UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                  Form 10-Q/A
                               (Amendment No. 1)

(Mark One)
   [X]   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                  For the quarterly period ended: June 30, 2005

   [  ]  TRANSITION REPORT UNDER SECTION 13 OF 15(d) OF THE EXCHANGE
         ACT

                         Commission file number 0-26321

                               GASCO ENERGY, INC.
             (Exact name of registrant as specified in its charter)

           Nevada                                               98-0204105
(State or other jurisdiction of                               (IRS Employer
 incorporation or organization)                              Identification No.)

          8 Inverness Drive East, Suite 100, Englewood, Colorado 80112

                    (Address of principal executive offices)

                                 (303) 483-0044
              (Registrant's telephone number, including area code)

         14 Inverness Drive East, Suite H-236, Englewood, Colorado 80112
              (Former name, former address and former fiscal year,
                         if changed since last report)


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
require  to file  such  reports),  and  (2)  has  been  subject  to such  filing
requirements for the past 90 days. Yes [X] No [ ]


Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [X] No [ ]


Number of Common shares outstanding as of August 9, 2005:    71,594,578






ITEM I - FINANCIAL INFORMATION
PART 1 - FINANCIAL STATEMENTS

                                                             GASCO ENERGY, INC.
                                                        CONSOLIDATED BALANCE SHEETS
                                                                (Unaudited)


                                                                         June 30,             December 31,
                                                                           2005                  2004
ASSETS

CURRENT ASSETS
                                                                                       
  Cash and cash equivalents                                             $20,642,843          $ 25,717,081
  Restricted investment                                                   3,277,084             3,535,055
  Short-term investments                                                 13,000,000            27,000,000
  Accounts receivable
     Joint interest billings                                              4,015,253               429,779
     Revenue                                                              1,207,085               615,265
  Inventory                                                                 566,440             1,009,914
  Prepaid expenses                                                          274,699               458,555
                                                                        -----------            ----------
          Total                                                         42,983,404             58,765,649
                                                                        -----------            ----------

PROPERTY, PLANT AND EQUIPMENT, at cost
  Oil and gas properties (full cost method)
    Proved mineral interests                                             46,554,580            29,811,483
    Unproved mineral interests                                           17,945,375            18,449,330
    Gathering assets                                                      3,560,325             2,469,580
    Equipment                                                                97,398                89,900
  Furniture, fixtures and other                                             168,886               158,590
                                                                         ----------            ----------
           Total                                                         68,326,564            50,978,883
                                                                         ----------            ----------
  Less accumulated depreciation, depletion and amortization             (3,322,087)           (2,247,032)
                                                                        -----------           -----------
           Total                                                        65,004,477             48,731,851
                                                                        -----------            ----------

OTHER ASSETS
  Restricted investment                                                   5,556,489             6,778,040
  Deferred financing costs                                                2,863,544             3,092,628
                                                                       ------------          ------------
           Total                                                          8,420,033             9,870,668
                                                                       ------------          ------------
TOTAL ASSETS                                                          $ 116,407,914         $ 117,368,168
                                                                      =============         =============












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




                                       2








                                                             GASCO ENERGY, INC.
                                                  CONSOLIDATED BALANCE SHEETS (continued)
                                                                (Unaudited)

                                                                                        June 30,              December 31,
                                                                                          2005                    2004

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
                                                                                                        
  Accounts payable                                                                 $     1,454,997            $ 1,447,149
  Revenue payable                                                                          781,131                334,765
  Advances from joint interest owners                                                    2,508,560                891,999
  Accrued interest                                                                         844,098                695,139
  Accrued expenses                                                                       1,812,213              2,677,352
                                                                                        ----------              ---------
           Total                                                                        7,400,999               6,046,404
                                                                                        ----------              ---------

NONCURRENT LIABILITES
   5.5% Convertible Senior Notes                                                        65,000,000             65,000,000
   Asset retirement obligation                                                             156,665                108,566
   Deferred rent expense                                                                    53,724                      -
                                                                                        ----------             ----------
       Total                                                                            65,210,389             65,108,566
                                                                                        ----------             ----------

STOCKHOLDERS' EQUITY
  Series B  Convertible  Preferred  stock  -  $.001  par  value;  20,000  shares
    authorized;  943 shares issued and outstanding with a liquidation preference
    of $414,920 in 2005 and 2,255 shares issued and
    outstanding with  a liquidation preference of $992,200 in 2004                               1                      2
  Common stock - $.0001 par value; 300,000,000 shares authorized;
     71,420,136 shares issued and 71,346,436 outstanding in 2005;
     70,590,909 shares issued and 70,517,209 shares outstanding in 2004                      7,142                  7,059
  Additional paid in capital                                                            76,332,167             76,346,463
  Deferred compensation                                                                  (215,903)              (512,440)
  Accumulated deficit                                                                 (32,196,586)           (29,497,591)
  Less cost of treasury stock of 73,700 common shares                                    (130,295)              (130,295)
                                                                                       -----------            -----------
           Total                                                                       43,796,526              46,213,198
                                                                                       -----------            -----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                          $ 116,407,914           $ 117,368,168
                                                                                    =============-          =============












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



                                       3








                                                         GASCO ENERGY, INC.
                                               CONSOLIDATED STATEMENTS OF OPERATIONS
                                                            (Unaudited)


                                                                           Three Months Ended
                                                                                June 30,
                                                                 ----------------------------------------
                                                                        2005                       2004
REVENUES
                                                                                        
  Gas                                                             $  1,760,425                $  731,163
  Oil                                                                  111,441                    45,992
  Gathering                                                            322,130                         -
  Interest income                                                      354,904                    33,148
                                                                     ---------                   -------
          Total                                                      2,548,900                   810,303
                                                                     ---------                   -------

OPERATING EXPENSES
  General and administrative                                         1,374,923                   918,083
  Lease operating                                                      205,270                   255,744
  Gathering operations                                                 191,781                         -
  Depletion, depreciation and amortization                             767,470                   264,204
  Interest expense                                                   1,008,323                    93,253
                                                                     ---------                 ---------
           Total                                                     3,547,767                 1,531,284
                                                                     ---------                 ---------

NET LOSS                                                             (998,867)                 (720,981)

Preferred stock dividends                                             (14,050)                  (78,893)
                                                                 -------------               -----------

NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS                     $ (1,012,917)               $ (799,874)
                                                                 =============               ===========


NET LOSS PER COMMON SHARE - BASIC AND DILUTED                        $  (0.01)                 $  (0.01)
                                                                     =========                 =========

WEIGHTED AVERAGE COMMON SHARES
  OUTSTANDING - BASIC AND DILUTED                                   70,677,053                63,369,148
                                                                    ==========                ==========















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




                                       4











                                                         GASCO ENERGY, INC.
                                               CONSOLIDATED STATEMENTS OF OPERATIONS
                                                            (Unaudited)


                                                                          Six Months Ended
                                                                              June 30,
                                                                 ----------------------------------------
                                                                        2005                      2004
REVENUES
                                                                                       
  Gas                                                             $  2,475,157               $ 1,432,787
  Oil                                                                  188,236                    95,886
  Gathering                                                            455,897                         -
  Interest income                                                      714,957                    48,405
                                                                     ---------                 ---------
          Total                                                      3,834,247                 1,577,078
                                                                     ---------                 ---------

OPERATING EXPENSES
  General and administrative                                         2,598,721                 1,763,234
  Lease operating                                                      361,702                   416,812
  Gathering operations                                                 416,528                         -
  Depletion, depreciation and amortization                           1,139,706                   501,339
  Interest expense                                                   2,016,585                   160,760
                                                                     ---------                 ---------
           Total                                                     6,533,242                 2,842,145
                                                                     ---------                 ---------

NET LOSS                                                           (2,698,995)               (1,265,067)

Preferred stock dividends                                             (21,212)                 (112,886)
                                                                 -------------              ------------
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS                     $ (2,720,207)             $ (1,377,953)
                                                                 =============             =============


NET LOSS PER COMMON SHARE - BASIC AND DILUTED                        $  (0.04)                 $  (0.02)
                                                                     =========                 =========

WEIGHTED AVERAGE COMMON SHARES
  OUTSTANDING - BASIC AND DILUTED                                   70,128,560                59,271,972
                                                                   ==========                ==========














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




                                       5








                                                         GASCO ENERGY, INC.
                                               CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                            (Unaudited)

                                                                                         Six Months Ended
                                                                                             June 30,
                                                                                 ----------------------------------
                                                                                   2005                    2004
CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                               
  Net loss                                                                       $(2,698,995)        $ (1,265,067)
  Adjustment to reconcile net loss to net cash used in operating activities
     Depreciation, depletion and impairment expense                                 1,133,707              491,676
     Accretion of asset retirement obligation                                           5,999                9,663
     Stock compensation                                                               378,969               90,524
    Amortization of beneficial conversion feature                                           -               16,668
    Non-cash rent expense                                                              23,724                    -
    Landlord incentive payment                                                         30,000
    Amortization of deferred financing costs                                          229,084               18,620
     Changes in operating assets and liabilities:
        Accounts receivable                                                       (4,177,294)            (589,504)
      Inventory                                                                       443,474            (949,342)
      Prepaid expenses                                                                183,856              102,012
        Accounts payable                                                             (67,586)              232,116
      Revenue payable                                                                 446,366              484,233
      Advances from joint interest owners                                           1,616,561              214,993
        Accrued interest                                                              148,959                    -
        Accrued expenses                                                            (865,139)            (633,558)
                                                                                  -----------          -----------
                Net cash used in operating activities                             (3,168,315)          (1,776,966)
                                                                                  -----------          -----------

