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, 1997
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 33-47668-01
SOUTHWEST ROYALTIES INSTITUTIONAL 1992-93 INCOME PROGRAM
Southwest Royalties Institutional Income Fund XI-A, L.P.
(Exact name of registrant as specified
in its limited partnership agreement)
Delaware 75-2427297
(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.
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, 1996 which are found in the Registrant's Form 10-K Report
for 1996 filed with the Securities and Exchange Commission. The December 31,
1996 balance sheet included herein has been taken from the Registrant's 1996
Form 10-K Report. Operating results for the three month period ended
March 31, 1997 are not necessarily indicative of the results that may be
expected for the full year.
Southwest Royalties Institutional Income Fund XI-A, L.P.
Balance Sheets
March 31, December 31,
1997 1996
--------- ------------
(unaudited)
Assets
Current assets:
Cash and cash equivalents $ 45,105 6,595
Receivable from Managing General Partner 82,782 118,399
Other receivable 46,522 57,669
--------- ---------
Total current assets 174,409 182,663
--------- ---------
Oil and gas properties - using the
full-cost method of accounting 2,150,198 2,150,198
Less accumulated depreciation,
depletion and amortization 545,000 501,000
--------- ---------
Net oil and gas properties 1,605,198 1,649,198
--------- ---------
Organization costs, net of amortization 6,663 9,153
--------- ---------
$ 1,786,270 1,841,014
========= =========
Liabilities and Partners' Equity
Current liabilities:
Accounts payable $ 4,650 -
Distribution payable - 20
--------- ---------
Total current liabilities 4,650 20
--------- ---------
Partners' equity:
General partners (5,392) (3,468)
Limited partners 1,787,012 1,844,462
--------- ---------
Total partners' equity 1,781,620 1,840,994
--------- ---------
$ 1,786,270 1,841,014
========= =========
Southwest Royalties Institutional Income Fund XI-A, L.P.
Statements of Operations
(unaudited)
Three Months Ended
March 31,
1997 1996
---- ----
Revenues
Income from net profits interests $ 102,088 132,430
Interest 250 516
Miscellaneous income 6,353 -
------- -------
108,691 132,946
------- -------
Expenses
General and administrative 17,575 16,640
Depreciation, depletion and amortization 46,490 62,580
------- -------
64,065 79,220
------- -------
Net income $ 44,626 53,726
======= =======
Net income allocated to:
Managing General Partner $ 7,629 10,468
======= =======
General partner $ 847 1,163
======= =======
Limited partners $ 36,150 42,095
======= =======
Per limited partner unit $ 6.67 7.77
======= =======
Southwest Royalties Institutional Income Fund XI-A, L.P.
Statements of Cash Flows
(unaudited)
Three Months Ended
March 31,
1997 1996
---- ----
Cash flows from operating activities:
Cash received from oil and gas sales $ 155,205 101,992
Cash paid to suppliers (12,925) (11,640)
Interest received 250 516
-------- --------
Net cash provided by operating activities 142,530 90,868
-------- --------
Cash flows used in financing activities:
Distributions to partners (104,020) (106,500)
-------- --------
Net increase (decrease) in cash and cash
equivalents 38,510 (15,632)
Beginning of period 6,595 73,533
-------- --------
End of period $ 45,105 57,901
======== ========
(continued)
Southwest Royalties Institutional Income Fund XI-A, L.P.
Statements of Cash Flows, continued
(unaudited)
Three Months Ended
March 31,
1997 1996
---- ----
Reconciliation of net income to net
cash provided by operating activities:
Net income $ 44,626 53,726
Adjustments to reconcile net income to
net cash provided by operating activities:
Depletion, depreciation and amortization 46,490 62,580
(Increase) decrease in receivables 46,764 (30,438)
Increase in payables 4,650 5,000
------- -------
Net cash provided by operating activities $ 142,530 90,868
======= =======
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations
General
Southwest Royalties Institutional Income Fund XI-A, L.P. (the "Partnership"
or "Registrant") was organized as a Delaware limited partnership on May 5,
1992. The offering of such limited partnership interests began August 20,
1992, as part of a shelf offering registered under the name Southwest
Royalties Institutional 1992-93 Income Program. Minimum capital requirements
for the Partnership were met on December 10, 1992, with the offering of
limited partnership interests concluding April 30, 1993. At the conclusion
of the offering of limited partnership interests, 217 limited partners had
purchased 5,418 units for $2,709,000.
The Partnership was formed to acquire royalty and net profits 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.
Based on current conditions, management anticipates performing workovers
during 1997 to enhance production. The Partnership could possibly experience
the following changes; a little less than normal decline in 1997, with no
decline in 1998 and thereafter, experience a steady decline.
