3 of 13
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, 1998
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 33-47668-02
SOUTHWEST ROYALTIES INSTITUTIONAL 1992-93 INCOME PROGRAM
Southwest Royalties Institutional Income Fund XI-B, L.P.
(Exact name of registrant as specified
in its limited partnership agreement)
Delaware 75-2427289
(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 13.
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, 1997 which are found in the Registrant's Form
10-K Report for 1997 filed with the Securities and Exchange Commission.
The December 31, 1997 balance sheet included herein has been taken from the
Registrant's 1997 Form 10-K Report. Operating results for the three month
period ended March 31, 1998 are not necessarily indicative of the results
that may be expected for the full year.
Southwest Royalties Institutional Income Fund XI-B, L.P.
Balance Sheets
March 31, December 31,
1998 1997
--------- ------------
(unaudited)
Assets
Current assets:
Cash and cash equivalents $ 7,406 4,948
Receivable from Managing General
Partner 33,692 54,454
Other receivable 49,498 51,887
Distribution receivable - 1
--------- ---------
Total current assets 90,596 111,289
--------- ---------
Oil and gas properties - using the
full-cost method of accounting 2,008,569 2,008,569
Less accumulated depreciation,
depletion and amortization 1,242,154 1,217,154
--------- ---------
Net oil and gas properties 766,415 791,415
--------- ---------
Organization costs, net of amortization 5,061 6,922
--------- ---------
$ 862,072 909,626
========= =========
Liabilities and Partners' Equity
Current liability - Distribution payable $ 6 6
-------- ---------
Partners' equity:
General partners 9,209 11,278
Limited partners 852,857 898,342
--------- ---------
Total partners' equity 862,066 909,626
--------- ---------
$ 862,072 909,626
========= =========
Southwest Royalties Institutional Income Fund XI-B, L.P.
Statements of Operations
(unaudited)
Three Months Ended
March 31,
1998 1997
---- ----
Revenues
Net profits interests $ 33,064 70,958
Interest income 162 223
Miscellaneous income (2,389) 6,353
------- -------
30,837 77,534
------- -------
Expenses
General and administrative 18,031 17,091
Depreciation, depletion and amortization 26,860 37,860
------- -------
44,891 54,951
------- -------
Net income (loss) $ (14,054) 22,583
======= =======
Net income (loss) allocated to:
Managing General Partner $ 1,153 5,440
======= =======
General partner $ 128 605
======= =======
Limited partners $ (15,335) 16,538
======= =======
Per limited partner unit $ (3.17) 3.41
======= =======
Southwest Royalties Institutional Income Fund XI-B, L.P.
Statements of Cash Flows
(unaudited)
Three Months Ended
March 31,
1998 1997
---- ----
Cash flows from operating activities:
Cash received from oil and gas sales $ 101,578 111,129
Cash paid to suppliers (65,776) (12,691)
Interest received 162 223
------- -------
Net cash provided by operating activities 35,964 98,661
------- -------
Cash flows used in financing activities:
Distributions to partners (33,506) (94,424)
------- -------
Net increase in cash and cash equivalents 2,458 4,237
Beginning of period 4,948 20,225
------- -------
End of period $ 7,406 24,462
======= =======
(continued)
Southwest Royalties Institutional Income Fund XI-B, L.P.
Statements of Cash Flows, continued
(unaudited)
Three Months Ended
March 31,
1998 1997
---- ----
Reconciliation of net income (loss) to net cash
provided by operating activities:
Net income (loss) $ (14,054) 22,583
Adjustments to reconcile net income (loss) to net
cash provided by operating activities:
Depletion, depreciation and amortization 26,860 37,860
Decrease in receivables 17,685 33,818
Increase in payables 5,473 4,400
------- -------
Net cash provided by operating activities $ 35,964 98,661
======= =======
Southwest Royalties Institutional Income Fund XI-B, L.P.
