UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D. C. 20549

_______________

FORM 10-Q

Quarterly Report Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934

For the quarterly period ended

~~June~~September 30, 2006

Commission File No. 1-2921

_______________

PANHANDLE EASTERN PIPE LINE COMPANY, LP

(Exact name of registrant as specified in its charter)

Delaware	44-0382470
(State or other jurisdiction of	(I.R.S. Employer
incorporation or organization)	Identification No.)


5444 Westheimer Road	77056-5306
Houston, Texas	(Zip Code)
(Address of principal executive offices)

Registrant's telephone number, including area code:(713) 989-7000

Securities Registered Pursuant to Section 12(b) of the Act:

Title of each Class		Name of each exchange in which registered
4.80% Senior Notes due 2008, Series B		New York Stock Exchange
6.05% Senior Notes due 2013, Series B		New York Stock Exchange

Securities Registered Pursuant to Section 12(g) of the Act: None

Indicate by check mark whether the 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 P No ___

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer Accelerated filer ___ Non-accelerated filer P

Indicate by check mark whether the registrant is a shell company (as defined in Exchange Act Rule 12b-2).

Yes No P

Panhandle Eastern Pipe Line, LP meets the conditions set forth in General Instructions H(1)(a) and (b) of Form 10-Q and is therefore filing this Form 10-Q with the reduced disclosure format. Item 2 of Part I has been reduced and Item 3 of Part I and Items 2, 3 and 4 of Part II have been omitted in accordance with Instruction H.

Table of Contents

~~PANHANDLE~~PANHANDLE EASTERN PIPE LINE COMPANY, LP

FORM 10-Q

~~June~~September 30, 2006

Table of Contents

PART I. FINANCIAL INFORMATION:	Page(s)

ITEM 1. Financial Statements (Unaudited):

Condensed consolidated statement of operations - three and ~~six~~nine months ended ~~June~~September 30, 2006 and 2005.	2-3

Condensed consolidated balance sheet - ~~June~~September 30, 2006 and December 31, 2005.	4-5

Condensed consolidated statement of cash flows - ~~six~~nine months ended ~~June~~September 30, 2006 and 2005.	6

Condensed consolidated statement of partners’ capital and comprehensive income - ~~six~~nine months ended ~~June~~September 30, 2006.	7

Notes to condensed consolidated financial statements.	8-21

ITEM 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.	22-25

ITEM 3. Quantitative and Qualitative Disclosures About Market Risk.	25

ITEM 4. Controls and Procedures.	2526

PART II. OTHER INFORMATION:

ITEM 1. Legal Proceedings.	27

ITEM 1A. Risk Factors.	27

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds.	27

ITEM 3. Defaults Upon Senior Securities.	2728

ITEM 4. Submission of Matters to a Vote of Security Holders.	2728

ITEM 5. Other Information.	2728

ITEM 6. Exhibits.	~~27-28~~28-29

SIGNATURES	2930

Table of Contents

~~PANHA~~PAN~~NDLE~~HANDLE EASTERN PIPE LINE COMPANY, LP

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(UNAUDITED)

Three Months Ended June 30,

2006

2005

(In thousands of dollars)
Operating revenue

Transportation and storage of natural gas $ 101,780 $ 94,742
LNG terminalling revenue 27,014 13,561
Other revenue 5,315 2,118
Total operating revenue 134,109 110,421

Operating expenses

Operation, maintenance and general 51,314 48,132
Depreciation and amortization 16,924 15,025
Taxes, other than on income 7,392 6,869
Total operating expenses 75,630 70,026

Operating income
58,479 40,395

Other income (expense)

Interest expense, net (16,241 ) (11,499 )
Other, net 3,576 1,849
Total other income (expense) (12,665 ) (9,650 )

Earnings before income taxes
45,814 30,745

Income taxes
17,757 12,075

Net earnings
$ 28,057 $ 18,670

	Three Months Ended September 30,
	2006			2005
	(In thousands of dollars)
Operating revenue
Transportation and storage of natural gas	$	106,100		$	98,799
LNG terminalling revenue		32,308			15,046
Other revenue		4,989			2,100
Total operating revenue		143,397			115,945

Operating expenses
Operation, maintenance and general		51,928			47,378
Depreciation and amortization		18,425			15,145
Taxes, other than on income		6,327			7,313
Total operating expenses		76,680			69,836


Operating income		66,717			46,109

Other income (expense)
Interest expense, net		(15,266	)		(11,950	)
Other, net		2,493			1,142
Total other income (expense)		(12,773	)		(10,808	)

Earnings before income taxes		53,944			35,301

Income taxes		21,108			13,831


Net earnings	$	32,836		$	21,470

The accompanying notes are an integral part of these condensed consolidated financial statements.

Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(UNAUDITED)

Six Months Ended June 30,

2006

2005

(In thousands of dollars)
Operating revenue

Transportation and storage of natural gas $ 223,112 $ 214,762
LNG terminalling revenue 46,569 26,769
Other revenue 9,071 4,290
Total operating revenue 278,752 245,821

Operating expenses

Operation, maintenance and general 97,412 98,315
Depreciation and amortization 34,398 30,392
Taxes, other than on income 14,742 14,205
Total operating expenses 146,552 142,912

Operating income
132,200 102,909

Other income (expense)

Interest expense, net (29,116 ) (23,347 )
Other, net 6,817 2,746
Total other income (expense) (22,299 ) (20,601 )

Earnings before income taxes
109,901 82,308

Income taxes
42,779 32,168

Net earnings
$ 67,122 $ 50,140

	Nine Months Ended September 30,
	2006			2005
	(In thousands of dollars)
Operating revenue
Transportation and storage of natural gas	$	329,212		$	313,561
LNG terminalling revenue		78,877			41,815
Other revenue		14,060			6,390
Total operating revenue		422,149			361,766

Operating expenses
Operation, maintenance and general		149,340			145,693
Depreciation and amortization		52,823			45,537
Taxes, other than on income		21,069			21,518
Total operating expenses		223,232			212,748


Operating income		198,917			149,018

Other income (expense)
Interest expense, net		(44,382	)		(35,297	)
Other, net		9,310			3,888
Total other income (expense)		(35,072	)		(31,409	)

Earnings before income taxes		163,845			117,609

Income taxes		63,887			45,999


Net earnings	$	99,958		$	71,610

The accompanying notes are an integral part of these condensed consolidated financial statements.

Table of Contents

~~PANH~~PANHA~~ANDLE~~NDLE EASTERN PIPE LINE COMPANY, LP

CONDENSED CONSOLIDATED BALANCE SHEET

(UNAUDITED)


	June 30, 2005		December 31, 2005		September 30, 2006		December 31, 2005
Assets	(In thousands of dollars)				(In thousands of dollars)

Property, plant and equipment
Plant in service	$	2,284,950	$	2,163,474	$	2,363,215	$	2,163,474
Construction work-in-progress		128,676		176,370		128,070		176,370
		2,413,626		2,339,844		2,491,285		2,339,844
Less accumulated depreciation and amortization		174,786		145,550		191,753		145,550
Net property, plant and equipment		2,238,840		2,194,294		2,299,532		2,194,294

Investment in affiliate		1,562		1,468		1,401		1,468

Current assets
Cash and cash equivalents		182		585		1,459		585
Accounts receivable, less allowances of $1,168 and $1,168, respectively		52,596		55,786
Accounts receivable - related parties		21,406		9,556
Accounts receivable, less allowances of $1,177 and $1,168, respectively						51,933		55,786
Accounts receivable - related parties (Note 5)						11,516		9,556
Gas imbalances - receivable		76,810		105,233		76,740		105,233
System gas and operating supplies (Note 3)		102,386		89,620		94,441		89,620
Deferred income taxes, net		2,646		2,086		1,751		2,086
Note receivable - Southern Union		182,830		110,580		193,305		110,580
Other		6,555		11,501		11,911		11,501
Total current assets		445,411		384,947		443,056		384,947

Intangibles, net		7,801		8,031		7,705		8,031
Debt issuance cost		3,005		3,634		2,691		3,634
Non-current system gas		17,856		25,087		16,444		25,087
Other		2,588		1,853		3,238		1,853

Total assets	$	2,717,063	$	2,619,314	$	2,774,067	$	2,619,314

The accompanying notes are an integral part of these condensed consolidated financial statements.

Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP

CONDENSED CONSOLIDATED BALANCE SHEET

(UNAUDITED)

June 30, 2006

December 31, 2005

(In thousands of dollars)
Partners' Capital

Partners' capital $ 971,090 $ 903,968
Accumulated other comprehensive income (Note 8) 781 1,339
Tax sharing note receivable - Southern Union (43,699 ) (50,862 )
Total partners' capital 928,172 854,445

Long-term debt (Note 7) 728,397 1,179,534
Total capitalization 1,656,569 2,033,979

Current liabilities

Current portion of long-term debt (Note 7) 451,165 -
Accounts payable 3,268 3,054
Accounts payable - overdrafts 7,804 7,866
Accounts payable - related parties 19,639 8,560
Gas imbalances - payable 113,538 124,297
Accrued taxes 26,510 15,228
Accrued interest 19,130 19,569
Retained fuel obligation 24,216 32,863
Labor and benefit accruals 12,465 16,643
Other operating expense accruals 9,629 11,938
Capital accruals 20,413 11,681
Post-retirement benefits-current 7,812 7,812
Other 26,539 22,365
Total current liabilities 742,128 281,876

Deferred income taxes, net 232,101 205,787
Post-retirement benefits 21,894 26,103
Other 64,371 71,569
Commitments and contingencies (Note 11)

Total partners' capital and liabilities
$ 2,717,063 $ 2,619,314

~~The accompanying notes are an integral part of these condensed consolidated financial statements.~~

~~PANHANDLE EASTERN PIPE LINE COMPANY, LP~~

~~CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS~~

~~(UNAUDITED)~~

	September 30, 2006			December 31, 2005
	(In thousands of dollars)
Partners' Capital
Partners' capital	$	1,003,926		$	903,968
Accumulated other comprehensive income (Note 8)		506			1,339
Tax sharing note receivable - Southern Union		(43,699	)		(50,862	)
Total partners' capital		960,733			854,445

Long-term debt (Note 7)		727,730			1,179,534
Total capitalization		1,688,463			2,033,979

Current liabilities
Current portion of long-term debt (Note 7)		452,755			-
Accounts payable		13,681			3,054
Accounts payable - overdrafts		12,781			7,866
Accounts payable - related parties (Note 5)		21,770			8,560
Gas imbalances - payable		107,179			124,297
Accrued taxes		26,976			15,228
Accrued interest		7,682			19,569
Retained fuel obligation		23,235			32,863
Labor and benefit accruals		12,688			16,643
Other operating expense accruals		10,913			11,938
Capital accruals		26,888			11,681
Post-retirement benefits-current		7,812			7,812
Other		23,273			22,365
Total current liabilities		747,633			281,876

Deferred income taxes, net		255,024			205,787
Post-retirement benefits		19,799			26,103
Other		63,148			71,569
Commitments and contingencies (Note 11)

Total partners' capital and liabilities	$	2,774,067		$	2,619,314

Six Months Ended June 30,

2006

2005

(In thousands of dollars)
Cash flows provided by (used in) operating activities:

Net earnings $ 67,122 $ 50,140
Adjustments to reconcile net earnings to net cash provided by operating activities:
Depreciation and amortization 34,398 30,392
Deferred income taxes 26,128 18,247
Gain on sale of assets (2,264 ) -
Debt premium and discount amortization, net (652 ) (667 )
Changes in operating assets and liabilities:
Accounts receivable (8,660 ) 8,877
Inventory 3,492 5,570
Gas imbalances - receivable - 563
Other assets 4,117 3,107
Payables 11,293 12,715
Accrued taxes 18,819 16,533
Interest accrued (439 ) (272 )
Gas imbalances - payable (65 ) (533 )
Other liabilities (20,823 ) (13,564 )
Net cash flows provided by operating activities 132,466 131,108

Cash flows provided by (used in) investing activities:

Net increase in note receivable - Southern Union (72,250 ) (44,310 )
Capital and investment expenditures (61,881 ) (96,139 )
Sale of assets 2,450 -
Purchase of system gas, net - (29 )
Other (1,126 ) (383 )
Net cash flows used in investing activities (132,807 ) (140,861 )

Cash flows provided by (used in) financing activities:

Decrease in bank overdrafts (62 ) (12,565 )
Debt issuance - 255,626
Debt retirements - (258,433 )
Debt issuance costs - (318 )
Net cash flows used in financing activities (62 ) (15,690 )

Change in cash and cash equivalents (403 ) (25,443 )

Cash and cash equivalents at beginning of period 585 26,054
Cash and cash equivalents at end of period
$ 182 $ 611

The accompanying notes are an integral part of these condensed consolidated financial statements.

Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(UNAUDITED)

	Nine Months Ended September 30,
	2006			2005
	(In thousands of dollars)
Cash flows provided by (used in) operating activities:
Net earnings	$	99,958		$	71,610
Adjustments to reconcile net earnings to net cash provided by operating activities:
Depreciation and amortization		52,823			45,537
Deferred income taxes		50,131			23,784
Gain on sale of assets		(2,267	)		-
Debt premium and discount amortization, net		(989	)		(977	)
Changes in operating assets and liabilities:
Accounts receivable		1,893			2,352
Inventory		2,427			2,529
Other assets		(1,358	)		782
Payables		23,837			7,796
Accrued taxes		18,911			29,323
Interest accrued		(11,887	)		(13,236	)
Other liabilities		(24,033	)		(7,021	)
Net cash flows provided by operating activities		209,446			162,479

Cash flows provided by (used in) investing activities:
Net increase in note receivable - Southern Union		(82,725	)		(24,635	)
Capital and investment expenditures		(132,287	)		(150,161	)
Sale of assets		2,450			-
Other		(925	)		(447	)
Net cash flows used in investing activities		(213,487	)		(175,243	)

Cash flows provided by (used in) financing activities:
Increase (decrease) in bank overdrafts		4,915			(9,493	)
Debt issuance		-			255,626
Debt retirements		-			(258,433	)
Debt issuance costs		-			(354	)
Net cash flows provided by (used in) financing activities		4,915			(12,654	)

Change in cash and cash equivalents		874			(25,418	)

Cash and cash equivalents at beginning of period		585			26,054
Cash and cash equivalents at end of period	$	1,459		$	636

The accompanying notes are an integral part of these condensed consolidated financial statements.

Table of Contents

~~PANHANDLE~~ PANHANDLE EASTERN PIPE LINE COMPANY, LP

CONDENSED CONSOLIDATED STATEMENT OF PARTNERS’ CAPITAL AND COMPREHENSIVE INCOME

(UNAUDITED)

	Partners' Capital		Accumulated Other Comprehensive Income			Tax Sharing Note Receivable-Southern Union			Total			Partners' Capital		Accumulated Other Comprehensive Income			Tax Sharing Note Receivable-Southern Union			Total
	(In thousands of dollars)											(In thousands of dollars)

Balance January 1, 2006	$	903,968	$	1,339		$	(50,862	)	$	854,445		$	903,968	$	1,339		$	(50,862	)	$	854,445


Comprehensive income:
Net earnings		67,122		-			-			67,122			99,958		-			-			99,958
Net gain related to interest rate swaps, net of tax		-		(558	)		-			(558	)		-		(833	)		-			(833	)
Comprehensive income										66,564											99,125

Settlement against tax sharing receivable - Southern Union		-		-			7,163			7,163			-		-			7,163			7,163

Balance June 30, 2006	$	971,090	$	781		$	(43,699	)	$	928,172
Balance September 30, 2006												$	1,003,926	$	506		$	(43,699	)	$	960,733

The accompanying notes are an integral part of these condensed consolidated financial statements.

Table of Contents

~~PANHANDLE~~PANHANDLE EASTERN PIPE LINE COMPANY, LP

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

ITEM 1. Financial Statements

The accompanying unaudited interim condensed consolidated financial statements of Panhandle Eastern Pipe Line Company, LP, a Delaware limited partnership (PEPL), including all of its subsidiaries (collectively, Panhandle, orthe Company),have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (SEC) for quarterly reports on Form 10-Q. These statements do not include all of the information and note disclosures required by accounting principles generally accepted in the United States of America (GAAP), and should be read in conjunction with Panhandle’s financial statements and notes thereto for the twelve months ended December 31, 2005, included in Panhandle’s Form 10-K filed with the SEC. The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with GAAP and reflect adjustments that are, in the opinion of management, necessary for a fair statement of results for the interim period. The year-end condensed balance sheet data was derived from audited financial statements, but does not include all disclosures required by GAAP. Because of the seasonal nature of the Company’s operations, the results of operations and cash flows for any interim period are not necessarily indicative of the results that may be expected for the full year.

1. Corporate Structure

Panhandle is primarily engaged in the interstate transportation and storage of natural gas and also provides liquefied natural gas (LNG) terminalling and regasification services. The Company is subject to the rules and regulations of the Federal Energy Regulatory Commission (FERC). The Company’s entities include the following:

·	PEPL, an indirect wholly-owned subsidiary of Southern Union Company ((Southern UnionCompany and together with its subsidiaries, ~~Southern Union)~~Southern Union);

·	Trunkline Gas Company, LLC (Trunkline), a direct wholly-owned subsidiary of PEPL;

·	Sea Robin Pipeline Company, LLC (Sea Robin), an indirect wholly-owned subsidiary of PEPL;

·	Trunkline LNG Holdings, LLC (LNG Holdings), an indirect wholly-owned subsidiary of PEPL;

·	Trunkline LNG Company, LLC (Trunkline LNG), a direct wholly-owned subsidiary of LNG Holdings; and

·	Pan Gas Storage, LLC (d.b.a. Southwest Gas Storage), a direct wholly-owned subsidiary of PEPL.

The Company’s pipeline assets include more than 10,000 miles of interstate pipelines that transport natural gas from the Gulf of Mexico, South Texas and the panhandle regions of Texas and Oklahoma to major U.S. markets in the Midwest and Great Lakes region. The pipelines have a combined peak day delivery capacity of ~~5.4~~5.3 billion cubic feet per day (Bcf/d) and 72 billion cubic feet (Bcf) of owned underground storage capacity. Trunkline LNG, located on Louisiana's Gulf Coast, operates one of the largest LNG import terminals in North America, based on current send out capacity, and has 9.0 Bcf of above ground LNG storage capacity.

Southern Union Panhandle, LLC, a direct wholly-owned subsidiary of Southern Union Company, serves as the general partner of PEPL and owns a one percent general partner interest. Southern Union Company owns a ninety-nine percent limited partner interest in PEPL.

2. New Accounting Principles

FIN 48,~~” Accounting~~ “Accounting for Uncertainty in Income Taxes - an Interpretation of FASB Statement 109”(FIN 48orthe Interpretation):Issued by the Financial Accounting Standards Board (~~FASB~~(FASB)) in July 2006, this Interpretation clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements in accordance with FASB Statement No. 109, Accounting for Income Taxes. FIN 48 prescribes a recognition and measurement threshold attributable for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosures and transition. FIN 48 is effective for fiscal years beginning after December 15, 2006. The Company is currently evaluating the impact of this Interpretation on its consolidated financial statements.

FASB Statement No. 157, “Fair Value Measurements” (FASB Statement No. 157 or the Statement): Issued by the FASB in September 2006, this Statement defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. Where applicable, this Statement simplifies and codifies related guidance within generally accepted accounting principles. This Statement is effective for financial

Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. The Company is currently evaluating the impact of this Interpretation on its consolidated financial statements.

FASB Statement No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans - an amendment of FASB Statements No. 87, 88, 106, and 132(R)” (FASB Statement No. 158 or the Statement): Issued by the FASB in September 2006, this Statement requires an employer to recognize the overfunded or underfunded status of a defined benefit postretirement plan (other than a multiemployer plan) as an asset or liability in its statement of financial position and to recognize changes in that funded status in the year in which the changes occur through comprehensive income. This Statement also requires an employer to measure the funded status of a plan as of the date of its year-end statement of financial position, with limited exceptions. The recognition and disclosure provisions of this Statement are effective for fiscal years ending after December 15, 2006, and the measurement provisions of the Statement are effective for fiscal years ending after December 15, 2008. Based on the December 31, 2005 actuarial valuations the Company does not believe the adoption of this Statement will have a material impact on its consolidated financial statements.

SEC Staff Accounting Bulletin No. 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements” (SAB No. 108): In September 2006, the SEC provided guidance on the consideration of the effects of prior year misstatements in quantifying current year misstatements for the purpose of a materiality assessment. SAB No. 108 establishes a dual approach that requires quantification of financial statement errors based on the effects of the error on each of the Company’s financial statements and the related financial statement disclosures. SAB No. 108 is effective for fiscal years ending after November 15, 2006. The Company is currently evaluating the impact of this guidance on its consolidated financial statements.

3. System Gas and Operating Supplies

System gas and operating supplies consist of gas held for operations and materials and supplies, carried at the lower of weighted average cost or market. The gas held for operations that the Company does not expect to consume in operations in the next 12 months has been reflected in non-current assets. Gas held for operations at ~~June~~September 30, 2006 was ~~$107.5~~$98.9 million, or ~~15,772,000~~16,031,000 million British thermal units (MMBtu), of which ~~$17.9~~$16.4 million was classified as non-current. Gas held for operations at December 31, 2005 was $102.5 million, or 14,145,000 MMBtu, of which $25.1 million was classified as non-current. All system gas and materials and supplies purchased are recorded at the lower of cost or market, while net gas received from and owed back to customers is valued at market.

4. Regulatory Matters

Trunkline LNG’s Phase I expansion project was placed into service on April 5, 2006 with a total project cost of ~~$140~~$141 million, plus capitalized interest. The expanded vaporization capacity portion of the expansion was placed into service on September 18, 2005. Phase II went into service on July 8, 2006. The ~~estimated~~ final cost of Phase II is $79 million, plus capitalized interest. The expansions increased sustainable send-out capacity from .63 Bcf/d to 1.8 Bcf/d, and storage increased from 6.3 Bcf to 9.0 Bcf. BG LNG Services has contracted for all the additional capacity at the facility from these expansions with a rate moratorium through 2015. Approximately ~~$83.7 million and~~ $102 million of costs are included in the line item Construction work-in-progress for the expansion projects ~~through June 30, 2006 and~~at December 31, ~~2005, respectively.~~2005.

On March 31, 2006, the Company ~~filed for~~received regulatory approval ~~with~~from FERC for an additional enhancement of Trunkline LNG’s terminal. This infrastructure enhancement project, which is expected to cost approximately $250 million, plus capitalized interest, will increase send out flexibility at the terminal and lower fuel costs. ~~Construction will begin after regulatory approvals are received.~~ The project is planned to be in operation in 2008. In addition, Trunkline LNG and BG LNG Services agreed to extend the existing terminal and pipeline services agreements through 2028, representing a five-year extension.

The Company has ~~filed for~~received regulatory authorization to modernize and replace various compression facilities on PEPL. Such replacements will be made at 12 different compressor stations and will be installed through the end of ~~2008.~~2009. The estimated cost of these replacements is approximately $290 million, which includes the

Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

compression component of a PEPL east end ~~enhancement~~ project ~~which is~~ already under construction. The Company has also filed for approval to replace approximately 32 miles of existing pipeline on the east end of the PEPL system at an estimated cost of approximately $60 million, which would further improve system integrity. ~~Construction will begin after regulatory approvals are received; the~~The project is planned to be completed in late 2007.

Trunkline has announced a Field Zone Expansion project, which includes adding capacity to its pipeline system in Texas and Louisiana to increase deliveries to ~~the~~ Henry Hub. The Field Zone Expansion project includes the previously announced North Texas Expansion as well as additional capacity to ~~the~~ Henry Hub. Trunkline will increase the capacity along existing right of way from Kountze, Texas, to Longville, Louisiana, by approximately 510 million cubic feet per day with the construction of approximately 45 miles of 36-inch diameter pipeline. The project includes horsepower additions and modifications at existing compressor stations. Trunkline also will create additional capacity to ~~the~~ Henry Hub with the construction of a ~~15-mile,~~13.5-mile, 36-inch diameter pipeline loop from Kaplan, Louisiana, directly into ~~the~~Henry Hub. The Henry Hub lateral will provide capacity of 475 million cubic feet per day from Kaplan, Louisiana to Henry Hub. Trunkline ~~expects to file~~filed the project with ~~the~~ FERC ~~near the end of the third quarter of~~on September 11, 2006 with an anticipated in-service date of the fourth quarter of 2007. ~~Project costs are~~The project is currently ~~estimated at~~being modified and the cost estimate has been revised to approximately ~~$150 to $160~~$200 million plus capitalized ~~interest.~~interest including a $40 million contribution in aid of construction to a subsidiary of Energy Transfer, L.P. (Energy Transfer), a non-affiliated entity, to move its delivery point to a location near Buna, Texas, increasing the Field Zone Project capacity by up to 330,000 dekatherms per day.

FERC is responsible under the Natural Gas Act for assuring that rates charged by interstate pipelines are "just and reasonable." To enforce that requirement, FERC applies a ratemaking methodology that determines an allowed rate of return on common equity for the companies it regulates. The Natural Gas Supply Association (NGSA), a natural gas producer trade association, has published a study that alleges, based on NGSA's analysis, that certain natural gas pipelines, including PEPL and Pan Gas Storage LLC (d.b.a. Southwest Gas Storage), are over-recovering their allowed rates of return. A group purporting to have an interest in the rates of PEPL and Southwest Gas Storage approached Panhandle to propose a voluntary rate reduction. No agreement was reached and discussions have been discontinued. ~~No proceeding has~~

~~PANHANDLE EASTERN PIPE LINE COMPANY, LP~~

~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~(UNAUDITED)~~

~~been initiated at FERC relating to rates charged by PEPL or~~On October 25, 2006, a group including producers and various trade associations filed a complaint under Section 5 of the Natural Gas Act against Southwest Gas ~~Storage.~~Storage requesting that FERC initiate an investigation into Southwest Gas Storage’s rates, terms and conditions of service and grant immediate interim rate relief. The ultimate resolution of ~~this~~the Southwest Gas Storage matter has many variables and potential outcomes and it is impossible to predict its timing or materiality at this time. ~~Any~~No proceeding has been initiated against PEPL, but any potential rate reductions ~~resulting~~ from such a proceeding would be expected to be mitigated by the impact of significant ongoing capital spending at PEPL for pipeline integrity, safety, air emissions and other environmental, compression modernization and other requirements.