CASH FLOWS FROM INVESTING ACTIVITIES
  Cash paid for furniture, fixtures and other                                        (68,948)             (37,551)
  Cash paid for acquisitions, development and exploration                        (18,123,387)          (7,461,894)
  Proceeds from property sales                                                        828,102                    -
  Proceeds from sale of short-term investments                                     14,000,000                    -
                                                                                   ----------          -----------
               Net cash used in investing activities                              (3,364,233)          (7,499,445)
                                                                                  -----------          -----------

CASH FLOWS FROM FINANCING ACTIVITIES
  Preferred dividends                                                                (21,212)             (20,569)
  Cash designated as restricted                                                     (159,020)                    -
  Cash undesignated as restricted                                                   1,638,542              250,000
  Exercise of options to purchase common stock                                              -               33,336
  Proceeds from sale of common stock                                                        -           21,500,001
  Cash paid for offering costs                                                                         (1,429,659)
                                                                                    ----------         -----------
  Net cash provided by financing activities                                         1,458,310           20,333,109
                                                                                    ---------          -----------

NET INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS                                                                     (5,074,238)           11,056,698

CASH AND CASH EQUIVALENTS:

    BEGINNING OF PERIOD                                                            25,717,081            3,081,109
                                                                                 ------------          -----------
    END OF PERIOD                                                                $ 20,642,843         $ 14,137,807
                                                                                 ============         ============


                                       6


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





33



                               GASCO ENERGY, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                THREE AND SIX MONTHS ENDED JUNE 30, 2005 AND 2004

NOTE 1 - ORGANIZATION

Gasco Energy,  Inc. ("Gasco" or the "Company") is an independent  energy company
engaged in the exploration, development, acquisition and production of crude oil
and natural gas reserves in the western United States.  "Our", "we", and "us" as
used herein also refer to Gasco Energy, Inc.

The  unaudited  financial  statements  included  herein were  prepared  from the
records  of  the  Company  in  accordance  with  generally  accepted  accounting
principles in the United States applicable to interim  financial  statements and
reflect all  adjustments  which are, in the opinion of management,  necessary to
provide a fair statement of the results of operations and financial position for
the interim  periods.  Such  financial  statements  conform to the  presentation
reflected  in the  Company's  Form 10-K filed with the  Securities  and Exchange
Commission  for the year ended  December 31, 2004.  The current  interim  period
reported  herein should be read in conjunction  with the Company's Form 10-K for
the year ended December 31, 2004.

The  results  of  operations  for the six  months  ended  June 30,  2005 are not
necessarily  indicative  of the results that may be expected for the year ending
December  31,  2005.  All  significant   intercompany   transactions  have  been
eliminated.

NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying  consolidated financial statements include Gasco and its wholly
owned subsidiaries.

Restricted Investment

The restricted  investment balance represents funds invested in U.S.  government
securities  in an amount  sufficient to provide for the payment of the first six
semi-annual  scheduled  interest  payments  on the  Company's  outstanding  5.5%
Convertible  Notes ("Notes").  The current portion of restricted cash represents
the interest  payments that are due within the current year and the  non-current
portion  represents  the  interest  payments  that are due after one year.  This
investment  will  be  held  until  maturity  and  the  cost  of  the  investment
approximates its market value.

Short-term Investments

The Company's short-term investments consist primarily of preferred auction rate
securities,  which are classified as available-for-sale.  Preferred auction rate
securities  represent  preferred  shares  issued  by  closed  end  funds and are
typically traded at auctions that are held periodically  where the dividend rate
for the next  period is set.  The  Company  invests in AAA/Aaa  rated  preferred


                                       7


auctions that have a dividend rate period of 28 days or less.  These  securities
are stated at fair value based on quoted  market  prices.  The income  earned on
these  investments is included in interest income in the accompanying  financial
statements.

Property, Plant and Equipment

The Company follows the full cost method of accounting whereby all costs related
to the  acquisition  and  development of oil and gas properties are  capitalized
into a  single  cost  center  ("full  cost  pool").  Such  costs  include  lease
acquisition  costs,  geological  and  geophysical  expenses,  overhead  directly
related to  exploration  and  development  activities and costs of drilling both
productive and non-productive  wells. Proceeds from property sales are generally
credited to the full cost pool  without gain or loss  recognition  unless such a
sale would  significantly  alter the relationship  between capitalized costs and
the proved reserves attributable to these costs. A significant  alteration would
typically  involve a sale of 25% or more of the  proved  reserves  related  to a
single full cost pool.

Depletion of exploration  and development  costs and  depreciation of production
equipment is computed using the units of production  method based upon estimated
proved oil and gas reserves.  The costs of unproved properties are withheld from
the depletion base until it is determined  whether or not proved reserves can be
assigned  to  the  properties.   The  properties  are  reviewed   quarterly  for
impairment.  Total well costs are  transferred to the depletable  pool even when
multiple  targeted  zones  have not been  fully  evaluated.  For  depletion  and
depreciation  purposes,  relative volumes of oil and gas production and reserves
are  converted  at the  energy  equivalent  rate of six  thousand  cubic feet of
natural gas to one barrel of crude oil.

Under the full cost method of accounting, capitalized oil and gas property costs
less  accumulated  depletion and net of deferred  income taxes may not exceed an
amount equal to the present  value,  discounted at 10%, of estimated  future net
revenues  from proved oil and gas  reserves  plus the cost,  or  estimated  fair
value, if lower of unproved  properties.  Should  capitalized  costs exceed this
ceiling, an impairment is recognized.  The present value of estimated future net
revenues  is computed by  applying  current  prices of oil and gas to  estimated
future  production  of  proved  oil  and gas  reserves  as of  period-end,  less
estimated  future  expenditures  to be incurred in developing  and producing the
proved reserves assuming the continuation of existing economic conditions.

Asset Retirement Obligation

The Company follows SFAS No. 143, "Accounting for Asset Retirement  Obligations,
" which  required  that the fair value of a  liability  for an asset  retirement
obligation  be recognized in the period in which it was incurred if a reasonable
estimate of fair value could be made. The associated  asset retirement costs are
capitalized as part of the carrying amount of the long-lived asset. The increase
in carrying value of a property  associated with the  capitalization of an asset
retirement cost is included in proved oil and gas properties in the consolidated
balance  sheets.  The Company  depletes  the amount  added to proved oil and gas
property  costs.  The future cash  outflows  associated  with settling the asset
retirement obligations that have been accrued in the accompanying balance sheets
are excluded from the ceiling test  calculations.  The Company also depletes the
estimated dismantlement and abandonment costs, net of salvage values, associated


                                       8


with future  development  activities that have not yet been capitalized as asset
retirement  obligations.  These  costs are also  included  in the  ceiling  test
calculation.  The asset  retirement  liability  will be  allocated  to operating
expense  by using a  systematic  and  rational  method.  The  information  below
reconciles  the  value  of the  asset  retirement  obligation  for  the  periods
presented.

                                                Six Months Ended June 30,
                                              2005                     2004

    Balance beginning of period              $108,566               $ 142,806
      Liabilities incurred                     42,100                  67,654
      Liabilities settled                           -                (13,442)
      Revisions in estimated cash flows             -                       -
      Accretion expense                         5,999                   9,663
                                           ----------              ----------
    Balance end of period                  $ 156,665               $ 206,681
                                           ==========              =========


Revenue Recognition
Oil and gas revenue is  recognized as income when the oil or gas is produced and
sold. The Company  records  revenues from the sales of natural gas and crude oil
when  delivery to the  customer has  occurred  and title has  transferred.  This
occurs when oil or gas has been  delivered  to a pipeline or a tank  lifting has
occurred. The Company uses the sales method to account for gas imbalances. Under
this  method,  revenue  is  recorded  on the basis of gas  actually  sold by the
Company.  In addition,  the Company records revenue for its share of gas sold by
other  owners  that  cannot be  volumetrically  balanced  in the  future  due to
insufficient  remaining  reserves.  The Company also  reduces  revenue for other
owners' gas sold by the Company  that cannot be  volumetrically  balanced in the
future due to insufficient remaining reserves. The Company's remaining over- and
under-produced  gas balancing  positions are considered in the Company's  proved
oil and gas  reserves.  Gas  imbalances  during  the  periods  presented  in the
accompanying financial statements were not significant.

Computation of Net Loss Per Share

Basic net loss per share is computed by dividing  net loss  attributable  to the
common  stockholders by the weighted average number of common shares outstanding
during the reporting  period.  The shares of restricted  common stock granted to
certain  officers,  directors  and  employees of the Company are included in the
computation  only after the shares become fully  vested.  Diluted net income per
common share  includes the potential  dilution that could occur upon exercise of
the options to acquire  common stock  computed  using the treasury  stock method
which assumes that the increase in the number of shares is reduced by the number
of shares  which could have been  repurchased  by the Company  with the proceeds
from the  exercise of the options  (which were  assumed to have been made at the
average  market price of the common  shares during the  reporting  period).  The
Series B Convertible  Preferred Stock ("Preferred Stock"), the 5.50% Convertible
Senior Notes due 2011 (the  "Notes") and the  outstanding  common stock  options
have not been included in the  computation  of diluted net loss per share during
all periods because their inclusion would have been anti-dilutive.

