v3.26.1
UNAUDITED CONDENSED BALANCE SHEETS - USD ($)
$ in Thousands
Jun. 30, 2026
Dec. 31, 2025
Current assets:    
Cash and cash equivalents $ 2,474 $ 3,082
Salvage fund 580 343
Production receivable 550 398
Due from affiliate (Note 3) 14 18
Other current assets 77 84
Total current assets 3,695 3,925
Salvage fund 3,736 3,776
Investment in Delta House 119 119
Oil and gas properties:    
Proved properties 45,646 44,255
Less: accumulated depletion and amortization (40,612) (39,840)
Total oil and gas properties, net 5,034 4,415
Total assets 12,584 12,235
Current liabilities:    
Due to operators 304 261
Accrued expenses 70 69
Asset retirement obligations 580 343
Total current liabilities 954 673
Asset retirement obligations 2,994 2,895
Total liabilities 3,948 3,568
Manager:    
Distributions (11,288) (11,069)
Retained earnings 14,422 14,103
Manager's total 3,134 3,034
Shareholders:    
Capital contributions (935 shares authorized; 870.6486 issued and outstanding) 128,990 128,990
Syndication costs (14,742) (14,742)
Distributions (66,140) (64,900)
Accumulated deficit (42,606) (43,715)
Shareholders' total 5,502 5,633
Total members' capital 8,636 8,667
Total liabilities and members' capital $ 12,584 $ 12,235