Eagle Rock Energy Partners, L.P. Derivatives MTM 12/31/05 MTM 3/31/06 MTM 6/30/06 Change 12/31/05 to 3/31/06 Change 3/31/06 to 6/30/06 Change 12/31/05 to 6/30/06 Liquids (1,108,764) (598,172) (3,155,940) 510,592 (2,557,768) (2,047,176) WTI (2,737,589) (12,048,882) (17,645,984) (9,311,293) (5,597,102) (14,908,395) Gas 11,154,483 4,021,807 2,129,249 (7,132,676) (1,892,558) (9,025,234) Total Commodity 7,308,130 (8,625,247) (18,672,675) (15,933,377) (10,047,428) (25,980,805) ========= $26.0 million in pg. 94 Total IR Swaps (1,599,222) 3,376,315 7,488,386 4,975,537 4,112,071 9,087,608 Total Derivatives 5,708,908 (5,248,932) (11,184,289) (10,957,840) (5,935,357) (16,893,197) Amortization 3/31/06 Amortization 6/30/06 Total 25,980,805 Liquids 2,130,566 2,130,566 4,261,131 + 9,830,301 WTI 918,180 918,180 1,836,360 35,811,106 ========= $35.8 million in pg. 20 Gas 2,083,155 1,649,655 3,732,810 - 9,087,608 26,723,498 ========= $26.7 million in pg. 22 Total 5,131,901 4,698,401 9,830,301 1. $26.0 million in pg. 94 refers to the change in MTM on the commodity hedges 2. $26.7 million in pg. 22 refers to the overall change in our commodity risk management portfolio, including amortization of premiums |