                                       9


As of June 30, 2005, we had 71,346,436 shares of common stock outstanding. As of
such date, there were 9,262,250 shares of common stock issuable upon exercise of
outstanding options and conversion of our Series B Convertible  Preferred Stock.
Additional  options may be granted to purchase  1,556,721 shares of common stock
under our stock option plan and an additional 179,150 shares of common stock are
issuable  under our  restricted  stock plan. As of December 31, 2004,  and as of
December  31 of each  succeeding  year,  the  number of  shares of common  stock
issuable under our stock option plan  automatically  increases so that the total
number of shares of common stock issuable under such plan is equal to 10% of the
total number of shares of common stock outstanding on such date.

Assuming all of the Notes are converted at the applicable conversion prices, the
number of shares of our common stock outstanding would increase by approximately
16,250,000  shares to 87,596,436  shares (this number assumes no exercise of the
options or rights  described  above or  conversion  of the Series B  Convertible
Preferred Stock).

Stock Based Compensation

The  Company  accounts  for  its  stock-based   compensation   using  Accounting
Principles  Board  Opinion No. 25 ("APB No.  25") and  related  interpretations.
Under APB 25,  compensation  expense is  recognized  for stock  options  with an
exercise  price  that is less than the  market  price on the  grant  date of the
option.  For stock options with exercise  prices at or above the market value of
the stock on the grant date, the Company adopted the disclosure-only  provisions
of  Statement  of  Financial   Accounting  Standards  No.  123  "Accounting  for
Stock-Based  Compensation"  ("SFAS  123") for the stock  options  granted to the
employees and directors of the Company.  Accordingly,  no compensation  cost has
been recognized for these options.  Compensation  expense has been recognized in
the accompanying  financial statements for stock options that were issued to our
outside  consultants.  Had  compensation  expense for the options granted to our
employees and  directors  been  determined  based on the fair value at the grant
date for the options,  consistent with the provisions of SFAS 123, the Company's
net loss and net loss per share for the three and six months ended June 30, 2005
and 2004 would have been increased to the pro forma amounts indicated below:



                                                      For the Three Months Ended            For the Six Months Ended
                                                                June 30,                            June 30,
                                                         2005              2004              2005              2004
                                                         ----              ----              ----              ----
Net loss attributable to common shareholders:
                                                                                                
    As reported                                        $(1,012,917)        $(799,874)      $ (2,720,207)    $ (1,377,953)
    Add: Stock-base employee compensation
      included in net loss (a)                              101,045            44,442            207,758           72,098

    Less: Stock based employee compensation
      determined under the fair value based method          625,341           161,979          1,002,213          379,270
   Pro forma                                           $(1,537,213)       $ (917,411)      $ (3,514,662)    $ (1,685,125)

Net loss per common share:
   As reported                                             $ (0.01)          $ (0.01)           $ (0.04)         $ (0.02)
   Pro forma                                                 (0.02)            (0.01)             (0.05)           (0.03)


                                       10


(a) Represents the compensation expense associated with the Company's restricted
stock awards.

The fair value of the common stock  options  granted  during 2005 and 2004,  for
disclosure  purposes was  estimated  on the grant dates using the Black  Scholes
Pricing Model and the following assumptions.

                                                   2005              2004
        Expected dividend yield                     --                --
        Expected price volatility                75%-79%            79%-87%
        Risk-free interest rate                    3.7%            3.2%-3.7%
        Expected life of options                 5 years            5 years

Use of Estimates

The  preparation of the financial  statements for the Company in conformity with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from these estimates.

Recent Accounting Pronouncements

In December 2004, the FASB issued SFAS No. 123(R),  "Share-Based Payment," which
is a revision of SFAS No. 123, Accounting for Stock-Based Compensation. SFAS No.
123(R) is effective  for public  companies  for the first fiscal year  beginning
after June 15, 2005,  supersedes APB Opinion No. 25, Accounting for Stock Issued
to Employees, and amends SFAS No. 95, Statement of Cash Flows.

SFAS No. 123(R) requires all share-based payments to employees, including grants
of employee stock  options,  to be recognized in the income  statement  based on
their fair values.  Pro-forma  disclosure is no longer an  alternative.  The new
standard will be effective for the Company,  beginning January 1, 2006. SFAS No.
123R  permits  companies  to adopt its  requirements  using  either a  "modified
prospective" method, or a "modified  retrospective"  method. Under the "modified
prospective" method, compensation cost is recognized in the financial statements
beginning with the effective  date,  based on the  requirements of SFAS No. 123R
for  all  share-based  payments  granted  after  that  date,  and  based  on the
requirements  of SFAS  No.  123 for all  unvested  awards  granted  prior to the
effective date of SFAS No. 123R. Under the "modified  retrospective" method, the
requirements are the same as under the "modified  prospective"  method, but also
permits entities to restate financial statements of previous periods, either for
all prior periods  presented or to the beginning of the fiscal year in which the
statement is adopted, based on previous pro forma disclosures made in accordance
with SFAS No. 123.  The Company has not yet  determined  which of the methods it
will use upon adoption.


                                       11


The Company has not yet completed its  evaluation  but expects the adoption SFAS
No.  123(R)  to  have an  effect  on the  financial  statements  similar  to the
pro-forma effects reported in the Stock Based Compensation disclosure above.

The Securities and Exchange  Commission  issued Staff Accounting  Bulletin (SAB)
No. 106 in September 2004 regarding the application of SFAS No. 143, "Accounting
for Asset  Retirement  Obligations,"  for oil and gas  producing  entities  that
follow the full cost accounting  method. SAB No. 106, states that after adoption
of SFAS No.  143,  the future  cash  outflows  associated  with  settling  asset
retirement  obligations  that have been  accrued on the balance  sheet should be
excluded from the present value of estimated  future net cash flows used for the
full cost ceiling test calculation.  The Company has calculated its ceiling test
computation  in this manner since the  adoption of SFAS No. 143 and,  therefore,
SAB No. 106 had no effect on the Company's  financial  statements,  effective in
the fourth quarter of 2004.

In December  2004, the FASB issued SFAS 153,  Exchanges of  Nonmonetary  Assets,
which changes the guidance in APB 29,  Accounting for Nonmonetary  Transactions.
This  Statement  amends  APB  29 to  eliminate  the  exception  for  nonmonetary
exchanges of similar  productive assets and replaces it with a general exception
for exchanges of nonmonetary  assets that do not have  commercial  substance.  A
nonmonetary  exchange has  commercial  substance if the future cash flows of the
entity are expected to change  significantly  as a result of the exchange.  SFAS
153 is effective  during fiscal years  beginning  after June 15, 2005. We do not
believe the  adoption of SFAS 153 will have a material  impact on our  financial
statements.

In May  2005,  the FASB  issued  SFAS No.  154,  Accounting  Changes  and  Error
Corrections  ("SFAS 154").  This  statement,  which replaces APB Opinion No. 20,
Accounting  Changes,  and FASB Statement No. 3, Reporting  Accounting Changes in
Interim  Financial  Statements,  requires that a voluntary  change in accounting
principle be applied  retrospectively  to all prior period financial  statements
presented,  unless it is  impracticable  to do so. SFAS 154 also provides that a
change in method of depreciating or amortizing a long-lived  non-financial asset
be  accounted  for as a change in estimate  effected  by a change in  accounting
principle,  and also  provides that  correction  of errors in previously  issued
financial statements should be termed a "restatement." SFAS 154 is effective for
fiscal years  beginning  after December 15, 2005. We do not believe the adoption
of SFAS 154 will have a material impact on our financial statements.

NOTE 3 - STOCK TRANSACTIONS

During the first six months of 2005,  certain holders of the Company's  Series B
Convertible  Preferred  Stock  ("Preferred  Stock")  converted  1,312  shares of
Preferred Stock into 824,685 shares of common stock.

During January 2005, the Company  granted  100,000 options to purchase shares of
common stock to one of its  employees  at an exercise  price of $3.91 per share.
The options vest 16 2/3% at the end of each four-month period after the issuance
date.  During June 2005, the Company granted an additional  2,205,000 options to
purchase  shares  of  common  stock  to its  employees,  directors  and  outside
consultants at an exercise  price of $3.39 per share.  The options issued to the


                                       12


Company's  directors  vest  25% at the end of each  calendar  quarter  beginning
September  30, 2005 and the  remaining  options  vest 16 2/3% at the end of each
four-month  period after the issuance  date.  All of the options  issued  expire
within ten years from the grant date.

NOTE 4 - PROPERTY DISPOSITION

During  2004,  the Company  completed  a  disposition  of net profits  interests
between  18.75% and 25% in the 8 wells that have been  drilled in the  Riverbend
area in Utah  during 2004 for total cash  consideration  of  $4,314,984,  net of
adjustments and commissions.  The purpose of this transaction was to allow third
party  investors  to become a party to our service  provider  arrangements.  The
consideration  paid to the Company in this transaction  represented the share of
such  investor's  development  costs of the 8 wells.  These  investors  have the
opportunity  to continue to  participate  in the  development  program under the
service provider arrangement by funding 25% of future development costs.