(a Delaware limited partnership)
Notes to Financial Statements
1. Organization
Southwest Royalties Institutional Income Fund XI-B, L.P. was organized
under the laws of the state of Delaware on August 31, 1993, for the
purpose of acquiring producing oil and gas properties and to produce
and market crude oil and natural gas produced from such properties for
a term of 50 years, unless terminated at an earlier date as provided
for in the Partnership Agreement. The Partnership will sell its oil
and gas production to a variety of purchasers with the prices it
receives being dependent upon the oil and gas economy. Southwest
Royalties, Inc. serves as the Managing General Partner and H. H.
Wommack, III, as the individual general partner. Partnership profits
and losses, as well as all items of income, gain, loss, deduction, or
credit, will be credited or charged as follows:
Limited General
Partner Partners (1)
------- --------
Organization and offering expenses (2) 100% -
Acquisition costs 100% -
Operating costs 90% 10%
Administrative costs (3) 90% 10%
Direct costs 90% 10%
All other costs 90% 10%
Interest income earned on capital
contributions 100% -
Oil and gas revenues 90% 10%
All other revenues 90% 10%
Amortization 100% -
Depletion allowances 100% -
(1) H.H. Wommack, III, President of the Managing General
Partner, is an additional general partner in the Partnership and
has a one percent interest in the Partnership. Mr. Wommack is
the majority stockholder of the Managing General Partner whose
continued involvement in Partnership management is important to
its operations. Mr. Wommack, as a general partner, shares also
in Partnership liabilities.
(2) Organization and Offering Expenses (including all cost of
selling and organizing the offering) include a payment by the
Partnership of an amount equal to three percent (3%) of Capital
Contributions for reimbursement of such expenses. All
Organization Costs (which excludes sales commissions and fees) in
excess of three percent (3%) of Capital Contributions with
respect to the Partnership will be allocated to and paid by the
Managing General Partner.
(3) Administrative Costs will be paid from the Partnership's
revenues; however; Administrative Costs in the Partnership year
in excess of two percent (2%) of Capital Contributions shall be
allocated to and paid by the Managing General Partner.
2. Summary of Significant Accounting Policies
The interim financial information as of March 31, 1998, and for the
three months ended March 31, 1998, is unaudited. Certain information
and footnote disclosures normally included in financial statements
prepared in accordance with generally accepted accounting principles
have been condensed or omitted in this Form 10-Q pursuant to the rules
and regulations of the Securities and Exchange Commission. However,
in the opinion of management, these interim financial statements
include all the necessary adjustments to fairly present the results of
the interim periods and all such adjustments are of a normal recurring
nature. The interim consolidated financial statements should be read
in conjunction with the audited financial statements for the year
ended December 31, 1997.
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations
General
Southwest Royalties Institutional Income Fund XI-B, L.P. was organized as a
Delaware limited partnership on August 13, 1993. The offering of such
limited partnership interests began October 25, 1993, 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 8, 1993, with the offering of limited partnership interests
concluding August 20, 1994, with total limited partner contributions of
$2,425,500.
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 any net
proceeds from operations to the general and limited partners. Net revenues
from producing oil and gas properties will not be reinvested in other
revenue producing assets except to the extent that producing facilities and
wells are reworked or where methods are employed to improve or enable more
efficient recovery of oil and gas reserves. The economic life of the
Partnership will thus depend on the period over which the Partnership's oil
and gas reserves are economically recoverable.
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 the next few years to enhance production. The Partnership could
possibly experience a lower than normal decline during that time and
thereafter, could possibly experience a normal decline.
