v3.26.1
UNAUDITED CONDENSED BALANCE SHEETS - USD ($)
$ in Thousands
Mar. 31, 2026
Dec. 31, 2025
Current assets:    
Cash and cash equivalents $ 1,835 $ 1,946
Salvage fund 340 343
Production receivable 571 369
Due from affiliate (Note 3) 15 12
Other current assets 102 52
Total current assets 2,863 2,722
Salvage fund 3,890 3,781
Investment in Delta House 119 119
Oil and gas properties:    
Proved properties 32,685 32,241
Less:  accumulated depletion and amortization (28,813) (28,535)
Total oil and gas properties, net 3,872 3,706
Total assets 10,744 10,328
Current liabilities:    
Due to operators 693 204
Accrued expenses 53 69
Asset retirement obligations 340 343
Total current liabilities 1,086 616
Asset retirement obligations 3,428 3,397
Total liabilities 4,514 4,013
Manager:    
Distributions (9,986) (9,915)
Retained earnings 10,931 10,836
Manager's total 945 921
Shareholders:    
Capital contributions (500 shares authorized; 492.3709 issued and outstanding) 97,818 97,818
Syndication costs (11,668) (11,668)
Distributions (58,226) (57,827)
Accumulated deficit (22,639) (22,929)
Shareholders' total 5,285 5,394
Total members' capital 6,230 6,315
Total liabilities and members' capital $ 10,744 $ 10,328