The cash received by the Company consisted of $4,314,984,  which represented the
purchase price for the  transaction of $4,790,387  less  adjustments of $327,227
for net revenue minus lease operating  expense for the properties from June 2004
and $148,176,  representing a commission to the purchasers'  financial  advisor,
which the Company agreed to pay.

The  following  unaudited  pro forma  consolidated  results  of  operations  are
presented as if the disposition  occurred on January 1, 2004. The actual results
of operations are the same as the pro forma results for the three and six months
ended June 30, 2005 and for the three months ended June 30, 2004.

                                                      For the Six Months Ended
                                                              June 30,
                                                                2004

     Revenue                                                $ 1,727,449
     Net Loss                                               (1,195,970)
     Net Loss Attributable to Common
       Stockholders                                         (1,288,201)

     Net Loss per Common Share - Basic  and Diluted             $(0.02)

NOTE 5 - STATEMENT OF CASH FLOWS

During the six months ended June 30, 2005, the Company's  non-cash investing and
financing activities consisted of the following transactions:

     -    Recognition  of an asset  retirement  obligation  for the plugging and
          abandonment  costs  related to the  Company's  oil and gas  properties
          valued at $42,100.

     -    Conversion of 1,312 shares of Preferred  Stock into 824,685  shares of
          common stock.

                                       13


     -    Write-off of fully depreciated furniture and fixtures of $58,652.

During the six months ended June 30, 2004, the Company's  non-cash investing and
financing activities consisted of the following transactions:

     -    Recognition  of an asset  retirement  obligation  for the plugging and
          abandonment  costs  related to the  Company's  oil and gas  properties
          valued at $67,654.  Reduction in the asset  retirement  obligation  of
          $13,442  representing the sale of 25% of the Company's interest in six
          producing wells

     -    Conversion of 6,597 shares of Preferred Stock into 4,146,684 shares of
          common stock.

     -    Issuance of 41,959  shares of common  stock in payment of the June 30,
          2004 Preferred Stock dividend.

     -    Issuance of 395,850  shares of  restricted  common stock to certain of
          the Company's employees.

Cash paid for  interest  during the six months  ended June 30, 2005 and 2004 was
$1,638,542 and $135,014,  respectively.  There was no cash paid for income taxes
during the six months ended June 30, 2005 and 2004.

ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS

Forward Looking Statements

Please refer to the section entitled  "Cautionary  Statement  Regarding  Forward
Looking Statements" at the end of this section for a discussion of factors which
could affect the outcome of forward looking statements used by the Company.

Overview

Gasco is a natural gas and petroleum  exploitation,  development  and production
company engaged in locating and developing hydrocarbon  prospects,  primarily in
the Rocky Mountain region. The Company's mission is to enhance shareholder value
by using new  technologies to generate and develop  high-potential  exploitation
prospects in this area. The Company's  principal  business is the acquisition of
leasehold  interests in  petroleum  and natural gas rights,  either  directly or
indirectly,  and the exploitation and development of properties subject to these
leases.

The  Company's  corporate  strategy is to grow through  drilling  projects.  The
Company has been focusing its drilling efforts in the Riverbend  Project located
in the Uinta Basin of northeastern  Utah. The higher realized oil and gas prices
during  2004 and  through  the second  quarter  of 2005 due to  factors  such as
inventory levels of gas storage,  different temperatures in parts of the country
and  changing  demand  in  the  United  States,   combined  with  the  continued
instability in the Middle East have increased the profitability of the Company's


                                       14


drilling projects in this area. The increased drilling activity in the Company's
areas of  operations  resulting  from the  higher  oil and gas  prices  has also
decreased the  availability of drilling rigs and  experienced  personnel in this
area and may continue to do so.

Recent Developments

In January 2004, we entered into  agreements,  which were  subsequently  amended
during July 2004, with a group of industry  service  providers to accelerate the
development  of our oil and gas  properties  by  drilling  up to 50 wells in our
Riverbend  Project in Utah's Uinta  Basin.  The  development  of this project is
contemplated  to proceed in increments of 10-well  bundles to be approved by the
parties on an ongoing basis. To secure our obligations under the agreements,  we
have  pledged  our  interests  in each of the wells that we drill.  Under  these
agreements,  the service  providers  have the  exclusive  right to provide their
services in the development of the Riverbend acreage. Under these agreements, we
have agreed to fund  approximately  30% of the development  costs of each of the
wells  drilled,  with the service  providers  providing  drilling and completion
services  equivalent  to 45% of  the  total  development  costs.  The  remaining
development  costs are funded by third party  investors that are also parties to
the agreements.  Our interest in the production  stream from each 10-well bundle
of wells, net of royalties,  taxes and lease operating expenses, is estimated to
equal the proportion of the total well costs that we fund.

During the fourth  quarter of 2004,  the Service  Parties agreed to proceed with
the second bundle of ten wells. The drilling of the second bundle commenced late
in 2004.  The Company's  capital budget for this area during 2005 is anticipated
to be $38,000,000 for the drilling of 20 wells in this area.

During the six months  ended June 30, 2005,  the Company  spudded 11 gross wells
(approximately  6.8 net  wells) and  reached  total  depth on nine  gross  wells
(approximately  4.8 net wells) in the Riverbend area. We also conducted  initial
completion  operations  on 12 wells and  re-entered  eight wells to complete pay
zones that were  behind  pipe.  As of June 30,  2005,  we had 30 gross  wells on
production  and  one  well  flowing  back  frac  fluid  from  recent  completion
operations.  We currently  have three drilling rigs operating in the Uinta Basin
Riverbend project area.

During  December 2004, the Company  completed the  acquisition of  approximately
16,000 net acres in the  Riverbend  Area for a purchase  price of  approximately
$3,432,000.  Pursuant to an existing contract,  an unrelated third party had the
right to  purchase  25% of the  acquired  acreage at a price equal to 25% of the
purchase price.  This right was exercised by the third party during January 2005
which had the effect of reducing the Company's  interest in the acquired acreage
to 12,000  net acres and  reducing  the  purchase  price of the  acquisition  to
approximately $2,575,000.

The  Company  re-entered  one of its wells in the  Muddy  Creek  Project  in the
Greater Green River Basin Area in Wyoming  during 2004 and the well is currently
producing intermittantly.  The Company continues to consider several options for
its  properties in this area such as the farm-out or sale of some of its acreage
and other similar type transactions.

                                       15


During  the  first  six  months  of 2005 the  Company  entered  into a  farm-out
agreement under which an unrelated entity has committed to drill one well on our
acreage in the San Luis Obispo and Kern  Counties  California  prior to November
2005.  Under this agreement  Gasco will contribute the acreage and the unrelated
entity  will pay the  drilling  and  completion  costs.  Gasco will retain a 25%
interest  if the well is  successful.  The  Company  is also  continuing  to pay
leasehold rentals and other minimum geological  expenses to preserve its acreage
positions on its remaining California prospects.

Oil and Gas Production Summary

The following  table  presents the Company's  production  and price  information
during  the  three  and six  months  ended  June  30,  2005 and  2004.  The Mcfe
calculations assume a conversion of 6 Mcf for each Bbl of oil.



                                      For the Three Months Ended            For the Six Months Ended
                                               June 30,                           June 30,
                                       2005              2004               2005             2004
                                      ----------    ------------       ------------    -----------------

                                                                                    
Natural gas production (Mcf)            287,420         122,694            425,258              249,502
Average sales price per Mcf               $6.12           $5.96              $5.82               $ 5.74

Oil production (Bbl)                      2,125           1,265              3,674                2,785
Average sales price per Bbl              $52.44          $36.36             $51.23              $ 34.34

Production (Mcfe)                       300,170         130,840            447,302              266,212



During the three and six months ended June 30, 2005,  the  Company's oil and gas
production  increased  by  approximately  129%  and  68%  primarily  due  to the
Company's  drilling  projects,  completions,  and recompletions  that took place
during 2004 and 2005. The increased production was partially offset by decreased
production resulting from the Company's  disposition of net profits interests of
between 18.75% and 25% in 8 wells in the Riverbend area of Utah during the third
quarter of 2004 and by normal production declines in existing wells.

Gasco's  2005  capital  budget is  approximately  $38 million for the  drilling,
completion  and pipeline  connection of 20 wells in the Riverbend  Project.  The
Company is currently drilling with three rigs in the Riverbend area and believes
that it is on track to drill and  complete 20 gross wells (13 net wells) for the
full-year 2005. The Company  anticipates an overall increase in its compensation
expense because it will have to hire additional personnel to manage the workload
associated  with its  operational  plan for 2005.  The Company also continues to
incur higher drilling and operating costs resulting from the increased  drilling
activity in this area.

Liquidity and Capital Resources

The following table  summarizes the Company's  sources and uses of cash for each
of the six months ended June 30, 2005 and 2004.