Results of Operations
A. General Comparison of the Quarters Ended March 31, 1998 and 1997
The following table provides certain information regarding performance
factors for the quarters ended March 31, 1998 and 1997:
Three Months
Ended Percentage
March 31,
Increase
1998 1997 (Decrease)
---- ---- ----------
Average price per barrel of oil $ 12.16 23.28 (48%)
Average price per mcf of gas $ 2.02 2.42 (17%)
Oil production in barrels 2,800 3,200 (13%)
Gas production in mcf 25,900 26,600 (3%)
Income from net profits interests $ 33,064 70,958 (53%)
Partnership distributions $ 33,500 94,500 (65%)
Limited partner distributions $ 30,150 85,050 (65%)
Per unit distribution to limited
partners $ 6.22 17.53 (65%)
Number of limited partner units 4,851 4,851
Revenues
The Partnership's income from net profits interests decreased to $33,064
from $70,958 for the quarters ended March 31, 1998 and 1997, respectively,
a decrease of 53%. The principal factors affecting the comparison of the
quarters ended March 31, 1998 and 1997 are as follows:
1. The average price for a barrel of oil received by the Partnership
decreased during the quarter ended March 31, 1998 as compared to the
quarter ended March 31, 1997 by 48%, or $11.12 per barrel, resulting in
a decrease of approximately $35,584 in income from net profits
interests. Oil sales represented 39% of total oil and gas sales during
the quarter ended March 31, 1998 as compared to 54% during the quarter
ended March 31, 1997.
The average price for an mcf of gas received by the Partnership
decreased during the same period by 17%, or $.40 per mcf, resulting in
a decrease of approximately $10,640 in income from net profits
interests.
The total decrease in income from net profits interests due to the
change in prices received from oil and gas production is approximately
$46,224. 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 400 barrels or 13% during the
quarter ended March 31, 1998 as compared to the quarter ended March 31,
1997, resulting in a decrease of approximately $4,864 in income from
net profits interests.
Gas production decreased approximately 700 mcf or 3% during the same
period, resulting in a decrease of approximately $1,414 in income from
net profits interests.
The total decrease in income from net profits interests due to the
change in production is approximately $6,278.
3. Lease operating costs and production taxes were 9% lower, or
approximately $5,204 less during the quarter ended March 31, 1998 as
compared to the quarter ended March 31, 1997.
Costs and Expenses
Total costs and expenses decreased to $44,891 from $54,951 for the quarters
ended March 31, 1998 and 1997, respectively, a decrease of 18%. The
decrease is the result of higher general and administrative expense
partially offset by a decrease in depletion 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 $940 during the quarter ended March 31, 1998 as
compared to the quarter ended March 31, 1997.
2. Depletion expense decreased to $25,000 for the quarter ended March 31,
1998 from $36,000 for the same period in 1997. This represents a
decrease of 31%. 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 gross oil and gas revenue and the decrease
in the price of oil used to determine the Partnership's reserves for
January 1, 1998 as compared to 1997.
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 $36,000 in
the quarter ended March 31, 1998 as compared to approximately $98,700 in
the quarter ended March 31, 1997. The primary source of the 1998 cash flow
from operating activities was profitable operations.
Cash flows used in financing activities were approximately $33,500 in the
quarter ended March 31, 1998 as compared to approximately $94,400 in the
quarter ended March 31, 1997. The only use in financing activities was the
distributions to partners.
Total distributions during the quarter ended March 31, 1998 were $33,500 of
which $30,150 was distributed to the limited partners and $3,350 to the
general partners. The per unit distribution to limited partners during the
quarter ended March 31, 1998 was $6.22. Total distributions during the
quarter ended March 31, 1997 were $94,500 of which $85,050 was distributed
to the limited partners and $9,450 to the general partners. The per unit
distribution to limited partners during the quarter ended March 31, 1997
was $17.53.
The source for the 1998 distributions of $33,500 was oil and gas operations
of approximately $36,000. The source for the 1997 distributions of $94,500
was oil and gas operations of approximately $98,700, resulting in excess
cash for contingencies or subsequent distributions.
Since inception of the Partnership, cumulative monthly cash distributions
of $964,439 have been made to the partners. As of March 31, 1998, $881,853
or $181.79 per limited partner unit has been distributed to the limited
partners, representing a 36% return of the capital contributed.
As of March 31, 1998, the Partnership had approximately $90,590 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-B, 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, 1998