5. Related Party Transactions

PEPL receives transportation revenues from Missouri Gas Energy, a Southern Union division, which account for less than one percent of annual consolidated revenues. Prior to October ~~1,2005,~~1, 2005, these deliveries were at contracted rates that pre-dated the acquisition of the Company by Southern Union in June 2003 (Panhandle Acquisition) and are now subject to newly negotiated rates under agreements that became effective October 1, 2005.

Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

The table below provides a summary of related party transactions for the periods indicated.

		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
Related Party Transactions		2006		2005		2006		2005			2006		2005		2006		2005
		(In thousands)				(In thousands)					(In thousands)				(In thousands)

Transportations and storage of natural gas revenue		$	901	$	960	$	2,357	$	1,855
Transportations and storage of										Transportations and storage of
natural gas revenue										natural gas revenue	$	769	$	954	$	3,126	$	2,809
Operation and maintenance:	Operation and maintenance:									Operation and maintenance:
Management & royalty fees	Management & royalty fees		3,351		2,759		6,968		6,145	Management & royalty fees		3,581		2,898		10,549		9,044
Other expenses (1)	Other expenses (1)		6,407		4,756		9,548		8,392	Other expenses (1)		5,070		3,290		14,618		11,682
Other income, net	Other income, net		2,158		870		3,638		1,433	Other income, net		2,556		1,069		6,194		2,503

(1) Includes expenses for corporate services provided by Southern Union and other related parties. Such corporate services primarily include executive management, accounting, auditing, legal, and treasury.

(1) Includes expenses for corporate and administrative services provided by Southern Union and other related parties. Such services primarily include executive management, accounting, auditing, legal, and treasury.										(1) Includes expenses for corporate and administrative services provided by Southern Union and other related parties. Such services primarily include executive management, accounting, auditing, legal, and treasury.

Pursuant to a demand note with Southern Union Company under a cash management program, the Company has loaned excess cash, net of repayments, totaling ~~$182.8~~$193.3 million to Southern Union since Southern Union acquired the Company. Net loans of ~~$36.2~~$10.5 and ~~$72.3~~$82.7 million were recorded during the three and ~~six~~nine month period ended ~~June~~September 30, 2006, respectively. The Company is credited with interest on the note at a one month LIBOR rate. Included in Other, net in the accompanying Condensed Consolidated Statement of Operations is interest income of ~~$2.1~~$2.5 and ~~$3.5~~$6.1 million for the three and ~~six~~nine month periods ended ~~June~~September 30, 2006, respectively, with ~~$814,000~~$1.0 million and ~~$1.3~~$2.3 million for the three and ~~six~~nine month periods ended ~~June~~September 30, 2005, respectively, related to interest on the Note receivable - Southern Union. The Company expects to draw down on the note receivable over the next 12 months to fund capital expenditures in excess of operating cash flows and has thus reflected the note receivable from Southern Union as a current asset.

Southern Union structured the Panhandle Acquisition in a manner intended to qualify as a like-kind exchange of property under Section 1031 of the Internal Revenue Code of 1986, as amended. For tax purposes, the Company’s assets that were part of the exchange were recorded at the tax basis of the Southern Union Company assets for which they were exchanged. The resulting transaction generated an estimated deferred tax liability of approximately $91 million at the acquisition date and a corresponding receivable from Southern Union reflected as a reduction to ~~owners’ equity~~Partners Capital on the Company’s Condensed Consolidated Balance Sheet. Repayment of the receivable from Southern Union is limited to actual tax liabilities otherwise payable by the Company pursuant to the tax sharing agreement with Southern Union Company. For the ~~six~~nine months ended ~~June~~September 30, 2006, the Company recorded a $7.2 million income tax liability settlement against the tax sharing note receivable.

On November 17, 2004, CCE Holdings, LLC (CCE Holdings), a joint venture in which Southern Union owns a 50 percent interest, acquired 100 percent of the equity interests of CrossCountry Energy, LLC (CrossCountry Energy) from Enron Corp. and certain of its subsidiaries for approximately $2.45 billion in cash, including the assumption of certain consolidated debt. On November 5, 2004, CCE Holdings entered into an Administrative Services Agreement (Management Agreement) with SU Pipeline Management LP (Manager), a Delaware limited partnership and a wholly-owned subsidiary of Southern Union, and the Company. Under the terms of the

~~PANHANDLE EASTERN PIPE LINE COMPANY, LP~~

~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~(UNAUDITED)~~

Management Agreement, the Company covenants, to the extent permitted by applicable law, to cause Manager to perform the duties and obligations of Manager. Manager has assembled an integrated pipeline management team, which includes employees of the Company and CCE Holdings, as well as Southern Union Company. Pursuant to the Management Agreement, Manager is responsible for the operations and administrative functions of the enterprise. CCE Holdings and Manager will share certain operations of Manager and its ~~affiliates, and~~affiliates. CCE Holdings is obligated to bear its share of costs of the Manager and its ~~affiliates, as well as certain transition costs~~affiliates.

On September 14, 2006, Energy Transfer entered into a definitive purchase agreement to acquire the 50 percent Class B membership interest in CCE Holdings from GE Energy Financial Services and ~~under certain conditions, pay annual management fees~~other investors (CCE Acquisition Agreement). In addition, on September 14, 2006, Energy Transfer and CCE Holdings entered into a definitive redemption agreement, pursuant to ~~Manager. Transition costs are non-recurring costs~~which Energy Transfer’s 50 percent ownership interest in CCE Holdings would be redeemed in exchange for 100 percent of ~~establishing~~CCE Holdings’ equity interests in Transwestern

Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

(Redemption Agreement). Pursuant to the ~~shared services, including but not limited~~Redemption Agreement, CCE Holdings is obligated to ~~severance costs, professional fees, certain transaction costs,~~retire approximately $455 million of indebtedness of Transwestern Holding Company, LLC. The transactions contemplated by the CCE Acquisition Agreement closed on November 1, 2006, and the ~~costs~~transactions contemplated by the Redemption Agreement are expected to close in the fourth quarter of ~~relocating offices~~2006 pending satisfaction of customary closing conditions. Effective as of the November 1, 2006 closing date, the limited liability company agreement of CCE Holdings was amended and ~~personnel, pursuant~~restated in its entirety to, among other things, eliminate certain put and call options relating to the ~~Management Agreement. At December 31, 2004, the Company recognized a liability~~membership interests of ~~approximately $6.0 million for severance related costs, which is reimbursable from~~ CCE ~~Holdings for which an offsetting amount was recorded in~~ Holdings.~~Accounts receivable - related parties. At June 30, 2006 and December 31, 2005, Accounts receivable - related parties included nil and $1.2 million, respectively. At June 30, 2006 and December 31, 2005,~~ ~~Other current liabilities~~ ~~includes $1.0 million and $2.2, respectively for severance related costs.~~

The following table provides a summary of the accounts receivable and payable related party balances included in the Condensed Consolidated Balance Sheet at the dates included.

Related Party

June 30, 2006

December 31, 2005

Accounts receivable - related parties:
(In thousands)
Southern Union (1) $ 13,264 $ 6,837
Valley Pipeline (2) 5,791 -
Other (3) 2,351 2,719
21,406 9,556
Accounts payable - related parties:

Southern Union (4) 18,285 8,410
Other (5) 1,354 150
$ 19,639 $ 8,560

(1) Primarily related to liabilities for expenditures made on behalf of Southern Union and interest associated with the Note receivable – Southern Union.
(2) Primarily related to project capital expenditures.
(3) Primarily related to administrative and management fees associated with the Management Agreement.
(4) Primarily related to corporate services provided by Southern Union and reimbursable medical and insurance costs paid by Southern Union on behalf of Panhandle
(5) Primarily related to various administrative and operating costs paid by other affiliate companies on behalf of Panhandle.

Related Party	September 30, 2006		December 31, 2005
Accounts receivable - related parties:	(In thousands)
Southern Union (1)	$	9,657	$	6,837
Other (2)		1,859		2,719
		11,516		9,556
Accounts payable - related parties:
Southern Union (3)		20,421		8,410
Other (4)		1,349		150
	$	21,770	$	8,560

(1) Primarily related to liabilities for expenditures made on behalf of Southern Union and interest associated with the Note receivable – Southern Union.
(2) Primarily related to administrative and management fees associated with the Management Agreement.
(3) Primarily related to corporate services and payroll funding provided by Southern Union and reimbursable medical and insurance costs paid by Southern Union on behalf of Panhandle.
(4) Primarily related to various administrative and operating costs paid by other affiliate companies on behalf of Panhandle.

6. Accounting for Derivatives and Hedging Activities

On April 29, 2005, existing LNG Holdings’ bank loans due in January 2007 were repaid in full using the proceeds from a Credit Agreement entered into on April 26, 2005 (Credit Agreement) which is due in March 2007. Interest rate swaps previously designated as cash flow hedges of the LNG Holdings’ bank loans were terminated upon repayment of the loans on April 29, 2005. As a result, a gain of $3.5 million ($2.1 million, net of tax), was recorded in Accumulated other comprehensive income in the Condensed Consolidated Balance Sheet and is being amortized to interest expense through the maturity date of the original bank loans in 2007, of which ~~$1.3 million~~$846,000 ($~~781,000~~506,000 net of tax) remains at ~~June~~September 30, 2006.

In March 2004, the Company entered into interest rate swaps to hedge the risk associated with the fair value of its $200 million 2.75 percent Senior Notes. ~~See~~ See Note 7 - Debt. These swaps are designated as fair value hedges and qualify for the short cut method under FASB Statement No. 133, Accounting for Derivative Instruments and Hedging Activities. As of ~~June~~September 30, 2006 and December 31, 2005 the fair value position of the swaps was a liability of ~~$4.4~~$2.8 million and $5.7 million, respectively, recorded as a reduction to current portion of long-term debt and long-term debt, respectively. Under the swap agreements, the Company will receive fixed interest payments

~~PANHANDLE EASTERN PIPE LINE COMPANY, LP~~

~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~(UNAUDITED)~~

at a rate of 2.75 percent per annum and will make floating interest payments based on the six-month LIBOR. No ineffectiveness is assumed in the hedging relationship between the debt instrument and the interest rate swaps. As of ~~June~~September 30, 2006, these swaps have an average interest rate of ~~5.53~~5.71 percent.

Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

7. Debt

The following table sets forth the long-term debt, including the current portions thereof, of the Company at the dates indicated.

Long-term Debt		Year Due	June 30, 2006			December 31, 2005				Year Due	September 30, 2006			December 31, 2005
		(In thousands)									(In thousands)

6.50% Senior Notes	6.50% Senior Notes	2009	$	60,623		$	60,623			2009	$	60,623		$	60,623
8.25% Senior Notes	8.25% Senior Notes	2010		40,500			40,500			2010		40,500			40,500
7.00% Senior Notes	7.00% Senior Notes	2029		66,305			66,305			2029		66,305			66,305
4.80% Senior Notes	4.80% Senior Notes	2008		300,000			300,000			2008		300,000			300,000
6.05% Senior Notes	6.05% Senior Notes	2013		250,000			250,000			2013		250,000			250,000
2.75% Senior Notes	2.75% Senior Notes	2007		200,000			200,000			2007		200,000			200,000
Bank loans (floating rate)	Bank loans (floating rate)	2007		255,626			255,626			2007		255,626			255,626
Total debt outstanding	Total debt outstanding			1,173,054			1,173,054					1,173,054			1,173,054
Interest rate swaps (2.75% Senior Notes)	Interest rate swaps (2.75% Senior Notes)			(4,416	)		(5,725	)				(2,841	)		(5,725	)
Unamortized debt premium, net	Unamortized debt premium, net			10,924			12,205					10,272			12,205
Less: Current portion of long-term debt (1)	Less: Current portion of long-term debt (1)			(451,165	)		-					(452,755	)		-
Total long-term debt	Total long-term debt		$	728,397		$	1,179,534				$	727,730		$	1,179,534

(1) Includes $4.4 million of fair value swaps related to debt classified as current.

(1) Includes $2.8 million of fair value swaps related to debt classified as current.									(1) Includes $2.8 million of fair value swaps related to debt classified as current.