Results of Operations
A. General Comparison of the Quarters Ended March 31, 1997 and 1996
The following table provides certain information regarding performance
factors for the quarters ended March 31, 1997 and 1996:
Three Months
Ended Percentage
March 31, Increase
1997 1996 (Decrease)
---- ---- ----------
Average price per barrel of oil $ 22.54 17.80 27%
Average price per mcf of gas $ 2.52 1.98 27%
Oil production in barrels 4,500 6,400 (30%)
Gas production in mcf 39,800 57,200 (30%)
Income from net profits interests $ 102,088 132,430 (23%)
Partnership distributions $ 104,000 106,500 (2%)
Limited partner distributions $ 93,600 95,850 (2%)
Per unit distribution to limited
partners $ 17.28 17.69 (2%)
Number of limited partner units 5,418 5,418
Revenues
The Partnership's income from net profits interests decreased to $102,088
from $132,430 for the quarters ended March 31, 1997 and 1996, respectively,
a decrease of 23%. The principal factors affecting the comparison of the
quarters ended March 31, 1997 and 1996 are as follows:
1. The average price for a barrel of oil received by the Partnership
increased during the quarter ended March 31, 1997 as compared to the
quarter ended March 31, 1996 by 27%, or $4.74 per barrel, resulting in an
increase of approximately $30,300 in income from net profits interests.
Oil sales represented 50% of total oil and gas sales during the quarters
ended March 31, 1997 and 1996.
The average price for an mcf of gas received by the Partnership increased
during the same period by 27%, or $.54 per mcf, resulting in an increase
of approximately $30,900 in income from net profits interests.
The total increase in income from net profits interests due to the change
in prices received from oil and gas production is approximately $61,200.
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.
2. Oil production decreased approximately 1,900 barrels or 30% during the
quarter ended March 31, 1997 as compared to the quarter ended March 31,
1996, resulting in a decrease of approximately $42,800 in income from net
profits interests.
Gas production decreased approximately 17,400 mcf or 30% during the same
period, resulting in a decrease of approximately $43,800 in income from
net profits interests.
The total decrease in income from net profits interests due to the change
in production is approximately $86,600. The decrease is primarily a
result of property sales and the sharp natural decline of one well.
3. Lease operating costs and production taxes were 6% higher, or
approximately $5,300 more during the quarter ended March 31, 1997 as
compared to the quarter ended March 31, 1996.
Costs and Expenses
Total costs and expenses decreased to $64,065 from $79,220 for the quarters
ended March 31, 1997 and 1996, respectively, a decrease of 19%. The decrease
is the result of lower depletion expense, partially offset by an increase in
general and administrative expense.
1. General and administrative costs consists of independent accounting and
engineering fees, computer services, postage, and Managing General
Partner personnel costs. General and administrative costs increased 6%
or approximately $900 during the quarter ended March 31, 1997 as compared
to the quarter ended March 31, 1996.
2. Depletion expense decreased to $44,000 for the quarter ended March 31,
1997 from $60,000 for the same period in 1996. This represents a
decrease of 27%. Depletion is calculated using the units of 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. Contributing factors to
the decline in depletion expense between the comparative periods were the
decrease in oil and gas revenue and the increase in the price of oil used
to determine the Partnership's reserves for January 1, 1997 as compared
to 1996.
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 $142,500 in
the quarter ended March 31, 1997 as compared to approximately $90,900 in the
quarter ended March 31, 1996. The primary source of the 1997 cash flow from
operating activities was profitable operations.
Cash flows used in financing activities were approximately $104,000 in the
quarter ended March 31, 1997 as compared to approximately $106,500 in the
quarter ended March 31, 1996. The only use in financing activities was the
distributions to partners.
Total distributions during the quarter ended March 31, 1997 were $104,000 of
which $93,600 was distributed to the limited partners and $10,400 to the
general partners. The per unit distribution to limited partners during the
quarter ended March 31, 1997 was $17.28. Total distributions during the
quarter ended March 31, 1996 were $106,500 of which $95,850 was distributed
to the limited partners and $10,650 to the general partners. The per unit
distribution to limited partners during the quarter ended March 31, 1996 was
$17.69.
The source for the 1997 distributions of $104,000 was oil and gas operations
of approximately $142,500, resulting in excess cash for contingencies or
subsequent distributions. The source for the 1996 distributions of $106,500
was oil and gas operations of approximately $90,900, with the balance from
available cash on hand at the beginning of the period.
Since inception of the Partnership, cumulative monthly cash distributions of
$1,095,492 have been made to the partners. As of March 31, 1997, $1,001,942
or $184.93 per limited partner unit has been distributed to the limited
partners, representing a 37% return of the capital contributed.
As of March 31, 1997, the Partnership had approximately $169,800 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.
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) Exhibits:
27 Financial Data Schedule
(b) Reports on Form 8-K:
No reports on Form 8-K were filed during the quarter for
which this report is filed.
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 ROYALTIES INSTITUTIONAL
INCOME FUND XI-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 15, 1997