                                       16


                                                For the Six Months Ended
                                                        June 30,
                                             -----------------------------------
                                                  2005                     2004
                                                  ----                     ----

Net cash used in operations                  $ (3,168,315)         $ (1,776,966)
Net cash used in investing activities          (3,364,233)           (7,499,445)
Net cash provided by financing activities       1,458,310             20,333,109
Net increase (decrease) in cash                (5,074,238)            11,056,698

Cash used in  operations  during 2004 was  primarily  comprised of the Company's
general and  administrative  expenses  partially  offset by gas revenue from the
Company's  producing wells. The increase in cash used in operations  during 2005
is primarily the result of the  fluctuations in the Company's  operating  assets
and  liabilities  and cash  paid for  interest  due to the  Company's  increased
drilling and  completion  activity  and interest on the $65 million  convertible
senior notes. See further discussion under "Results of Operations".

The Company's investing activities during 2005 and 2004 related primarily to the
Company's development and exploration activities.  These activities consisted of
the Company's  drilling  projects in the Riverbend area and the costs associated
with the Company's acreage in Utah, Wyoming and California. The decrease in cash
used in investing  activities  during 2005 is primarily due to the proceeds from
the Company's sale of $14,000,000 of short term  investments  offsetting its net
property additions of $17,364,233.

The financing activity during 2004 consisted primarily of the sale of 14,333,334
shares of common stock for gross proceeds of $21,500,001, cash paid for offering
costs of $1,429,659, preferred dividends of $20,569 and $33,336 of proceeds from
the exercise of options to purchase common stock. The financing  activity during
2005 is comprised of preferred  dividends and the designation and  undesignation
of restricted cash.

Capital Budget

In January 2004 the Company  entered into  agreements,  which were  subsequently
amended  during July 2004,  with a group of industry  providers  (together,  the
"Service  Parties")  to  accelerate  the  development  of  Gasco's  oil  and gas
properties  by  drilling up to 50 wells in Gasco's  Riverbend  Project in Utah's
Uinta Basin.  Gasco has agreed that the Service  Parties will have the exclusive
right to provide their services in the development of the Riverbend acreage. The
agreement  provides  for the group to initially  proceed with the first  10-well
bundle,  which  approximates  one year of drilling  with a single rig,  with the
drilling of  additional  10-well  bundles  being  subject to the approval of the
group.  The Company is currently  using three  drilling  rigs and has  commenced
drilling of the second 10-well  bundle under this project.  If the group agrees,
drilling may be accelerated  using  additional rigs. One of the drilling rigs is
currently drilling the second 10-well bundle. Under this agreement,  the Company
has agreed to fund  approximately  30% of the  development  costs of each of the
wells  drilled,  with the service  providers  providing  drilling and completion
services  equivalent  to 45% of the total  development  costs and an  additional
capital partner providing 25% of the total development costs. The service


                                       17


providers  are not  required  to expend  more than a total of $13.5  million for
development  of a given  bundle.  Furthermore,  the  service  providers  are not
obligated to provide any services  unless each is satisfied that we will be able
to meet  our  cash  expenditure  requirements.  The  Company's  interest  in the
production stream from each 10-well bundle of wells, net of royalties, taxes and
lease operating expenses, is estimated to equal the proportion of the total well
costs that we fund.

To secure its obligations  under the agreement  described above, the Company has
pledged its interests in each of the wells in each bundle.

During the fourth  quarter of 2004,  the Service  Parties agreed to proceed with
the second bundle of ten wells. The drilling of the second bundle commenced upon
completion of the first bundle. The locations of the wells for the third 10-well
bundle  are  currently   being   determined  by  Gasco   Management  for  future
presentation to the other Service Parties.

The Company's  capital  budget for 2005 is anticipated to be $38 million for the
drilling,  completion and pipeline  connection of 20 gross or 13 to 14 net wells
in Gasco's Riverbend Project in the Uinta Basin of Utah. Pending notification by
industry  partners of their  decision to  participate  in Gasco's  proposed 2005
drilling  program,  the Company  would  expect to spend up to an  additional  $5
million to drill 10 gross and two net wells. The initial capital budget does not
include  surface   infrastructure   costs   associated  with  gathering   system
improvements.  The anticipated  2005 gathering system budget is $2 million to $3
million,  or  approximately  $100,000  per well  for  compression  and  pipeline
hook-up. The Company plans to contract for a fourth drilling rig during the last
half of 2005.

Management  believes it has sufficient capital for its 2005 operational  budget,
but will need to raise  additional  capital for its capital  budget in 2006. The
Company  will  consider  several  options for raising  additional  funds such as
entering into a revolving line of credit, selling securities,  selling assets or
farm-outs or similar type arrangements.  Any financing obtained through the sale
of Gasco  equity will likely  result in  substantial  dilution to the  Company's
stockholders.

Schedule of Contractual Obligations

The following table summarizes the Company's obligations and commitments to make
future payments under its notes payable,  operating leases, employment contracts
and consulting agreement for the periods specified as of June 30, 2005.



                                                                        Payments due by Period
Contractual Obligations                              Total          1 year       2-3 years        4-5 years     After 5 years
                                                     -----          ------       ---------        ---------     -------------
Convertible Notes
                                                                                                  
    Principal                                  $65,000,000       $       -      $        -       $        -      $ 65,000,000
    Interest                                    22,393,403       3,575,000       7,150,000        7,150,000         4,518,403
Operating Lease - office space                     380,138          83,250         151,608          145,280                 -
Employment Contracts                               274,167         274,167               -                -                 -
Consulting Agreement                                70,000          70,000               -                -                 -
                                                ----------      ----------       ---------       ----------        ----------
Total Contractual Cash
  Obligations                                 $ 88,117,708     $ 4,002,417      $7,301,608      $ 7,295,280       $69,518,403
                                              ============     ===========      ==========      ===========       ===========


                                       18


During the first  quarter of 2005,  the Company  entered into a new office lease
which  commenced  May 23, 2005 and  terminates  on May 31, 2010.  The  Company's
previous  office  lease  expires on August 30,  2005.  The table above  includes
future obligations that exist under both leases.

The Company has not included asset retirement obligations as discussed in Note 2
of the accompanying  financial statements,  as the Company cannot determine with
accuracy the timing of such payments.

Critical Accounting Policies and Estimates

The preparation of the Company's consolidated financial statements in conformity
with  generally  accepted  accounting  principles in the United States  requires
management to make assumptions and estimates that affect the reported amounts of
assets,  liabilities,  revenues  and  expenses  as  well  as the  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the reported amounts of revenues and expenses during the reporting  period.  The
following  is a summary  of the  significant  accounting  policies  and  related
estimates that affect the Company's financial disclosures.

         Oil and Gas Properties and Reserves

Gasco  follows the full cost method of  accounting  whereby all costs related to
the acquisition and development of oil and gas properties are capitalized into a
single cost center referred to as a full cost pool. Depletion of exploration and
development costs and depreciation of production equipment is computed using the
units of  production  method based upon  estimated  proved oil and gas reserves.
Under the full cost method of accounting, capitalized oil and gas property costs
less  accumulated  depletion and net of deferred  income taxes may not exceed an
amount equal to the present  value,  discounted at 10%, of estimated  future net
revenues from proved oil and gas reserves plus the cost, or estimated fair value
if lower, of unproved properties.  Should capitalized costs exceed this ceiling,
an impairment is recognized.

Estimated reserve quantities and future net cash flows have the most significant
impact on the Company  because these  reserve  estimates are used in providing a
measure of the Company's  overall  value.  These  estimates are also used in the
quarterly  calculations  of  depletion,   depreciation  and  impairment  of  the
Company's proved properties.


Estimating  accumulations  of gas and oil is complex and is not exact because of
the  numerous  uncertainties  inherent in the  process.  The  process  relies on
interpretations of available geological, geophysical, engineering and production
data. The extent,  quality and  reliability of this technical data can vary. The
process also requires certain economic  assumptions,  some of which are mandated
by the Securities and Exchange Commission  ("SEC"),  such as gas and oil prices,
drilling and operating expenses, capital expenditures, taxes and availability of
funds.  The  accuracy  of a reserve  estimate  is a function  of the quality and
quantity of available  data;  the  interpretation  of that data; the accuracy of
various mandated economic assumptions; and the judgment of the persons preparing
the estimate.

                                       19



The most accurate method of determining proved reserve estimates is based upon a
decline  analysis  method,  which  consists of  extrapolating  future  reservoir
pressure and production from historical  pressure  decline and production  data.
The accuracy of the decline analysis method generally  increases with the length
of the production history. Since most of the Company's wells have been producing
less than two years,  their  production  history is relatively  short,  so other
(generally less accurate) methods such as volumetric analysis and analogy to the
production  history of wells of other  operators in the same reservoir were used
in  conjunction  with the decline  analysis  method to determine  the  Company's
estimates of proved reserves.  As the Company's wells are produced over time and
more data is available, the estimated proved reserves will be redetermined on an
annual basis and may be adjusted based on that data.


Actual  future  production,  gas and oil prices,  revenues,  taxes,  development
expenditures,  operating  expenses and  quantities  of  recoverable  gas and oil
reserves most likely will vary from the  Company's  estimates.  Any  significant
variance  could  materially  affect  the  quantities  and  present  value of the
Company's  reserves.  In  addition,  the Company may adjust  estimates of proved
reserves to reflect production  history,  results of exploration and development
and  prevailing  gas  and  oil  prices.  The  Company's  reserves  may  also  be
susceptible to drainage by operators on adjacent properties.