The Company has $1.18 billion of debt recorded at ~~June~~September 30, 2006, of which ~~$451.2~~$452.8 million is due in March 2007 and is thus classified as current. Debt of ~~$728.4~~$727.7 million, including net premiums of ~~$10.9~~$10.3 million, is at fixed rates ranging from 4.80 percent to 8.25 percent, with an average interest rate of ~~5.78~~5.51 percent including debt premium, discount and issuance cost amortization and ~~5.51~~5.78 percent excluding debt premium, discount and issuance cost amortization. The $455.6 million of floating rate debt had an average interest rate of ~~5.78~~5.92 percent for the three and ~~six~~nine month ~~period~~periods ended ~~June~~September 30, 2006.

The Company’s notes are subject to certain requirements, such as the maintenance of a fixed charge coverage ratio and a leverage ratio, which if not maintained, restrict the ability of the Company to make certain payments and impose limitations on the ability of the Company to subject its property to liens. At ~~June~~September 30, 2006, the Company, based on the currently most restrictive debt covenant requirements, was subject to a ~~$531.6~~$521.2 million limitation on additional restricted payments including dividends and loans to affiliates, and a limitation of ~~$241.5~~$246.9 million of additional secured or subsidiary level indebtedness or other defined liens based on a limitation on liens covenant. The Company is also subject to a limitation of ~~$544.2~~$603.7 million of total additional indebtedness. At ~~June~~September 30, 2006, the Company was in compliance with all covenants.

At ~~June~~September 30, 2006, the Company had no scheduled debt principal payments for the remainder of 2006 and scheduled payments of $455.6 million, ~~$300.0~~$300 million, $60.6 million, $40.5 million and $316.3 million for the years 2007 through 2010 and in total thereafter, respectively.

The Company plans to refinance or retire its current debt ~~by accessing~~ ~~capital markets.~~with proceeds from one or a combination of (i) new public debt; (ii) bank financings; (iii) operating activities; and (iv) repayment of existing loans due from its parent company. The Company is in the preliminary stages of planning for the refinancing of debt coming due within the next twelve months. An inability to repay ~~the current debt~~these obligations would cause a material adverse change to the ~~company's~~Company's financial condition. However, the Company reasonably believes that it has the ability to refinance these obligations within the required timeframes, although there can be no assurances that the anticipated refinancings will occur.

1213

Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

8. Accumulated Other Comprehensive Income

The table below provides an overview of comprehensive income for the periods indicated:

	Three Months Ended						Six Months Ended							Three Months Ended						Nine Months Ended
	June 30,						June 30,							September 30,						September 30,
Other Comprehensive Income (Loss)	2006			2005			2006			2005				2006			2005			2006			2005
		(In thousands)												(In thousands)
Net Earnings	$	28,057		$	18,670		$	67,122		$	50,140			$	32,836		$	21,470		$	99,958		$	71,610
Realized gain (loss) on cash flow hedging
activities, net of tax of $(186), $(384), $(371) and $(1,170) respectively		(280	)	��	(580	)		(556	)		(1,810	)
activities, net of tax of $185, $185, $556 and $1,356, respectively													activities, net of tax of $185, $185, $556 and $1,356, respectively		(276	)		(276	)		(828	)		(2,087	)
Unrealized gain (loss) on cash flow hedging
activities, net of tax of $(3), $200, $(3) and $1,612, respectively		-			311			(2	)		2,471
activities, net of tax of $0, $0, $(3) and $1,612, respectively															-			(1	)		(5	)		2,470
Total other comprehensive income (loss)		(280	)		(269	)		(558	)		661				(276	)		(277	)		(833	)		383
Total comprehensive income	$	27,777		$	18,401		$	66,564		$	50,801			$	32,560		$	21,193		$	99,125		$	71,993

The table below provides an overview of the components in Accumulated other comprehensive income as of the periods indicated:

	June 30,		December 31,		September 30,		December 31,
	2006		2005		2006		2005
	(In thousands)				(In thousands)
Interest rate hedges, net	$	781	$	1,339	$	506	$	1,339
Accumulated other comprehensive income, net of tax	$	781	$	1,339	$	506	$	1,339

9. Postretirement Benefits

Components of Net Periodic Benefit Cost

Net periodic benefit cost for the three and ~~six~~nine month periods ended ~~June~~September 30, 2006 and 2005 for postretirement benefit plans other than pensions (OPEB) includes the following components:

Three Months Ended June 30,

Six Months Ended June 30,

OPEB

2006

2005

2006

2005

(In thousands) (In thousands)

Service cost $ 440 $ 619 $ 880 $ 1,343
Interest cost 544 823 1,088 1,751
Expected return on plan assets (344 ) (266 ) (688 ) (464 )
Amortization of prior service cost (911 ) (56 ) (1,822 ) (111 )
Recognized actuarial gain 127 17 254 212

Net periodic benefit cost $ (144 ) $ 1,137 $ (288 ) $ 2,731

	Three Months Ended September 30,						Nine Months Ended September 30,
OPEB	2006			2005			2006			2005
	(In thousands)						(In thousands)

Service cost	$	440		$	619		$	1,319		$	1,962
Interest cost		544			823			1,632			2,574
Expected return on plan assets		(344	)		(266	)		(1,032	)		(730	)
Amortization of prior service cost		(911	)		(56	)		(2,732	)		(167	)
Recognized actuarial gain		127			17			381			229

Net periodic benefit cost	$	(144	)	$	1,137		$	(432	)	$	3,868

~~PANHANDLE EASTERN PIPE LINE COMPANY, LP~~

~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~

~~(UNAUDITED)~~

10. Stock Based Compensation

Stock Award ~~Plans.~~Plans. On May 9, 2005, the stockholders of Southern Union Company adopted the Southern Union Company Amended and Restated 2003 Stock and Incentive Plan (Amended 2003 Plan). The Amended 2003 Plan allows for awards in the form of stock options (either incentive stock options or non-qualified options), stock appreciation rights, stock bonus awards, restricted stock, performance units or other equity-based and liability-based rights. The persons eligible to receive awards under the Amended 2003 Plan include all of the employees,

14
Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

directors, officers, agents and other service providers of Southern Union Company and its affiliates and subsidiaries, of which the Company is an indirect wholly-owned subsidiary. The Amended 2003 Plan provides that each non-employee director will receive annually a restricted stock award or, at the election of the non-employee director, options having an equivalent value, which will be granted at such time or times as the compensation committee shall determine. Under the Amended 2003 Plan: (i) no participant may receive in any calendar year awards covering more than 500,000 shares; (ii) the exercise price for a stock option may not be less than 100 percent of the fair market value of the common stock on the date of grant; and (iii) no award may be granted more than ten years after the date of the Amended 2003 Plan.

On May 2, 2006 the stockholders of Southern Union Company ~~approved the adoption of~~adopted the Second Amended and Restated 2003 Plan (Second Amended 2003 Plan) which included the following changes to the Amended 2003 Plan:
·   An increase from 7,000,000 to 9,000,000 in the aggregate number of shares of stock that may be issued under the Amended 2003 Plan;
·   An increase from 725,000 to 1,500,000 in the total number of shares of stock that may be issued pursuant to stock awards, performance units and other equity-based rights; and
·   An increase from 4,000 to 5,000 in the maximum number of shares of restricted common stock that each non-employee director is eligible to receive annually.

~~The Second Amended 2003 Plan will not become effective until approved by the Massachusetts Department of Telecommunications and Energy (~~~~MDTE~~~~). In anticipation of~~Contingent upon the Second Amended 2003 Plan becoming effective, the Compensation Committee of the Board of Directors ~~of Southern Union Company~~ approved a grant of 5,000 shares of restricted common stock to each of the non-employee directors. The restricted stock awards contain certain restrictions that expire on January 2, 2007. The ~~award~~Second Amended 2003 Plan was approved by the Massachusetts Department of ~~restricted shares to the non-employee directors will become~~Telecommunications and Energy (MDTE) on October 13, 2006 and became effective upon ~~approval by~~ the ~~MDTE.~~filing of a Form S-8 with the SEC on November 8, 2006.

Stock ~~Options.~~ Options. Effective January 1, 2006, Southern Union Company, its affiliates and subsidiaries adopted Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment (Statement No. 123R), using the Modified Prospective Application method of transition, as defined in Statement No. 123R. After adoption of Statement No. 123R, the Company records the grant date fair value of share-based payment arrangements, net of estimated forfeitures, as compensation expense using a straight-line basis over the awards’ requisite service period. Prior to adoption, the Company used the intrinsic value method of accounting for stock-based compensation awards in accordance with APB Opinion No. 25, Accounting for Stock Issued to Employees, which generally resulted in no compensation expense for employee stock options with an exercise price no less than fair value on the date of grant. Under the Modified Prospective Application method, Statement No. 123R applies to new awards and to awards modified, repurchased, or cancelled after December 31, 2005. Compensation cost for the portion of awards for which the requisite service has not been rendered that are outstanding as of December 31, 2005 is recognized as the requisite service is rendered on or after January 1, 2006. Additionally, no transition adjustment is generally permitted for the deferred tax assets associated with outstanding equity instruments.

The Company previously disclosed the fair value of stock options granted and the assumptions used in determining fair value, pursuant to Statement No. 123, Accounting for Stock-Based Compensation. The Company historically used a Black-Scholes valuation model to determine the fair value of stock options granted. Stock options (either incentive stock options or non-qualified options) and stock appreciation rights generally vest over a four-or five-year period from the date of grant and expire ten years after the date of grant. As of December 31, 2005, outstanding stock options totaled 353,861 of which 29,409 were vested. The remaining 324,452 stock options vest over 2006 and future periods and are used to determine compensation expense pursuant to the transition provisions of Statement No. 123R.

14

~~PANHANDLE EASTERN PIPE LINE COMPANY, LP~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~(UNAUDITED)~~

The Company attributes the requisite service period to the vesting period. The adoption of Statement No. 123R reduced Operating income, Earnings before income taxes, and Net earnings by ~~$191,000, $191,000~~$153,000, $153,000 and ~~$156,000,~~$118,000, respectively during the three month period ended ~~June~~September 30, 2006, and by ~~$381,000, $381,000~~$533,000, $533,000 and ~~$312,000~~$431,000 respectively for the ~~six~~nine month period ended ~~June~~September 30, 2006.

15
Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Pursuant to the Modified Prospective Application method of transition, the Company has not adjusted results of operations for prior periods. The following table reflects pro forma net earnings that the Company would have realized if it had elected to adopt the fair value approach of Statement No. 123 prior to January 1, 2006:

Three Months Ended

Six Months Ended

Three Months Ended

Nine Months Ended

June 30, 2005

June 30, 2005

September 30, 2005

September 30, 2005

(In thousands) (In thousands) (In thousands)
(In thousands)

Net earnings, as reported $ 18,670 $ 50,140 $ 21,470 $ 71,610
Deduct stock-based employee
compensation expense determined
under fair value based method for
all awards, net of related taxes 51 102 58 150
Pro forma net earnings $ 18,619 $ 50,038 $ 21,412 $ 71,460

The fair value of each option award is estimated on the date of grant using a Black-Scholes option pricing model. The Company’s expected volatilities are based on historical volatility of the Southern Union Company stock and other factors. To the extent that volatility of ~~the~~ Southern Union Company’s stock price increases in the future, the estimates of the fair value of options granted in the future could increase, thereby increasing share-based compensation expense in future periods. The Company’s estimate of the forfeiture rate was based primarily upon historical experience of employee turnover. To the extent that the Company revises this estimate in the future, the share-based compensation could be materially impacted in the quarter of revision, as well as in the following quarters. Additionally, the expected dividend yield is considered for each grant on the date of grant. The Company’s expected term of options granted was derived from the average midpoint between vesting and the contractual term. In the future, as information regarding ~~post vesting~~post-vesting termination becomes more accessible, the Company may change the method of deriving the expected term. This change could impact the fair value of options granted in the future. The Company expects to refine the method of deriving the expected term no later than January 1, 2008. The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of grant.

