v3.26.1
UNAUDITED CONDENSED BALANCE SHEETS - USD ($)
$ in Thousands
Mar. 31, 2026
Dec. 31, 2025
Current assets:    
Cash and cash equivalents $ 2,949 $ 3,082
Salvage fund 340 343
Production receivable 633 398
Due from affiliate (Note 3) 22 18
Other current assets 118 84
Total current assets 4,062 3,925
Salvage fund 3,869 3,776
Investment in Delta House 119 119
Oil and gas properties:    
Proved properties 44,936 44,255
Less: accumulated depletion and amortization (40,173) (39,840)
Total oil and gas properties, net 4,763 4,415
Total assets 12,813 12,235
Current liabilities:    
Due to operators 946 261
Accrued expenses 54 69
Asset retirement obligations 340 343
Total current liabilities 1,340 673
Asset retirement obligations 2,935 2,895
Total liabilities 4,275 3,568
Manager:    
Distributions (11,148) (11,069)
Retained earnings 14,207 14,103
Manager's total 3,059 3,034
Shareholders:    
Capital contributions (935 shares authorized; 870.6486 issued and outstanding) 128,990 128,990
Syndication costs (14,742) (14,742)
Distributions (65,346) (64,900)
Accumulated deficit (43,423) (43,715)
Shareholders' total 5,479 5,633
Total members' capital 8,538 8,667
Total liabilities and members' capital $ 12,813 $ 12,235