Months
Ended Percentage
March 31, Increase
1996 1995 (Decrease)
---- ---- ----------
Average price per barrel of oil $ 17.05 16.36 4%
Average price per mcf of gas $ 1.36 1.93 (30%)
Oil production in barrels 12,800 10,100 27%
Gas production in mcf 14,200 6,600 115%
Gross oil and gas revenue $ 237,738 178,403 33%
Net oil and gas revenue $ 61,424 49,693 24%
Partnership distributions $ 11,000 29,000 (62%)
Limited partner distributions $ 9,900 26,100 (62%)
Per unit distribution to limited
partners $ .94 2.49 (62%)
Number of limited partner units 10,484 10,484
Revenues
The Partnership's oil and gas revenues increased to $237,738 from $178,403
for the quarters ended March 31, 1996 and 1995, respectively, an increase of
33%. The principal factors affecting the comparison of the quarters ended
March 31, 1996 and 1995 are as follows:
1. The average price for a barrel of oil received by the Partnership
increased during the quarter ended March 31, 1996 as compared to the
quarter ended March 31, 1995 by 4%, or $.69 per barrel, resulting in an
increase of approximately $7,000 in revenues. Oil sales represented 92%
of total oil and gas sales during the quarter ended March 31, 1996 as
compared to 93% during the quarter ended March 31, 1995.
The average price for an mcf of gas received by the Partnership decreased
during the same period by 30%, or $.57 per mcf, resulting in a decrease
of approximately $3,800 in revenues.
The net total increase in revenues due to the change in prices received
from oil and gas production is approximately $3,200. The market price
for oil and gas has been extremely volatile over the past decade, and
management expects a certain amount of volatility to continue in the
foreseeable future.
<PAGE>
<PAGE>
2. Oil production increased approximately 2,700 barrels or 27% during the
quarter ended March 31, 1996 as compared to the quarter ended March 31,
1995, resulting in an increase of approximately $46,000 in revenues.
Gas production increased approximately 7,600 mcf or 115% during the same
period, resulting in an increase of approximately $10,300 in revenues.
The total increase in revenues due to the change in production is
approximately $56,300.
The change in production is primarily attributable to eleven months of
revenue, on one lease, being held in suspense during litigation between
a third party operator, a pumper and the Managing General Partner. Upon
conclusion of the litigation, all revenues were released.
Costs and Expenses
Total costs and expenses increased to $236,443 from $184,957 for the quarters
ended March 31, 1996 and 1995, respectively, an increase of 28%. The
increase is the result of higher lease operating costs and depletion
expenses, offset by a decline in general and administrative expense.
1. Lease operating costs and production taxes were 37% higher, or
approximately $47,600 more during the quarter ended March 31, 1996 as
compared to the quarter ended March 31, 1995. The increase in lease
operating costs is primarily attributable to litigation costs, on one
lease, of approximately $56,000.
2. General and administrative costs consist of independent accounting and
engineering fees, computer services, postage, and Managing General
Partner personnel costs. General and administrative costs decreased 4%
or approximately $1,200 during the quarter ended March 31, 1996 as
compared to the quarter ended March 31, 1995.
3. Depletion expense increased to $32,000 for the quarter ended March 31,
1996 from $25,000 for the same period in 1995. This represents an
increase of 28%. Depletion is calculated using the gross revenue method
of amortization based on a percentage of current period gross revenues to
total future gross oil and gas revenues, as estimated by the
Partnership's independent petroleum consultants. Consequently, depletion
will generally fluctuate in direct relation to oil and gas revenues. As
noted above, oil and gas revenues increased due to an increase in price
and production for the quarter ended March 31, 1996 as compared to the
same period for 1995. Depletion reflected a comparable increase.
PAGE
<PAGE>
Liquidity and Capital Resources
The primary source of cash is from operations, the receipt of income from
interests in oil and gas properties. The Partnership knows of no material
change, nor does it anticipate any such change.