         Revenue Recognition


The Company's  revenue is derived from the sale of oil and gas  production  from
its producing wells. This revenue is recognized as income when the production is
produced and sold.  The Company  typically  receives its payment for  production
sold one to three months  subsequent to the month the  production  is sold.  For
this reason,  the Company must estimate the revenue that has been earned but not
yet received by the Company as of the  reporting  date.  The Company uses actual
production  reports  to  estimate  the  quantities  sold and the  Questar  Rocky
Mountain spot price less  marketing and  transportation  adjustments to estimate
the price of the  production.  Variances  between our  estimates  and the actual
amounts received are recorded in the month the payment is received.


         Stock Based Compensation


The Company accounts for its stock-based  compensation using the intrinsic value
recognition and measurement principles detailed in Accounting Principles Board's
Opinion No. 25 ("APB No.  25").  No  stock-based  compensation  expense has been
reflected in the Company's  financial  statements for the options granted to its
employees  as these  options  had  exercise  prices  equal to or higher than the
market value of the  underlying  common stock on the date of grant.  The Company
uses  the  Black-Scholes  option  valuation  model  to  calculate  the  required
disclosures  under SFAS 123. This model  requires the Company to estimate a risk
free interest rate and the volatility of the Company's  common stock price.  The
use of a  different  estimate  for  any one of  these  components  could  have a
material impact on the amount of calculated compensation expense.





                                       20





Results of Operations

The following  table  presents  information  regarding the  production  volumes,
average sales prices received and average  production  costs associated with the
Company's sales of natural gas for the periods indicated.  The Mcfe calculations
assume a conversion of 6 Mcf for each Bbl of oil.



                                             For the Three                For the Six
                                             Months Ended                Months Ended
                                              June 30,                      June 30,
                                         2005          2004           2005            2004

                                                                         
    Natural gas production (Mcf)       287,420       122,694          425,258        249,502
    Average sales price per Mcf         $ 6.12        $ 5.96           $ 5.82          $5.74
    Oil production (Bbl)                 2,125         1,265            3,674          2,785
    Average sales price per Bbl        $ 52.44       $ 36.36          $ 51.82        $ 34.43
    Production (Mcfe)                  300,170       130,284          447,302        266,212
    Expenses per Mcfe:
       Lease operating                  $ 0.68        $ 1.63           $ 0.81         $ 1.57
       Depletion and impairment         $ 2.56        $ 1.96           $ 2.55         $ 1.74


The Second Quarter of 2005 compared to the Second Quarter of 2004

Oil and gas  revenue  increased  $1,094,711  during the  second  quarter of 2005
compared with the second quarter of 2004 due to an increase in gas production of
164,726  Mcf and an  increase  in oil  production  of 860 bbls during the second
quarter of 2005  combined  with an  increase in the average oil prices of $16.08
per bbl and an  increase  in the  average  gas price of $0.16 per Mcf during the
second  quarter of 2005.  The increase in  production  is  primarily  due to the
Company's drilling,  completion and recompletion  activity during 2004 and 2005.
The increase is  partially  offset by decreased  production  resulting  from the
Company's  disposition of approximately 50% of its revenue interest in two wells
during  the  first  quarter  of  2004  in  accordance  with  its  service  party
arrangements  as  discussed  above  and by  normal  production  declines  on the
existing wells.

The gathering  income of $322,130 and the gathering  expense of $191,781  during
the  quarter  ended June 30,  2005  represents  the income  earned and  expenses
incurred from the Riverbend  area pipeline that was  constructed  by the Company
during 2004.

Interest  income  increased  $321,756 during the second quarter of 2005 compared
with the second  quarter of 2004  primarily due to higher  average cash and cash
equivalent and short-term  investment balances during 2005 relating primarily to
proceeds from the Company's $65,000,000 Convertible Note issuance during October
2004.

General and  administrative  expense  increased  by  $456,840  during the second
quarter of 2005 as compared  with the second  quarter of 2004,  primarily due to
the Company's increased operational activity.  The increase in these expenses is
comprised  of  approximately  $120,000  in salary  expense and  consulting  fees
associated  with the Company's  increased  operational  activity,  approximately


                                       21


$34,000 in audit fees associated  with the Company's audit of internal  controls
as  required  under the  Sarbanes  Oxley Act of 2002,  $192,000  in stock  based
compensation  primarily  related to the Company's  restricted stock issuance and
the issuance of stock options to consultants, approximately $25,000 in insurance
expense related to higher premiums during 2005,  approximately $45,000 in higher
office and rent expenses  related to the  Company's  move to larger office space
during the second quarter of 2005 and approximately  $38,000 in costs related to
increased  shareholder   communications   relating  to  the  Company's  expanded
operational  activity.  The  remaining  increase in general  and  administrative
expenses is due to the fluctuation in numerous other expenses, none of which are
individually significant.

Depletion,  depreciation and  amortization  expense during the second quarter of
2005 is  comprised  of $750,000 of depletion  expense  related to the  Company's
proved oil and gas properties,  $14,111 of  depreciation  expense related to the
Company's  equipment,  furniture,  fixtures  and  other  assets  and  $3,359  of
accretion  expense  related  the  Company's  asset  retirement  obligation.  The
corresponding  expense during the second quarter of 2004 consists of $245,100 of
depletion  expense,  $14,273 of  depreciation  expense  and $4,831 of  accretion
expense.  The increase in depletion expense during 2005 as compared with 2004 is
due  primarily  to the  increase  in  production  resulting  from the  Company's
increased drilling and completion activity discussed above.

Interest  expense  during  2005  consists  of  interest  expense  related to the
Company's  outstanding  Convertible Notes which were issued on October 20, 2004.
Interest  expense  during  2004  consists  of  the  interest  on  the  Company's
outstanding  Convertible Debentures that were converted into common stock during
October 2004.

The First Six Months of 2005 compared to the First Six Months of 2004

The  comparisons for the six months ended June 30, 2005 and the six months ended
June 30, 2004 are consistent  with those discussed in the second quarter of 2005
compared to the second quarter of 2004 except as discussed below.

Oil and gas  revenue  increased  $1,134,720  during the first six months of 2005
compared with the first six months of 2004 due to an increase in gas  production
of  175,756  Mcf and an  increase  in oil  production  of 889 bbls  during  2005
combined  with an  increase  in the  average oil prices of $17.39 per bbl and an
increase in the average gas price of $0.08 per Mcf during 2005.  The increase in
production  is  primarily  due  to  the  Company's   drilling,   completion  and
recompletion  activity during 2004 and 2005. The increase is partially offset by
decreased production  resulting from the Company's  disposition of approximately
50% of its  revenue  interest in two wells  during the first  quarter of 2004 in
accordance with its service party  arrangements as discussed above and by normal
production declines on the existing wells.

Recent Accounting Pronouncements

In December 2004, the FASB issued SFAS No. 123(R),  "Share-Based Payment," which
is a revision of SFAS No. 123, Accounting for Stock-Based Compensation. SFAS No.
123(R) is effective  for public  companies for the fiscal year  beginning  after


                                       22


June 15, 2005,  supersedes  APB Opinion No. 25,  Accounting  for Stock Issued to
Employees, and amends SFAS No. 95, Statement of Cash Flows.

SFAS No. 123(R) requires all share-based payments to employees, including grants
of employee stock  options,  to be recognized in the income  statement  based on
their fair values.  Pro-forma  disclosure is no longer an  alternative.  The new
standard will be effective for the Company,  beginning January 1, 2006. SFAS No.
123R  permits  companies  to adopt its  requirements  using  either a  "modified
prospective" method, or a "modified  retrospective"  method. Under the "modified
prospective" method, compensation cost is recognized in the financial statements
beginning with the effective  date,  based on the  requirements of SFAS No. 123R
for  all  share-based  payments  granted  after  that  date,  and  based  on the
requirements  of SFAS  No.  123 for all  unvested  awards  granted  prior to the
effective date of SFAS No. 123R. Under the "modified  retrospective" method, the
requirements are the same as under the "modified  prospective"  method, but also
permits entities to restate financial statements of previous periods, either for
all prior periods  presented or to the beginning of the fiscal year in which the
statement is adopted, based on previous pro forma disclosures made in accordance
with SFAS No. 123.  The Company has not yet  determined  which of the methods it
will use upon adoption.

The Company has not yet  completed  its  evaluation  but expects the adoption of
SFAS No.  123(R) to have an effect on the  financial  statements  similar to the
pro-forma effects reported in the Stock Based Compensation disclosure above.

The Securities and Exchange  Commission  issued Staff Accounting  Bulletin (SAB)
No. 106 in September 2004 regarding the application of SFAS No. 143, "Accounting
for Asset  Retirement  Obligations,"  for oil and gas  producing  entities  that
follow the full cost accounting  method. SAB No. 106, states that after adoption
of SFAS No.  143,  the future  cash  outflows  associated  with  settling  asset
retirement  obligations  that have been  accrued on the balance  sheet should be
excluded from the present value of estimated  future net cash flows used for the
full cost ceiling test calculation.  The Company has calculated its ceiling test
computation  in this manner since the  adoption of SFAS No. 143 and,  therefore,
SAB No. 106 had no effect on the Company's  financial  statements,  effective in
the fourth quarter of 2004.