The following table represents the Black-Scholes estimated ranges under the Company plans as of ~~June~~September 30, 2006:

At ~~June~~September 30, 2006
Expected volatility
36.75% to ~~37.36%~~37.36%
Weighted average volatility ~~36.98%~~
36.98%
Expected dividend yield ~~1.67%~~
1.67%
Risk-free interest rate
4.06% to ~~4.95%~~4.95%
Expected life in years 6.00 to 6.25

A summary of the status of the Company’s outstanding stock options as of September 30, 2006 and changes during the nine months ended September 30, 2006, is presented below:

Weighted-

Weighted-

Average

Average

Aggregate

Exercise

Contractual

Intrinsic

Stock Options

Shares

Price

Life

Value

Outstanding options at January 1, 2006 353,861 $ 19.88
Granted - -
Exercised (11,951 ) $ 16.83
Forfeited (6,951 ) $ 16.83
Outstanding options at September 30, 2006 334,959 $ 20.05 8.27 $ 2,129,817
Exercisable options at September 30, 2006 60,126 $ 17.67 7.53 $ 525,352

1516
Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

~~A summary of the status of the Company’s outstanding stock options as of June 30, 2006 and changes during the six months ended June 30, 2006, is presented below:~~

Weighted-

Weighted-

Average

Average

Aggregate

Exercise

Contractual

Intrinsic

Stock Options

Shares

Price

Life

Value

Outstanding options at January 1, 2006
353,861 $ 19.88
Granted - -
Exercised (10,910 ) $ 16.83
Forfeited (3,862 ) $ 16.83
Outstanding options at June 30, 2006
339,089 $ 20.01 8.51 $ 2,318,600
Exercisable options at June 30, 2006
54,566 $ 16.83 7.61 $ 546,997

As of ~~June~~September 30, 2006, there was ~~$2.3~~$2.0 million of total unrecognized compensation cost related to non-vested share-based compensation arrangements granted under the stock option plans. That cost is expected to be recognized over a weighted-average contractual period of ~~1.7~~1.6 years. The total fair value of options vested as of ~~June~~September 30, 2006 was ~~$400,000.~~$464,000. Compensation expense recognized related to stock options totaled ~~$191,000~~$153,000 ($~~156,000,~~118,000, net of tax) and ~~$381,000~~$533,000 ($~~312,000,~~431,000, net of tax) for the three- and ~~six-month~~nine-month periods ended ~~June~~September 30, 2006.

The intrinsic value of options exercised during the ~~six~~nine month period ended ~~June~~September 30, 2006 was approximately ~~$87,000.~~$98,000. The Company realized an additional tax benefit of approximately ~~$34,000~~$38,000 for the amount of intrinsic value in excess of compensation cost recognized during the ~~six~~nine month period ended ~~June~~September 30, 2006.

Restricted ~~Stock.~~ Stock.The Second Amended 2003 Plan also provides for grants of restricted stock. The restrictions associated with a grant of restricted stock under the Second Amended 2003 Plan generally expire equally over a period of four years. Restrictions on restricted stock expire at the end of the applicable period, which is also the requisite service period. The fair value of restricted stock is the excess of the average market price of common stock on the date of grant over the exercise price, which is zero.

A summary of the status of non-vested restricted stock awards as of ~~June~~September 30, 2006 and changes during the ~~six~~nine months ended ~~June~~September 30, 2006, is presented below:

Number of

Weighted-Average

Number of

Weighted-Average

Restricted Shares

Grant-Date

Restricted Shares

Grant-Date

Nonvested Restricted Shares

Outstanding

Fair-Value

Outstanding

Fair-Value

Nonvested restricted shares at January 1, 2006 43,050 $ 24.06 43,050 $ 24.06
Granted - -
Vested - (10,786 ) $ 24.06
Forfeited - -
Nonvested restricted shares at June 30, 2006 43,050 $ 24.06
Nonvested restricted shares at September 30, 2006 32,264 $ 24.06

As of ~~June~~September 30, 2006, there was ~~$788,000~~$730,000 of total unrecognized compensation cost related to ~~non-vested,~~non-expired, share-based compensation arrangements granted under the restricted stock plans. That cost is expected to be recognized over a weighted-average contractual period of ~~1.7~~1.5 years. The total fair value of restricted shares that vested during the three and ~~six~~nine month periods ended ~~June~~September 30, 2006 was ~~nil~~$260,000 and ~~nil,~~$260,000, respectively. Compensation expense recognized related to restricted stock totaled $65,000 ($~~40,000,~~39,000, net of tax) and ~~$129,000~~$194,000 ($~~79,000,~~118,000, net of tax) during the three- and ~~six-month~~nine-month periods ended ~~June~~September 30, 2006, respectively.

16

~~PANHANDLE EASTERN PIPE LINE COMPANY, LP~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~(UNAUDITED)~~

11. Commitments and Contingencies

~~Litigation.~~ Litigation. The Company is involved in legal, tax and regulatory proceedings before various courts, regulatory commissions and governmental agencies regarding matters arising in the ordinary course of business, some of which involve substantial amounts. Where appropriate, the Company has made accruals in accordance with FASB Statement No. 5, Accounting for Contingencies, in order to provide for such matters. ~~Management~~The Company believes the final disposition of these proceedings will not have a material adverse effect on ~~the Company’s~~its consolidated results of operations, financial position or ~~financial position.~~cash flows.

Hope Land Mineral Corporation (Hope Land) contends that it owns the storage rights to property that contains a portion of the Company’s Howell storage field. During June 2003, the Michigan Court of Appeals reversed the trial court’s previous order, which had granted summary judgment in favor of the Company and dismissed the case. The Company filed an appeal of the Court of Appeals order with the Michigan Supreme Court, which was denied in December of 2003. In April 2005, Hope Land filed trespass and unjust enrichment complaints against the Company to prevent running of the statute of limitations. The Company then filed an action for condemnation to obtain the storage rights from Hope Land. Pursuant to a pre-filing settlement with Hope Land, the Company

17
Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

obtained legal title to the storage rights upon the filing of the condemnation action. The unjust enrichment claims have been dismissed. As a result, the only issue to be determined at trial is the value of such rights and the amount of trespass damages to which Hope Land is entitled. The trial ~~date has been extended~~is presently scheduled to ~~September~~commence November 15, 2006. The Company does not believe the outcome of this case will have a material adverse effect on the Company’s consolidated results of operations, cash flows or financial position.

Jack Grynberg, an individual, has filed actions against a number of companies, including the Company, now transferred to the U.S. District Court for the District of Wyoming, for damages for mis-measurement of gas volumes and Btu content, resulting in lower royalties to mineral interest owners. On ~~May 13, 2005,~~October 20, 2006, the District Judge adopted in part the earlier recommendations of the Special Master in ~~this~~the case ~~issued a recommended decision that would, if adopted by~~and ordered the ~~District Judge, result in~~ dismissal of the ~~Company and its affiliates from~~case against the ~~case.~~Company. A similar action, known as the Will Price litigation, also has been filed against a number of companies, including the Company, in U.S. District Court for the District of Kansas. The Company is currently awaiting the decision of the trial judge on the defendants’ motion to dismiss the Will Price action. The Company believes that its measurement practices conformed to the terms of its FERC Gas Tariff, which was filed with and approved by FERC. As a result, the Company believes that it has meritorious defenses to ~~the complaints~~these lawsuits (including FERC-related affirmative defenses, such as the filed rate/tariff doctrine, the primary/exclusive jurisdiction of FERC, and the defense that the Company complied with the terms of its tariff) and ~~is defending~~will continue to vigorously defend against them, including any appeals which may be taken from the ~~suits vigorously.~~dismissal of the Grynberg case. The Company does not believe the outcome of these cases will have a material adverse effect on the Company’s consolidated results of operations, cash flows or financial position.

Environmental Matters.. The Company’s operations are subject to federal, state and local laws and regulations regarding water quality, hazardous and solid waste management, air quality control and other environmental matters. These laws and regulations require the Company to conduct its operations in a specified manner and to obtain and comply with a wide variety of environmental registrations, licenses, permits, inspections and other approvals. Failure to comply with environmental requirements may expose the Company to significant fines, penalties and/or interruptions in operations. The Company’s environmental policies and procedures are designed to achieve compliance with such laws and regulations. These evolving laws and regulations and claims for damages to property, employees, other persons and the environment resulting from current or past operations may result in significant expenditures and liabilities in the future. The Company engages in a process of updating and revising its procedures for the ongoing evaluation of its operations to identify potential environmental exposures and enhance compliance with regulatory requirements.

The Company follows the provisions of American Institute of Certified Public Accountants Statement of Position 96-1, Environmental Remediation Liabilities, for recognition, measurement, display and disclosure of environmental remediation liabilities.

Environmental ~~Remediation.~~Remediation. The Company is responsible for environmental remediation at certain sites on its gas transmission systems. The contamination resulted from the past use of lubricants containing polychlorinated biphenyls (~~PCBs~~PCB)s) in compressed air systems; the past use of paints containing PCBs; and the prior use of wastewater collection facilities and other on-site disposal areas. The Company has developed and is implementing a program to remediate such contamination. Remediation and decontamination has been

17

~~PANHANDLE EASTERN PIPE LINE COMPANY, LP~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~(UNAUDITED)~~

completed at 33each of the 35 compressor station sites where auxiliary buildings that house the air compressor equipment ~~have been~~were impacted by the past use of lubricants containing PCBs. At some locations, PCBs have been identified in paint that was applied many years ago. A program has been implemented to remove and dispose of PCB impacted paint during painting activities. Other remediation typically involves the management of contaminated soils and may involve remediation of groundwater. Activities vary with site conditions and locations, the extent and nature of the contamination, remedial requirements, complexity and sharing of responsibility. The ultimate liability and total costs associated with these sites will depend upon many factors. If remediation activities involve statutory joint and several liability provisions, strict liability, or cost recovery or contribution actions, the Company could potentially be held responsible for contamination caused by other parties. In some instances, such as the Pierce Waste Oil sites described below, the Company may share liability associated with contamination with other potentially responsible parties. The Company may also benefit from contractual indemnities that cover some or all of the cleanup costs. These sites are generally managed in the normal course of business or operations. The Company believes the outcome of these matters will not have a material adverse effect on its financial position, results of operations or cash flows.

18
Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

PEPL and Trunkline, together with other non-affiliated parties, have been identified as potentially liable for conditions at three former waste oil disposal sites in Illinois - the Pierce Oil Springfield site, the Dunavan Waste Oil site and the McCook site (collectively, ~~the~~ the Pierce Waste Oil sites). PEPL and Trunkline received notices of potential liability from the United States Environmental Protection Agency (U.S. EPA) for the Dunavan site. The notice demanded reimbursement to the U.S. EPA for ~~all its~~ costs incurred to date in the amount of approximately $1.8 million and encouraged each potentially responsible party ((PRP) to voluntarily negotiate an administrative settlement agreement with the U.S. EPA within certain limited time frames providing for the PRPs to conduct or finance the response activities required at the site. The demand was declined in a joint letter dated December 15, 2005 by the major PRPs including PEPL and Trunkline. Although no formal notice has been received for the Pierce Oil Springfield site, special notice letters are anticipated and the process of listing the site on the National Priority List has begun. No formal notice has been received for the McCook site. The Company believes the outcome of these matters will not have a material adverse effect on its financial position, results of operations or cash flows.

On June 16, 2005, PEPL experienced a release of liquid hydrocarbons near Pleasant Hill, Illinois. The release occurred in the form of a mist at a valve that was in use to reduce the pressure in the pipeline as part of maintenance activities. The hydrocarbon mist affected several acres of adjacent agricultural land and a nearby marina. Approximately 27 gallons of hydrocarbons reached the Mississippi River. PEPL contacted appropriate federal and state regulatory agencies and the U.S. EPA took the lead role in overseeing the subsequent cleanup activities, which have been completed. PEPL has resolved claims of affected boat owners and the marina operator. PEPL received a violation notice from the Illinois Environmental Protection Agency (Illinois EPA) alleging that PEPL is in apparent violation of several sections of the Illinois Environmental Protection Act by allowing the release. The violation notice did not propose a penalty. Responses to the violation notice were submitted and the responses were discussed with the agency. On December 14, 2005, the Illinois EPA notified PEPL that the matter might be considered for referral to the Office of the Attorney General, the State’s Attorney or the U.S. EPA for formal enforcement action and the imposition of penalties. The Company believes the outcome of this matter will not have a material adverse effect on its financial position, results of operations or cash flows.

18

~~PANHANDLE EASTERN PIPE LINE COMPANY, LP~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~(UNAUDITED)~~On July 10, 2006, PEPL identified the possible subsurface release of approximately 745 gallons of methanol from a tank located at the Howell compressor station. Subsequent testing of the tank and associated piping confirmed that a release had taken place. Impacted soils were excavated in accordance with state specific regulatory requirements. The impacted soils were transported to an authorized disposal facility. The appropriate federal and state environmental agencies were notified of this release. The Michigan Department of Environmental Quality conducted an inspection of the remediation effort on October 17, 2006 and indicated that an appropriate response and remediation action had been implemented. The Company believes that the cost of the response and clean up of the release will not have a material adverse effect on its financial position, results of operations or cash flows.

The Company expects the cleanup programs for all of the above matters to continue for several years and has estimated its share of remaining cleanup costs to range from approximately ~~$4.8~~$4.6 million to $13.6 million as of ~~June,~~September, 30, 2006. The table below reflects the amount of accrued liabilities recorded in the Condensed Consolidated Balance Sheet at ~~June~~September 30, 2006 and December 31, 2005 to cover probable environmental response actions:

June 30,

December 31,

September 30,

December 31,

2006

2005

2006

2005

(In thousands) (In thousands)

Current $ 2,354 $ 2,337 $ 1,769 $ 2,337
Noncurrent 7,815 8,385 7,263 8,385
Total Environmental Liabilities $ 10,169 $ 10,722 $ 9,032 $ 10,722

During the ~~six~~nine month period ended ~~June~~September 30, 2006, the Company spent ~~$553,000~~$1.7 million related to environmental cleanup programs.