Cash flows provided by operating activities were approximately $2,900 in the
three months ended March 31, 1996 as compared to approximately $29,000 in the
three months ended March 31, 1995. The primary source of the 1996 cash flow
from operating activities was profitable operations.
Cash flows used in investing activities were approximately $2,700 in the
three months ended March 31, 1996 as compared to approximately $2,200 in the
three months ended March 31, 1995. The principle use of the 1996 cash flow
from investing activities was the additions to oil and gas properties.
Cash flows used in financing activities were approximately $11,300 in the
three months ended March 31, 1996 as compared to approximately $28,900 in the
three months ended March 31, 1995. The only use in financing activities was
the distributions to partners.
Total distributions during the three months ended March 31, 1996 were $11,000
of which $9,900 was distributed to the limited partners and $1,100 to the
general partners. The per unit distribution to limited partners during the
three months ended March 31, 1996 was $.94. Total distributions during the
three months ended March 31, 1995 were $29,000 of which $26,100 was
distributed to the limited partners and $2,900 to the general partners. The
per unit distribution to limited partners during the three months ended March
31, 1995 was $2.49.
The source for the 1996 distributions of $11,000 was oil and gas operations
of approximately $2,900, offset by the addition of oil and gas properties of
approximately $2,700, with the balance from available cash on hand at the
beginning of the period. The source for the 1995 distributions of $29,000
was oil and gas operations of approximately $29,000, offset by the addition
of oil and gas properties of approximately $2,200, with the balance from
available cash on hand at the beginning of the period.
Since inception of the Partnership, cumulative monthly cash distributions of
$2,346,906 have been made to the partners. As of March 31, 1996, $2,162,685
or $206.28 per limited partner unit has been distributed to the limited
partners, representing a 41% return of the capital contributed.
As of March 31, 1996, the Partnership had approximately $62,500 in working
capital. The Managing General Partner knows of no unusual contractual
commitments and believes the revenues generated from operations are adequate
to meet the needs of the Partnership.
PAGE
<PAGE>
PART II. - OTHER INFORMATION
Item 1. Legal Proceedings
None
Item 2. Changes in Securities
None
Item 3. Defaults Upon Senior Securities
None
Item 4. Submission of Matter to a Vote of Security Holders
None
Item 5. Other Information
None
Item 6. Exhibits and Reports on Form 8-K
(a) None
(b) No reports on Form 8-K were filed during the quarter for
which this report is filed.
PAGE
<PAGE>
SIGNATURES
Pursuant to the requirements 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.
SOUTHWEST OIL & GAS
INCOME FUND X-A, L.P.
a Delaware limited partnership
By: Southwest Royalties, Inc.
Managing General Partner
By: /s/ Bill E. Coggin
------------------------------
Bill E. Coggin, Vice President
and Chief Financial Officer
Date: May 11, 1996
<PAGE>
<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the Balance
Sheet at March 31, 1996 (Unaudited) and the Statement of Operations for the
Three Months Ended March 31, 1996 (Unaudited) and is qualified in its entirety
by reference to such financial statements.
</LEGEND>
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-END> MAR-31-1996
<CASH> 29,998
<SECURITIES> 0
<RECEIVABLES> 37,839
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 67,837
<PP&E> 3,931,052
<DEPRECIATION> 3,445,000
<TOTAL-ASSETS> 553,889
<CURRENT-LIABILITIES> 5,368
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 548,521
<TOTAL-LIABILITY-AND-EQUITY> 553,889
<SALES> 237,738
<TOTAL-REVENUES> 237,999
<CGS> 176,314
<TOTAL-COSTS> 176,314
<OTHER-EXPENSES> 60,129
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 1,556
<INCOME-TAX> 0
<INCOME-CONTINUING> 1,556
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 1,556
<EPS-PRIMARY> (.17)
<EPS-DILUTED> (.17)
</TABLE>