In December  2004, the FASB issued SFAS 153,  Exchanges of  Nonmonetary  Assets,
which changes the guidance in APB 29,  Accounting for Nonmonetary  Transactions.
This  Statement  amends  APB  29 to  eliminate  the  exception  for  nonmonetary
exchanges of similar  productive assets and replaces it with a general exception
for exchanges of nonmonetary  assets that do not have  commercial  substance.  A
nonmonetary  exchange has  commercial  substance if the future cash flows of the
entity are expected to change  significantly  as a result of the exchange.  SFAS
153 is effective  during fiscal years  beginning  after June 15, 2005. We do not
believe the  adoption of SFAS 153 will have a material  impact on our  financial
statements.

In May  2005,  the FASB  issued  SFAS No.  154,  Accounting  Changes  and  Error
Corrections  ("SFAS 154").  This  statement,  which replaces APB Opinion No. 20,
Accounting  Changes,  and FASB Statement No. 3, Reporting  Accounting Changes in
Interim  Financial  Statements,  requires that a voluntary  change in accounting
principle be applied  retrospectively  to all prior period financial  statements
presented,  unless it is  impracticable  to do so. SFAS 154 also provides that a
change in method of depreciating or amortizing a long-lived  non-financial asset
be  accounted  for as a change in estimate  effected  by a change in  accounting
principle,  and also  provides that  correction  of errors in previously  issued


                                       23


financial statements should be termed a "restatement." SFAS 154 is effective for
fiscal years  beginning  after December 15, 2005. We do not believe the adoption
of SFAS 154 will have a material impact on our financial statements.

Cautionary Statement Regarding Forward-Looking Statements

In the interest of providing the stockholders with certain information regarding
the Company's future plans and operations,  certain statements set forth in this
Form 10-Q relate to management's  future plans and  objectives.  Such statements
are  forward-looking  statements  within  the  meanings  of  Section  27A of the
Securities Act of 1933, as amended,  and Section 21E of the Securities  Exchange
Act of 1934,  as amended.  All  statements  other than  statements of historical
facts  included  in  this  report,  including,  without  limitation,  statements
regarding the Company's future financial position,  business strategy,  budgets,
projected  costs and plans and objectives of management  for future  operations,
are  forward-looking   statements.  In  addition,   forward-looking   statements
generally can be identified by the use of  forward-looking  terminology  such as
"may,"  "will,"  "expect,"  "intend,"   "project,"   "estimate,"   "anticipate,"
"believe,"  or  "continue"  or the  negative  thereof  or  similar  terminology.
Although any forward-looking statements contained in this Form 10-Q or otherwise
expressed  by or on behalf  of the  Company  are,  to the  knowledge  and in the
judgment  of  the  officers  and  directors  of  the  Company,  believed  to  be
reasonable, there can be no assurances that any of these expectations will prove
correct  or  that  any  of  the  actions   that  are  planned   will  be  taken.
Forward-looking  statements  involve known and unknown  risks and  uncertainties
which may cause the Company's actual performance and financial results in future
periods to differ materially from any projection, estimate or forecasted result.
Important  factors that could cause actual results to differ materially from the
Company expectations ("Cautionary Statements") include those discussed under the
caption "Risk  Factors",  in the Company's Form 10-K for the year ended December
31,  2004.  All   subsequent   written  and  oral   forward-looking   statements
attributable  to the Company,  or persons  acting on its behalf,  are  expressly
qualified in their entirety by the Cautionary Statements. The Company assumes no
duty to update or revise  its  forward-looking  statements  based on  changes in
internal estimates or expectations or otherwise.

                      GLOSSARY OF NATURAL GAS AND OIL TERMS

         The following is a  description  of the meanings of some of the natural
gas and oil industry terms used in this annual report.

         Bbl. One stock tank barrel,  or 42 U.S. gallons liquid volume,  used in
this annual report in reference to crude oil or other liquid hydrocarbons.

         Bbl/d. One Bbl per day.

         Bcf. Billion cubic feet of natural gas.

         Bcfe. Billion cubic feet equivalent,  determined using the ratio of six
Mcf of natural gas to one Bbl of crude oil, condensate or natural gas liquids.

                                       24


         Btu or British Thermal Unit. The quantity of heat required to raise the
temperature of one pound of water by one degree Fahrenheit.

         Completion.  The installation of permanent equipment for the production
of  natural  gas  or  oil,  or in the  case  of a dry  hole,  the  reporting  of
abandonment to the appropriate agency.

         Condensate.  Liquid  hydrocarbons  associated  with the production of a
primarily natural gas reserve.

         Developed acreage. The number of acres that are allocated or assignable
to productive wells or wells capable of production.

         Development  well. A well  drilled  within the proved area of an oil or
gas reservoir to the depth of a stratigraphic horizon known to be productive.

         Dry hole. A well found to be incapable  of  producing  hydrocarbons  in
sufficient quantities such that proceeds from the sale of such production exceed
production expenses and taxes.

         Exploratory well. A well drilled to find and produce natural gas or oil
reserves not classified as proved, to find a new reservoir in a field previously
found to be productive of natural gas or oil in another reservoir or to extend a
known  reservoir.  Generally,  an  exploratory  well is any  well  that is not a
development well, a service well, or a stratigraphic test well.

         Farm-in or farm-out.  An  agreement  under which the owner of a working
interest  in a natural  gas and oil lease  assigns  the  working  interest  or a
portion of the  working  interest  to another  party who desires to drill on the
leased acreage.  Generally,  the assignee is required to drill one or more wells
in order to earn its interest in the acreage.  The  assignor  usually  retains a
royalty or  reversionary  interest  in the lease.  The  interest  received by an
assignee is a "farm-in"  while the  interest  transferred  by the  assignor is a
"farm-out."

         Field.  An area  consisting  of either a single  reservoir  or multiple
reservoirs,  all  grouped  on or  related  to  the  same  individual  geological
structural feature and/or stratigraphic condition.

         Gross acres or gross wells.  The total acres or wells,  as the case may
be, in which a working interest is owned.

         Lead. A specific geographic area which, based on supporting geological,
geophysical  or other data,  is deemed to have  potential  for the  discovery of
commercial hydrocarbons.

         MBbls. Thousand barrels of crude oil or other liquid hydrocarbons.

         Mcf. Thousand cubic feet of natural gas.

         Mcfe. Thousand cubic feet equivalent, determined using the ratio of six
Mcf of natural gas to one Bbl of crude oil, condensate or natural gas liquids.

         MMBls. Million barrels of crude oil or other liquid hydrocarbons.

                                       25


         MMBtu. Million British Thermal Units.

         MMcf. Million cubic feet of natural gas.

         MMcf/d. One MMcf per day.

         MMcfe. Million cubic feet equivalent, determined using the ratio of six
Mcf of natural gas to one Bbl of crude oil, condensate or natural gas liquids.

         Net acres or net  wells.  The sum of the  fractional  working  interest
owned in gross acres or wells, as the case may be.
         Net  feet of  pay.  The  true  vertical  thickness  of  reservoir  rock
estimated  to both  contain  hydrocarbons  and be  capable  of  contributing  to
producing rates.

         Present  value of future net  revenues or present  value or PV-10.  The
pretax  present  value of estimated  future  revenues to be  generated  from the
production of proved reserves calculated in accordance with SEC guidelines,  net
of estimated  production and future development costs, using prices and costs as
of the date of estimation  without future  escalation,  without giving effect to
non-property related expenses such as general and administrative  expenses, debt
service and depreciation,  depletion and  amortization,  and discounted using an
annual discount rate of 10%.

         Productive  well.  A well  that is found  to be  capable  of  producing
hydrocarbons  in sufficient  quantities  such that proceeds from the sale of the
production exceed production expenses and taxes.

         Prospect.  A  specific  geographic  area  which,  based  on  supporting
geological,  geophysical or other data and also  preliminary  economic  analysis
using reasonably  anticipated  prices and costs, is deemed to have potential for
the discovery of commercial hydrocarbons.

         Proved area. The part of a property to which proved  reserves have been
specifically attributed.

         Proved developed oil and gas reserves. Reserves that can be expected to
be recovered  through  existing  wells with  existing  equipment  and  operating
methods.  Additional oil and gas expected to be obtained through the application
of fluid injection or other improved  recovery  techniques for supplementing the
natural forces and mechanisms of primary  recovery should be included as "proved
developed reserves" only after testing by a pilot project or after the operation
of  an  installed  program  has  confirmed  through  production  responses  that
increased recovery will be achieved.