19
Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Based on information available at this time, and the reviews undertaken by the Company to identify potential exposure, the Company believes the amount reserved for all of the above environmental matters is adequate to cover the potential exposure for clean-up costs.

Air Quality ~~Control.~~Control. U.S. EPA issued a final rule on regional ozone control (NOx SIP Call) in April 2004 that impacts the Company in two Midwestern states, Indiana and Illinois. Based on a U.S. EPA guidance document negotiated with gas industry representatives in 2002, the Company ~~will be~~is required in states that follow the EPA guidance to reduce nitrogen oxide (NOx) emissions by 82 percent on the identified large internal combustion engines and will be able to trade off engines within the Company in an effort to create a cost effective NOx reduction solution. The final implementation date is May 2007. The rule will affect 20 large internal combustion engines on the Company’s system in Illinois and Indiana with an approximate cost of ~~$20.0~~$21.0 million for capital improvements through 2007, based on current projections. Approximately ~~$19.0~~$20.7 million of the ~~$20.0~~$21.0 million of capital expenditures has been incurred as of ~~June~~September 30, 2006. Indiana has promulgated state regulations to address the requirements of the NOx SIP Call rule that essentially follow the EPA guidance.

The Illinois EPA has distributed several draft versions of a rule to control NOx emissions from reciprocating engines and turbines statewide. The latest draft requires controls on engines regulated under the U.S. EPA NOx SIP Call by May 1, 2007 and the remaining engines by January 1, 2011. The state is requiring the controls to comply with U.S. EPA rules regarding the NOx SIP Call, ozone non-attainment and fine particulate standards. The Illinois EPA has held multiple meetings with industry representatives to discuss the draft rule and is expected to propose the rule in late-2006. The rule is currently being reviewed for potential impact to the Company. As drafted, the rule applies to all PEPL and Trunkline stations in Illinois and significant expenditures in addition to the ~~$20.0~~$21.0 million associated with NOx reductions described above would be required for emission control.

In 2002, the Texas Commission on Environmental Quality enacted the Houston/Galveston SIP regulations requiring reductions in NOx emissions in an eight-county area surrounding Houston. Trunkline’s Cypress compressor station is affected and requires the installation of emission controls. New regulations also require certain grandfathered facilities in Texas to enter into the new source permit program which may require the installation of emission controls at one additional facility owned by the Company. Management estimates capital improvements of $17.0 million will be needed at the two affected Texas locations. Approximately ~~$7.0~~$13.3 million of the $17.0 million of capital expenditures have been incurred as of ~~June~~September 30, 2006.

The U.S. EPA promulgated various Maximum Achievable Control Technology rules in February 2004. The rules require that PEPL and Trunkline control Hazardous Air Pollutants (HAPs) emitted from certain internal combustion engines at major HAPs sources. Most PEPL and Trunkline compressor stations are major HAPs sources. The HAPs pollutant of concern for PEPL and Trunkline is formaldehyde. As promulgated, the rule seeks to reduce formaldehyde emissions by 76 percent from these engines. Catalytic controls will be required to reduce emissions

19

~~PANHANDLE EASTERN PIPE LINE COMPANY, LP~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~(UNAUDITED)~~

under these rules with a final implementation date of June 2007. PEPL and Trunkline have approximately 20 internal combustion engines subject to the rules. Management expects that compliance with these regulations will necessitate an estimated expenditure of ~~$1.7~~$2.3 million for capital improvements, based on current projections.

Spill ~~Control.~~ Control. Environmental regulations were recently modified for U.S. EPA’s Spill Prevention, Control and Countermeasures (SPCC) program. The Company is currently reviewing the impact to its operations and expects to expend resources on tank integrity testing and any associated corrective actions as well as potential upgrades to containment structures. Costs associated with tank integrity testing and resulting corrective actions cannot be reasonably estimated at this time, but the Company believes such costs will not have a material adverse effect on its financial position, results of operations or cash flows.

Other Commitments and ~~Contingencies~~.Contingencies.

Kaplan Compressor Station Damage. On April 21, 2006, Trunkline experienced a fire at its Kaplan, Louisiana compressor station which resulted in damages to the facilities. While assessment is currently ongoing, Trunkline initially estimates capital expenditures associated with the fire ~~to range from $8.0 million to $10.0~~will be approximately $11.0 million, before consideration of potential insurance recoveries which are subject to a $5.0 million deductible. Management does not expect this incident to have a material adverse effect on the Company's consolidated results of operations, cash flows or financial position.

20
Table of Contents

PANHANDLE EASTERN PIPE LINE COMPANY, LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Hurricane Damage. Late in the third quarter of 2005, after coming through the Gulf of Mexico, Hurricanes Katrina and Rita came ashore along the Upper Gulf Coast. These hurricanes caused damage to property and equipment owned by Sea Robin, Trunkline and Trunkline LNG. Based on the latest damage assessments, there are revenue, expense and capital impacts resulting from Hurricanes Katrina and Rita in 2005 and 2006, mostly impacting Sea Robin and Trunkline LNG. ~~Estimated capital outlays of approximately $25 million are expected in 2006, of which $14.5 million was spent during~~During the ~~six~~nine month period ended ~~June~~September 30, ~~2006. The revenue losses now estimated at $3.0~~2006, the Company recorded capital expenditures of $19.7 million ~~for 2006 relate primarily~~ to ~~reduced volumes on Sea Robin which are expected to continue having an impact into the latter portion of 2006.~~replace or abandon damaged property and equipment.

The Company anticipates reimbursement from its property insurance carriers for a significant portion of damages from Hurricane Rita in excess of its $5.0 million deductible. Such reimbursement is currently estimated by the Company’s property insurance carrier to ultimately be limited to 70 percent of the portion of the claimed damages accepted by the insurance carrier, but the amount is subject to the level of total ultimate claims from all companies relative to the carrier’s $1.0 billion total limit on payout per claim.

In addition, after the 2005 hurricanes, the Mineral Management Service (MMS) mandated inspections by leaseholders and pipeline operators along the hurricane tracks. The Company has detected exposed pipe and other facilities on Trunkline and Sea Robin that must be re-covered to comply with the regulations. ~~Associated with this,~~As a result, there was approximately $1.3 million of inspection related expense recorded in 2006. Additional capital expenditures are estimated at $5.0 million. The Company will seek recovery of these expense and capital amounts as part of the hurricane related claim.

Gas Royalty Claims. In 1993, the U.S. Department of the Interior announced its intention to seek, through the MMS, additional royalties from gas producers as a result of payments received by such producers in connection with past ~~take-or-pay~~take or pay settlements and buyouts and buy downs of gas sales contracts with natural gas pipelines. PEPL and Trunkline, with respect to certain producer contract settlements, may be contractually required to reimburse or, in some instances, to indemnify producers against such royalty claims. The potential liability of the producers to the government and of the pipelines to the producers involves complex issues of law and fact, which are likely to take substantial time to resolve. If required to reimburse or indemnify the producers, PEPL and Trunkline may file with FERC to recover these costs from pipeline customers. Management believes these commitments and contingencies will not have a material adverse effect on the Company’s business, financial condition or results of operations.

Gauranty. In November 2006, PEPL provided a guaranty to a subsidiary of Energy Transfer for the full performance by Trunkline of a $40 million contribution in aid of construction obligation related to a modification of the Field Zone Expansion Project. The contribution would be made by Trunkline upon movement of Energy Transfer’s delivery point to a location near Buna, Texas, expected to be completed in late 2007.

Controlled Group Pension ~~Liabilities.~~Liabilities. Southern Union (including certain of its divisions) sponsors a number of defined benefit pension plans for employees. Under applicable pension and tax laws, upon being acquired by

20

~~PANHANDLE EASTERN PIPE LINE COMPANY, LP~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~(UNAUDITED)~~

Southern Union, the Company became a member of Southern Union’s “controlled group” with respect to those plans, and, along with Southern Union and any other members of that group, is jointly and severally liable for any failure by Southern Union (along with any other persons that may be or become a sponsor of any such plan) to fund any of these pension plans or to pay any unfunded liabilities that these plans may have if they are ever terminated. In addition, if any of the obligations of any of these pension plans is not paid when due, a lien in favor of that plan or the Pension Benefit Guaranty Corporation may be created against the assets of each member of Southern Union’s controlled group, including the Company and each of its subsidiaries. Based on the latest actuarial information available as of December 31, 2005, the aggregate amount of the projected benefit obligations of these pension plans was approximately $415.3 million and the estimated fair value of all of the assets of these plans was approximately $298.3 million.

21
Table of Contents

ITEM 2.2. Management's Discussion and Analysis of Results of Operations and Financial Condition

Management’s Discussion and Analysis of Results of Operations and Financial Condition is provided as a supplement to the accompanying unaudited interim condensed consolidated financial statements and notes to help provide an understanding of the Company’s financial condition, results of operations and changes in financial condition. The following section includes an overview of the Company’s business as well as recent developments that the Company believes are important in understanding its results of operations and in anticipating future trends in those operations. Subsequent sections include an analysis of the Company’s results of operations on a consolidated basis and information relating to the Company’s liquidity and capital resources, quantitative and qualitative disclosures about market risk and other matters. The information required by this Item is presented in a reduced disclosure format pursuant to General Instruction H to Form 10-Q.

Overview

The Company is primarily engaged in the interstate transportation and storage of natural gas and also provides LNG terminalling and regasification services, with rates and services regulated by FERC. The Company’s entities include PEPL, Trunkline, Sea Robin, Trunkline LNG and Southwest Gas Storage. Collectively, the pipeline assets include more than 10,000 miles of interstate pipelines that transport natural gas from the Gulf of Mexico, South Texas and the panhandle regions of Texas and Oklahoma to major U.S. markets in the Midwest and Great Lakes region. The pipelines have a combined peak day delivery capacity of ~~5.4~~ 5.3 billion cubic feet per day (Bcf/d) and 72 billion cubic feet (Bcf) of owned underground storage ~~capacity and 9.0 Bcf of above ground LNG storage~~ capacity. Trunkline LNG, is located on ~~Louisiana’s~~Louisiana's Gulf Coast, ~~and, based on current send out capacity,~~ operates one of the largest LNG import terminals in North ~~America.~~America, based on current send out capacity, and has 9.0 Bcf of above ground LNG storage capacity.

Approximately one-half of the Company’s total operating revenue comes from long-term service agreements with local distribution company customers and their affiliates. The Company also provides firm transportation services under contract to gas marketers, producers, other pipelines, electric power generators and a variety of end-users. In addition, the Company’s pipelines offer both firm and interruptible transportation to customers on a short-term or seasonal basis. Demand for gas transmission on the Company’s pipeline systems is seasonal, with the highest throughput and a higher portion of annual total operating revenues and net earnings occurring in the traditional winter heating season in the first and fourth calendar quarters. For the years 2003, 2004 and 2005, the Company’s combined throughput was 1,380 trillion British thermal units (TBtu), 1,284 TBtu and 1,214 TBtu, respectively. For the ~~six~~nine month periods ended ~~June~~September 30, 2006 and ~~June~~September 30, 2005, the Company’s combined throughput was ~~590~~861 TBtu and ~~645~~907 TBtu, respectively.

The Company’s regulated transportation and storage businesses periodically file (or can be required to file) for changes in their rates, which are subject to approval by FERC. Changes in rates and other tariff provisions resulting from these regulatory proceedings have the potential to negatively impact the Company’s results of operations and financial condition.

22
Table of Contents

Results of Operations

Three Months Ended June 30,

Three Months Ended September 30,

2006

2005

Change

2006

2005

Change

(In thousands) (In thousands)

Operating revenue:

Transportation and storage of natural gas $ 101,780 $ 94,742 $ 7,038 $ 106,100 $ 98,799 $ 7,301
LNG terminalling revenue 27,014 13,561 13,453 32,308 15,046 17,262
Other revenue 5,315 2,118 3,197 4,989 2,100 2,889
Total operating revenue 134,109 110,421 23,688 143,397 115,945 27,452

Operating expenses:

Operation, maintenance and general 51,314 48,132 3,182 51,928 47,378 4,550
Depreciation and amortization 16,924 15,025 1,899 18,425 15,145 3,280
Taxes, other than on income 7,392 6,869 523 6,327 7,313 (986 )
Total operating expenses 75,630 70,026 5,604 76,680 69,836 6,844
Operating income
58,479 40,395 18,084 66,717 46,109 20,608

Other income (expense):

Interest expense, net (16,241 ) (11,499 ) (4,742 ) (15,266 ) (11,950 ) (3,316 )
Other, net 3,576 1,849 1,727 2,493 1,142 1,351
Total other expense, net (12,665 ) (9,650 ) (3,015 ) (12,773 ) (10,808 ) (1,965 )

Earnings before income taxes
45,814 30,745 15,069 53,944 35,301 18,643

Income taxes
17,757 12,075 5,682 21,108 13,831 7,277

Net earnings
$ 28,057 $ 18,670 $ 9,387 $ 32,836 $ 21,470 $ 11,366

Operating ~~Revenue.~~ Revenue.For the three months ended ~~June~~September 30, 2006, operating revenue increased ~~$23.7~~$27.5 million versus the same period in ~~2005. LNG terminalling revenue increased $13.5 million~~2005 primarily due to expanded vaporization capacity, a base capacity increase on the BG LNG Services contract and higher volumes resulting from an increase in cargoes. Transportation and storage revenue increased $7.0 million due to higher average reservation revenues of $4.7 million which were primarily driven by higher average rates on contracts, higher parking revenues of $2.7 million, and higher storage revenue of $1.8 million due to increased contracted capacity. These increases were partially offset by lower revenues of $2.2 million primarily on Sea Robin resulting from the impact of the hurricanes that occurred in the third quarter of 2005. Other revenue increased $3.2 million primarily due to non-recurring operational sales of gas in 2006.to:
·   A $17.3 million increase in LNG terminalling revenue due to expanded vaporization capacity, a base capacity increase on the BG LNG Services contract and higher volumes resulting from an increase in cargoes;
·   Increased transportation and storage revenue of $7.3 million due to higher reservation revenues of $4.2 million which were primarily driven by higher average rates on contracts, higher parking revenues of $3.1 million and higher storage revenue of $1.7 million due to increased contracted capacity. These increases were partially offset by lower usage revenues of $1.7 million primarily on Sea Robin resulting from the impact of the hurricanes that occurred in the third quarter of 2005; and
·   Increased other revenue of $2.9 million primarily due to non-recurring operational sales of gas in 2006.

Operating Expenses. Operating expenses for the three months ended ~~June~~September 30, 2006 increased ~~$5.6~~$6.8 million versus the same period in ~~2005. Increases~~2005 primarily due to:
·   An increase in operation, maintenance and general expenses of $4.6 million primarily due to approximately $1.8 million of higher pipeline assessment costs and approximately $1.8 million of higher maintenance project costs, higher corporate charges of $1.4 million primarily due to higher service costs and $801,000 of higher fuel and electric power tracker costs, partially offset by a $2.1 million decrease in benefit costs primarily related to lower postretirement benefit expenses and lower medical claims accruals; and
·   Increased depreciation and amortization expense of $3.3 million due to an increase in property, plant and equipment placed in service, including the LNG Phase I and Phase II expansions.
Such increases were partially offset by a decrease in ~~operation, maintenance and general expenses~~taxes, other than on income of ~~$3.2 million included inspections of facilities due to Hurricane Rita of $1.3 million, LNG electric power costs of~~ $1.0 ~~million due to more cargoes and a Sea Robin fuel overrecovery in 2005 of $1.5 million. Depreciation and amortization expense increased $1.9~~ million primarily due to ~~an increase in~~lower property ~~plant and equipment placed in service including~~tax accruals during the ~~LNG Phase I expansion. Taxes, other than on income were up $523,000 primarily due to higher property taxes.~~period.

23
Table of Contents

Other Expense, Net.Other expense, net for the three months ended ~~June~~September 30, 2006 increased ~~$3.0~~$2.0 million versus the same period in 2005. Interest expense increased ~~$4.7~~$3.3 million primarily due to a decrease in capitalized interest resulting from the LNG Phase I and Phase II in-service ~~date~~dates of April 2006 and July 2006, respectively, and higher ~~LIBOR-based~~LIBOR rates. Other, net increased ~~$1.7~~$1.3 million primarily due to higher related party interest income ~~of $1.3 million~~ caused by increases in the underlying LIBOR-based rates and higher balances in 2006. ~~For further discussion of the Company’s related party interest income, see~~ ~~Note 5 - Related Party Transactions~~.

23

Income Taxes. Income taxes during the three months ended ~~June~~September 30, 2006, versus the same period in 2005, increased ~~$5.7~~$7.3 million due to higher pretax income.

Six Months Ended June 30,

Nine Months Ended September 30,

2006

2005

Change

2006

2005

Change

(In thousands) (In thousands)

Operating revenue:

Transportation and storage of natural gas $ 223,112 $ 214,762 $ 8,350 $ 329,212 $ 313,561 $ 15,651
LNG terminalling revenue 46,569 26,769 19,800 78,877 41,815 37,062
Other revenue 9,071 4,290 4,781 14,060 6,390 7,670
Total operating revenue 278,752 245,821 32,931 422,149 361,766 60,383

Operating expenses:

Operation, maintenance and general 97,412 98,315 (903 ) 149,340 145,693 3,647
Depreciation and amortization 34,398 30,392 4,006 52,823 45,537 7,286
Taxes, other than on income 14,742 14,205 537 21,069 21,518 (449 )
Total operating expenses 146,552 142,912 3,640 223,232 212,748 10,484
Operating income
132,200 102,909 29,291 198,917 149,018 49,899

Other income (expense):

Interest expense, net (29,116 ) (23,347 ) (5,769 ) (44,382 ) (35,297 ) (9,085 )
Other, net 6,817 2,746 4,071 9,310 3,888 5,422
Total other expense, net (22,299 ) (20,601 ) (1,698 ) (35,072 ) (31,409 ) (3,663 )

Earnings before income taxes
109,901 82,308 27,593 163,845 117,609 46,236

Income taxes
42,779 32,168 10,611 63,887 45,999 17,888

Net earnings
$ 67,122 $ 50,140 $ 16,982 $ 99,958 $ 71,610 $ 28,348

Operating Revenue.For the ~~six~~nine months ended ~~June~~September 30, 2006, operating revenue increased ~~$32.9~~$60.4 million versus the same period in ~~2005. LNG terminalling revenue increased $19.8 million~~2005 primarily due to expanded vaporization capacity, a base capacity increase on the BG LNG contract and higher volumes resulting from an increase in cargoes. Transportation and storage revenue increased $8.4 million due to higher average reservation revenues of $8.8 million which were primarily driven by higher average rates on contracts, higher parking revenues of $1.5 million, and higher storage revenue of $1.4 million due to increased contracted capacity. These increases were partially offset by lower revenues of $3.3 million primarily on Sea Robin resulting from the impact of the hurricanes that occurred in the third quarter of 2005. Other revenue increased $4.8 million primarily due to non-recurring operational sales of gas in 2006.to:
·   A $37.1 million increase in LNG terminalling revenue due to expanded vaporization capacity, a base capacity increase on the BG LNG Services contract and higher volumes resulting from an increase in cargoes;
·   Increased transportation and storage revenue of $15.7 million due to higher reservation revenues of $12.9 million which were primarily driven by higher average rates on contracts, higher parking revenues of $4.6 million and higher storage revenue of $3.1 million due to increased contracted capacity. These increases were partially offset by lower usage revenues of $4.9 million primarily on Sea Robin resulting from the impact of the hurricanes that occurred in the third quarter of 2005; and
·   Increased other revenue of $7.7 million primarily due to non-recurring operational sales of gas in 2006.

Operating Expenses. Operating expenses for the ~~six~~nine months ended ~~June~~September 30, 2006 increased ~~$3.6~~$10.5 million versus the same period in ~~2005. Depreciation and amortization expense increased $4.0 million~~2005 primarily due ~~to an~~to:
·   An increase ~~in property, plant and equipment placed in service, including the LNG Phase 1 Expansion. Taxes, other than on income increased $537,000 primarily due to higher property taxes. A decrease~~ in operation, maintenance and general expenses of $3.6 million primarily due to approximately $3.1 million of higher pipeline assessment costs, approximately $2.5 million of higher maintenance project costs, $1.4 million of lower fuel recoveries recorded on Sea Robin, $1.3 million for inspections of facilities due to Hurricane Rita, and $1.4 million of higher fuel and electric power tracker costs associated with higher LNG cargo activity. These increases were partially offset by a $5.8 million

24
Table of ~~$903,000 was primarily due to a $3.7 million~~ Contents

decrease in benefit costs ~~including Medicare Part D subsidies~~primarily related to lower postretirement benefit expenses and lower ~~headcounts~~medical claims accruals; and lower insurance costs of $1.7 million, partially offset by an increase of $2.0 million primarily due to higher fuel and electric power tracker costs and $1.3 million for inspections of facilities due to Hurricane Rita.
·   Increased depreciation and amortization expense of $7.3 million due to an increase in property, plant and equipment placed in service, including the LNG Phase I and Phase II expansions.

Other Expense, Net.Other expense, net for the ~~six~~nine months ended ~~June~~September 30, 2006 increased ~~$1.7~~$3.7 million versus the same period in 2005. Interest expense increased ~~$5.8~~$9.1 million primarily due to a decrease in capitalized interest resulting from the LNG Phase I and Phase II in-service ~~date~~dates of April 2006 and July 2006, respectively, and higher ~~LIBOR-based~~LIBOR rates. Other, net

24

increased ~~$4.1~~$5.4 million primarily due to higher related party interest income of ~~$2.2~~$3.7 million caused by increases in the underlying LIBOR-based rates and higher balances in 2006, and a gain on sale of certain Trunkline assets of $1.7 million. ~~For further discussion of the Company’s related party interest income, see~~ ~~Note 5 - Related Party Transactions~~.

Income Taxes. Income taxes during the ~~six~~nine months ended ~~June~~September 30, 2006, versus the same period in 2005, increased ~~$10.6~~$17.9 million due to higher pretax income.

OTHER MATTERS

Contingencies

See PART I, ITEM 1. Financial Statements (Unaudited), Note 11 - Commitments and ContingenciesandNote 4 - Regulatory Matters, in this Quarterly Report on Form 10-Q.

Regulatory

See PART I, ITEM 1. Financial Statements (Unaudited), Note 4 - Regulatory Matters, in this Quarterly Report on Form 10-Q.

Insurance

The Company maintains insurance coverage provided under its policies similar to other comparable companies in the same lines of business. The insurance policies are subject to terms, conditions, limitations and exclusions that do not fully compensate the Company for all losses. Insurance deductibles range from $100,000 to $5 million for the various policies utilized by the Company. Furthermore, as the Company renews its policies, it is possible that full insurance coverage may not be obtainable on commercially reasonable terms due to the recent more restrictive insurance markets.

Debt Refinancing

The Company’s ability to arrange refinancing of its current debt is dependent on various factors and conditions, including: general economic and capital market conditions; maintenance of acceptable credit ratings; credit availability from banks and other financial institutions; investor confidence in the Company, its competitors and peer companies in the energy industry; market expectations regarding the Company’s future earnings and probable cash flows; market perceptions of the Company’s ability to access capital markets on reasonable terms; and provisions of relevant tax and securities laws. The Company plans to refinance or retire its current debt ~~by accessing capital markets.~~with proceeds from one or a combination of (i) new public debt; (ii) bank financings; (iii) operating activities; and (iv) repayment of existing loans due from its parent company. The Company is in the preliminary stages of planning for the refinancing of debt coming due within the next twelve months. An inability to ~~refinance~~repay these obligations would cause a material adverse change to the ~~Company’s~~Company's financial condition. However, the Company reasonably believes that it has the ability to refinance these obligations within the required timeframes, although there can be no assurances that the anticipated refinancings will occur.

ITEM 3. Quantitative and Qualitative Disclosures About Market Risk

Item 3, Quantitative and Qualitative Disclosures About Market Risk, has been omitted from this report pursuant to the reduced disclosure format permitted by General Instruction H to Form 10-Q.

25
Table of Contents

ITEM 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Panhandle has established disclosure controls and procedures to ensure that information required to be disclosed by the Company, including consolidated entities, in reports filed or submitted under the Securities Exchange Act of 1934, as amended (Exchange Act) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. The Company’s disclosure controls and procedures are designed to ensure that information required to be disclosed in the reports it files or submits under the Exchange Act is accumulated and communicated to management, including the Company’s Chief Operating Officer (COO) and Chief Financial Officer (CFO), as appropriate, to allow timely decisions regarding required disclosure. The Company performed an evaluation under the supervision and with the participation of management, including its COO and CFO, and with the participation of personnel from its Legal, Internal Audit, Risk Management and Financial Reporting Departments, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e)) as of the end of the period covered by this report. Based on that evaluation, Panhandle’s COO and CFO concluded that the Company’s disclosure controls and procedures were effective as of ~~June~~September 30, 2006.

Changes in Internal Controls

There were no changes in the Company’s internal control over financial reporting that occurred during the quarter ended ~~June~~September 30, 2006 that have materially affected, or is reasonably likely to materially affect, the Company’s internal controls over financial reporting.

25

Cautionary Statement Regarding Forward-Looking Information

The disclosure and analysis in this Form 10-Q contains some forward-looking statements that set forth anticipated results based on management’s plans and assumptions. From time to time, the Company also provides forward-looking statements in other materials it releases to the public as well as oral forward-looking statements. Such statements give the Company’s current expectations or forecasts of future events; they do not relate strictly to historical or current facts. The Company has tried, wherever possible, to identify such statements by using words such as “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “will” and similar expressions in connection with any discussion of future operating or financial performance. In particular, these include statements relating to future actions, future performance or results of current and anticipated products, expenses, interest rates, the outcome of contingencies, such as legal proceedings, and financial results.
The Company cannot guarantee that any forward-looking statement will be realized, although management believes that the Company has been prudent in its plans and assumptions. Achievement of future results is subject to risks, uncertainties and potentially inaccurate assumptions. If known or unknown risks or uncertainties should materialize, or if underlying assumptions should prove inaccurate, actual results could differ materially from past results and those anticipated, estimated or projected. Readers should bear this in mind as they consider forward-looking statements.

The Company undertakes no obligation publicly to update forward-looking statements, whether as a result of new information, future events or otherwise. Readers are advised, however, to consult any further disclosures the Company makes on related subjects in its 10-K, 10-Q and 8-K reports to the SEC. Also note that the Company provides the following cautionary discussion of risks, uncertainties and possibly inaccurate assumptions relevant to its businesses. These are factors that, individually or in the aggregate, management thinks could cause the Company’s actual results to differ materially from expected and historical results. The Company notes these factors for investors as permitted by the Private Securities Litigation Reform Act of 1995. Readers should understand that it is not possible to predict or identify all such factors. Consequently, readers should not consider the following to be a complete discussion of all potential risks or uncertainties.

Factors that could cause actual results to differ materially from those expressed in the Company’s forward-looking statements include, but are not limited to, the following:

·   changes in demand for natural gas by the Company’s customers, in the composition of the Company’s customer base and in the sources of natural gas available to the Company;
·   additional level of competition potentially increasing the number of discounted revenue transactions;

26
Table of Contents

·   the effects of inflation and the timing and extent of changes in the prices and overall demand for and availability of natural gas as well as electricity, oil, coal and other bulk materials and chemicals;
·   adverse weather conditions, such as warmer than normal weather in the Company’s service territories, and the operational impact of disasters such as Hurricanes Katrina and Rita;
·   changes in laws or regulations, third-party relations and approvals, decisions of courts, regulators and governmental bodies affecting or involving the Company, including deregulation initiatives and the impact of rate and tariff proceedings before FERC and various state regulatory commissions;
·   the speed and degree to which additional competition is introduced to the Company’s business and the resulting effect on revenues;
·   the outcome of pending and future litigation;
·   the Company’s ability to comply with or to challenge successfully existing or new environmental regulations;
·   unanticipated environmental liabilities;
·   the Company’s ability to acquire new businesses and assets and integrate those operations into its existing operations, as well as its ability to expand its existing businesses and facilities;
·   the Company’s ability to control costs successfully and achieve operating efficiencies, including the purchase and implementation of new technologies for achieving such efficiencies;
·   the impact of factors affecting operations such as maintenance or repairs, environmental incidents, gas pipeline system constraints and relations with labor unions representing bargaining-unit employees;
·   exposure to customer concentration with a significant portion of revenues realized from a relatively small number of customers and any credit risks associated with the financial position of those customers;
·   changes in the ratings of the Company’s debt securities or any of its subsidiaries;
·   changes in interest rates and other general capital markets conditions, and in the Company’s ability to continue to access the capital markets;
·   acts of nature, sabotage, terrorism or other acts causing damage greater than the Company’s insurance coverage limits;
·   market risks beyond the Company’s control affecting its risk management activities including market liquidity, commodity price volatility and counterparty creditworthiness; and
·   other risks and unforeseen events.

26
~~PART~~PART II. OTHER INFORMATION

ITEM 1. Legal Proceedings

The Company and certain of its affiliates are occasionally parties to lawsuits and administrative proceedings incidental to their businesses involving, for example, claims for personal injury and property damage, contractual matters, various tax matters, and rates and licensing. The Company and its affiliates are also subject to various federal, state and local laws and regulations relating to the environment. Several of these companies have been named parties to various actions involving environmental issues. Based on our present knowledge and subject to future legal and factual developments, the Company’s management believes that it is unlikely that these actions, individually or in the aggregate, will have a material adverse effect on its financial condition. For additional information regarding various pending administrative and judicial proceedings involving regulatory, environmental and other legal matters, reference is made to ITEM 1. Financial Statements (Unaudited), Note 11 - Commitments and Contingencies, as well as to ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations included in Part I. Financial Information.

ITEM ~~1A.~~1A. Risk ~~Factors.~~Factors

There have been no material changes to the risk factors previously disclosed in the Company’s Form 10-K.

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds

Item 2, Unregistered Sales of Equity Securities and Use of Proceeds, has been omitted from this report pursuant to the reduced disclosure format permitted by General Instruction H to Form 10-Q.

27
Table of Contents

ITEM 3. Defaults Upon Senior Securities

Item 3, Defaults Upon Senior Securities, has been omitted from this report pursuant to the reduced disclosure format permitted by General Instruction H to Form 10-Q.

ITEM 4. Submission of Matters to a Vote of Security Holders

Item 4, Submission of Matters to a Vote of Security Holders, has been omitted from this report pursuant to the reduced disclosure format permitted by General Instruction H to Form 10-Q.

ITEM 5. Other Information

N/A

ITEM 6. Exhibits

             Exhibit No.Description

3(a)
Certificate of Formation of Panhandle Eastern Pipe Line Company, LP. (Filed as Exhibit 3.A to the Form 10-K for the year ended December 31, 2004 and incorporated herein by reference.)

3(b) Limited Partnership Agreement of Panhandle Eastern Pipe Line Company, LP, dated as of June 29, 2004, between Southern Union Company and Southern Union Panhandle LLC. (Filed as Exhibit 3.B to the Form 10-K for the year ended December 31, 2004 and incorporated herein by reference.)

27

4(a)
Indenture dated as of March 29, 1999, among CMS Panhandle Holding Company,
Panhandle Eastern Pipe Line Company and NBD Bank, as Trustee. (Filed as Exhibit
4(a) to the Form 10-Q for the quarter ended March 31, 1999, and incorporated herein
by reference.)
4(b)
1^st1st Supplemental Indenture dated as of March 29, 1999, among CMS Panhandle Holding Company, Panhandle Eastern Pipe Line Company and NBD Bank, as Trustee, including a form of Guarantee by Panhandle Eastern Pipe Line Company of the obligations of CMS Panhandle Holding Company. (Filed as Exhibit 4(b) to the Form 10-Q for the quarter ended March 31, 1999, and incorporated herein by reference.)
4(c)
2^nd2nd Supplemental Indenture dated as of March 27, 2000,between Panhandle, as Issuer and Bank One Trust Company, National Association, as Trustee. (Filed as Exhibit 4(e) to the Form S-4 filed on June 22, 2000, and incorporated herein by reference.)

4(d)
3^rd3rd Supplemental Indenture dated as of August 18, 2003, between Panhandle, as Issuer and Bank One Trust Company, National Association, as Trustee (Filed as Exhibit 4(d) to the Form 10-Q for the quarter ended September 30, 2003, and incorporated herein by reference.)

4(e)
4^th4th Supplemental Indenture dated as of March 12, 2004, between Panhandle, as Issuer
and J.P. Morgan Trust Company, National Association, as Trustee. (Filed as Exhibit
4.E to the Form 10-K for the year ended December 31, 2004 and incorporated herein
by reference.)

4(f) Indenture dated as of February 1, 1993, between Panhandle and Morgan Guaranty Trust Company effective January 1, 1982, as amended December 3, 1999. (Filed as Exhibit 4 to the Form S-3 filed February 19, 1993, and incorporated herein by reference.)
31.1
Certificate by President and Chief Operating Officer pursuant to Rule 13a - 14(a) or 15d - 14(a) promulgated under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2
Certificate by Senior Vice President and Chief Financial Officer pursuant to Rule 13a - 14(a) or 15d - 14(a) promulgated under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

28
Table of Contents
32.1
Certificate by President and Chief Operating Officer pursuant to Rule 13a - 14(b) or 15d - 14(b) promulgated under the Securities Exchange Act of 1934 and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350.

32.2
Certificate by Senior Vice President and Chief Financial Officer pursuant to Rule 13a - 14(b) or 15d - 14(b) promulgated under the Securities Exchange Act of 1934 and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350.

2829
Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, Panhandle Eastern Pipe Line Company, LP has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

PANHANDLE EASTERN PIPE LINE COMPANY, LP

Date: ~~August 7,~~November 9, 2006
By: ~~/s/~~/s/ ROBERT O. BOND

Robert O. Bond
President and Chief Operating Officer
(authorized officer)

/s/ GARY W. LEFELAR
Gary W. Lefelar
Senior Vice President and Chief Accounting Officer
(principal accounting officer)

2930
Table of Contents


	At ~~June~~September 30, 2006
Expected volatility	36.75% to ~~37.36%~~37.36%
Weighted average volatility	~~36.98%~~ 36.98%
Expected dividend yield	~~1.67%~~ 1.67%
Risk-free interest rate	4.06% to ~~4.95%~~4.95%
Expected life in years	6.00 to 6.25

			Weighted-		Weighted-
			Average		Average		Aggregate
			Exercise		Contractual		Intrinsic
Stock Options	Shares		Price		Life		Value

Outstanding options at January 1, 2006	353,861		$	19.88
Granted	-			-
Exercised	(11,951	)	$	16.83
Forfeited	(6,951	)	$	16.83
Outstanding options at September 30, 2006	334,959		$	20.05		8.27	$	2,129,817
Exercisable options at September 30, 2006	60,126		$	17.67		7.53	$	525,352

	Number of		Weighted-Average		Number of			Weighted-Average
	Restricted Shares		Grant-Date		Restricted Shares			Grant-Date
Nonvested Restricted Shares	Outstanding		Fair-Value		Outstanding			Fair-Value

Nonvested restricted shares at January 1, 2006		43,050	$	24.06		43,050		$	24.06
Granted		-				-
Vested		-				(10,786	)	$	24.06
Forfeited		-				-
Nonvested restricted shares at June 30, 2006		43,050	$	24.06
Nonvested restricted shares at September 30, 2006						32,264		$	24.06

3(a)	Certificate of Formation of Panhandle Eastern Pipe Line Company, LP. (Filed as Exhibit 3.A to the Form 10-K for the year ended December 31, 2004 and incorporated herein by reference.)

3(b)	Limited Partnership Agreement of Panhandle Eastern Pipe Line Company, LP, dated as of June 29, 2004, between Southern Union Company and Southern Union Panhandle LLC. (Filed as Exhibit 3.B to the Form 10-K for the year ended December 31, 2004 and incorporated herein by reference.)


4(b)	1^st1st Supplemental Indenture dated as of March 29, 1999, among CMS Panhandle Holding Company, Panhandle Eastern Pipe Line Company and NBD Bank, as Trustee, including a form of Guarantee by Panhandle Eastern Pipe Line Company of the obligations of CMS Panhandle Holding Company. (Filed as Exhibit 4(b) to the Form 10-Q for the quarter ended March 31, 1999, and incorporated herein by reference.)

4(c)	2^nd2nd Supplemental Indenture dated as of March 27, 2000,between Panhandle, as Issuer and Bank One Trust Company, National Association, as Trustee. (Filed as Exhibit 4(e) to the Form S-4 filed on June 22, 2000, and incorporated herein by reference.)

4(d)	3^rd3rd Supplemental Indenture dated as of August 18, 2003, between Panhandle, as Issuer and Bank One Trust Company, National Association, as Trustee (Filed as Exhibit 4(d) to the Form 10-Q for the quarter ended September 30, 2003, and incorporated herein by reference.)

4(e)	4^th4th Supplemental Indenture dated as of March 12, 2004, between Panhandle, as Issuer and J.P. Morgan Trust Company, National Association, as Trustee. (Filed as Exhibit 4.E to the Form 10-K for the year ended December 31, 2004 and incorporated herein by reference.)

4(f)	Indenture dated as of February 1, 1993, between Panhandle and Morgan Guaranty Trust Company effective January 1, 1982, as amended December 3, 1999. (Filed as Exhibit 4 to the Form S-3 filed February 19, 1993, and incorporated herein by reference.)


31.1	Certificate by President and Chief Operating Officer pursuant to Rule 13a - 14(a) or 15d - 14(a) promulgated under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2	Certificate by Senior Vice President and Chief Financial Officer pursuant to Rule 13a - 14(a) or 15d - 14(a) promulgated under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1	Certificate by President and Chief Operating Officer pursuant to Rule 13a - 14(b) or 15d - 14(b) promulgated under the Securities Exchange Act of 1934 and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350.

32.2	Certificate by Senior Vice President and Chief Financial Officer pursuant to Rule 13a - 14(b) or 15d - 14(b) promulgated under the Securities Exchange Act of 1934 and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350.

	PANHANDLE EASTERN PIPE LINE COMPANY, LP




Date: ~~August 7,~~November 9, 2006	By: ~~/s/~~/s/ ROBERT O. BOND
	Robert O. Bond
	President and Chief Operating Officer (authorized officer) /s/ GARY W. LEFELAR Gary W. Lefelar Senior Vice President and Chief Accounting Officer (principal accounting officer)