         Proved oil and gas  reserves.  The  estimated  quantities of crude oil,
natural gas and  natural  gas liquids  which  geological  and  engineering  data
demonstrate  with  reasonable  certainty to be  recoverable in future years from
known reservoirs under existing economic and operating conditions,  i.e., prices
and costs as of the date the estimate is made.  Reservoirs are considered proved
if economic producibility is supported by either actual production or conclusive
formation  test.  The area of a reservoir  considered  proved  includes (a) that


                                       26


portion delineated by drilling and defined by gas-oil and/or oil-water contacts,
if any, and (b) the immediately  adjoining  portions not yet drilled,  but which
can be reasonably  judged as  economically  productive on the basis of available
geological  and  engineering  data.  In the  absence  of  information  on  fluid
contacts,  the lowest known structural  occurrence of hydrocarbons  controls the
lower proved limit of the reservoir. Reserves which can be produced economically
through  application of improved  recovery  techniques (such as fluid injection)
are included in the "proved"  classification  when successful testing by a pilot
project,  or the operation of an installed  program in the  reservoir,  provides
support for the engineering  analysis on which the project or program was based.
Estimates  of proved  reserves do not include  the  following:  (a) oil that may
become  available  from  known  reservoirs  but  is  classified   separately  as
"indicated  additional  reserves";  (b) crude oil,  natural  gas and natural gas
liquids,  the  recovery  of which is  subject  to  reasonable  doubt  because of
uncertainty as to geology,  reservoir  characteristics or economic factors;  (c)
crude oil,  natural  gas and natural  gas  liquids  that may occur in  undrilled
prospects;  and (d) crude oil,  natural gas and natural gas liquids  that may be
recovered from oil shales, coal, gilsonite and other such sources.

         Proved properties.  Properties with proved reserves.

         Proved undeveloped reserves. Reserves that are expected to be recovered
from new wells on undrilled  acreage or from  existing  wells where a relatively
major  expenditure is required for  recompletion.  Reserves on undrilled acreage
are  limited  to those  drilling  units  offsetting  productive  units  that are
reasonably  certain  of  production  when  drilled.  Proved  reserves  for other
undrilled units can be claimed only where it can be demonstrated  with certainty
that there is continuity of production from the existing  productive  formation.
Proved  undeveloped  reserves  may not  include  estimates  attributable  to any
acreage for which an application of fluid  injection or other improved  recovery
technique is contemplated,  unless such techniques have been proved effective by
actual tests in the area and in the same reservoir.

         Reservoir.  A porous and permeable  underground  formation containing a
natural  accumulation  of producible  natural gas and/or oil that is confined by
impermeable rock or water barriers and is separate from other reservoirs.

         Service well. A well drilled or completed for the purpose of supporting
production in an existing field.  Specific purposes of service wells include gas
injection, water injection, steam injection, air injection, salt-water disposal,
water supply for injection, observation, or injection for in-situ combustion.

         Stratigraphic test well. A drilling effort,  geologically  directed, to
obtain  information  pertaining  to a specific  geologic  condition.  Such wells
customarily arc drilled without the intention of being completed for hydrocarbon
production. This classification also includes tests identified as core tests and
all types of expendable holes related to hydrocarbon exploration.  Stratigraphic
test wells are classified as (a) "exploratory  type," if not drilled in a proved
area, or (b) "development type," if drilled in a proved area.

         Undeveloped acreage. Lease acreage on which wells have not been drilled
or  completed  to a  point  that  would  permit  the  production  of  commercial
quantities of natural gas and oil  regardless  of whether such acreage  contains
proved reserves.

                                       27


         Unproved properties.  Properties with no proved reserves.

         Working interest. The operating interest that gives the owner the right
to drill, produce and conduct operating activities on the property and receive a
share of production.


ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company's  primary market risk relates to changes in the pricing  applicable
to the sales of gas production in the Uinta Basin of  northeastern  Utah and the
Greater  Green River Basin of west central  Wyoming.  This risk will become more
significant  to the  Company as more wells are drilled  and begin  producing  in
these  areas.  Although  the  Company is not using  derivatives  at this time to
mitigate the risk of adverse changes in commodity  prices, it may consider using
them in the future.

ITEM 4 - CONTROLS AND PROCEDURES


Our management has evaluated the  effectiveness  of our disclosure  controls and
procedures  as of June 30, 2005.  Our  disclosure  controls and  procedures  are
designed to provide us with a reasonable assurance that the information required
to be disclosed in reports filed with the SEC is recorded, processed, summarized
and reported within the time periods specified in the SEC's rules and forms. The
disclosure  controls  and  procedures  are also  designed to provide  reasonable
assurance  that  such   information  is  accumulated  and  communicated  to  our
management  as  appropriate  to allow  such  persons  to make  timely  decisions
regarding  required  disclosures.

Our management does not expect that our disclosure  controls and procedures will
prevent all errors and all fraud.  The design of a control  system must  reflect
the fact that there are resource constraints,  and the benefits of controls must
be considered relative to their costs. Based on the inherent  limitations in all
control systems,  no evaluation of controls can provide absolute  assurance that
all control issues and instances of fraud,  if any, within the Company have been
detected.  These  inherent  limitations  include the realities that judgments in
decision-making  can be faulty and that  breakdowns  can occur because of simple
errors or mistakes. Additionally, controls can be circumvented by the individual
acts of some  persons,  by  collusion of two or more  people,  or by  management
override of the controls.  The design of any system of controls also is based in
part upon certain assumptions about the likelihood of future events.  Therefore,
a control  system,  no matter how well conceived and operated,  can provide only
reasonable,  not absolute,  assurance  that the objectives of the control system
are met. Our  disclosure  controls and  procedures  are designed to provide such
reasonable  assurances of achieving our desired control objectives,  and our CEO
and CFO have concluded,  as of June 30, 2005,  that our disclosure  controls and
procedures are effective in achieving that level of reasonable assurance.

The Company is in the process of evaluating the recently  implemented changes it
believes are required to remediate the following  previously  reported  material
weaknesses  in  internal  control  over  financial  reporting.



                                       28


     1.   Insufficient  segregation  of duties with respect to the review of the
          bank  reconciliation of an account used for general and administrative
          expenses and the review of certain other general  corporate  accounts,
          such as prepaid  and other  assets.  The  individual  responsible  for
          generating  checks from our accounting system was also responsible for
          reconciling this bank account.

     2.   Insufficient  documentation with respect to the review of non-standard
          journal  entries.  The Chief  Financial  Officer  reviewed each of the
          transactions  that were  recorded  in  non-standard  journal  entries,
          however,  the  documentation  of the  review  by our  Chief  Financial
          Officer of the non-standard  journal entries  themselves did not exist
          in all cases.

     3.   Insufficient documentation of our quarterly closing procedures. During
          2004 we did not  maintain  a written  checklist  of  procedures  to be
          carried  out each  quarter  to close our  accounting  records  for the
          reporting  period.  We conducted  procedures  appropriate  to properly
          close our books,  however; the documentation of the physical inventory
          count at December 31, 2004 and the  documentation of the review of the
          calculations   of  the  asset   retirement   obligation   and   equity
          compensation does not exist.

     4.  Insufficient  documentation  of the controls  with respect to the input
         and  output  of  transactions  recorded  by our  outsourced  accounting
         function  with  respect  to the  revenue  and  joint  interest  billing
         processes.  We  outsourced  our  accounting  function  during the third
         quarter  of  2004.  Due to the  timing  of this  change  of  accounting
         procedures  there were an insufficient  number of  transactions  during
         2004 available for testing.

New or additional  control  procedures were implemented by management during the
first  quarter  of 2005  with  the  intent  to  eliminate  each of the  material
weaknesses  described  above.  These  include  assigning the  responsibility  of
checking  account  reconciliation  to an employee  not  responsible  for signing
checks, documenting the Chief Financial Officer's review of non-standard journal
entries  and  utilizing  a written  checklist  of  procedures  for  closing  our
accounting records for each reporting period.  Because these additional controls
have  been  recently  implemented,  there  has  not  been  sufficient  time or a
sufficient  number  of  transactions  to  evaluate  the  effectiveness  of these
additional controls.

Other than the changes  discussed above,  there have not been any changes in the
Company's  internal  control  over  financial  reporting  (as  defined  in Rules
13a-15(f) and 15d-15(f) promulgated by the SEC under the Securities Exchange Act
of 1934) during the Company's most recently  completed  fiscal quarter that have
materially  affected,  or  are  reasonably  likely  to  materially  affect,  the
Company's internal control over financial reporting.



                                       29




PART II       OTHER INFORMATION

Item 1 - Legal Proceedings

          None.

Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds

          None.

Item 3 - Defaults Upon Senior Securities

          None.

Item 4 - Submission of Matters to a Vote of Security Holders

The Company held its Annual Meeting  ("Annual  Meeting") of Stockholders on June
9, 2005.  The meeting was held to elect eight  directors to serve until the 2006
Annual  Meeting of  Stockholders,  to approve the amendment to the Gasco Energy,
Inc.  articles of incorporation  to increase the number of authorized  shares of
common stock from 100,000,000 to 300,000,000  shares and to ratify the selection
of Hein &  Associates  LLP as  independent  auditors of the Company for the year
ending December 31, 2005.

The "For" column represents the number of affirmative  votes, and the "withheld"
column represents the number of abstentions and broker non-votes,  by holders of
common and preferred stock represented by either proxy or at the Annual Meeting.
Only holders of preferred  stock were permitted to vote for the Preferred  Stock
Director, Richard Langdon. The results of the voting related to the elections of
the nominees for director were as follows:

         Name                                For                    Withheld

         Marc A. Bruner                   49,631,182              14,948,757
         Charles B. Crowell               63,865,500                 714,439
         Mark A. Erickson                 49,743,982              14,835,957
         Richard J. Burgess               63,876,400                 703,539
         Carmen J. (Tony) Lotito          63,845,850                 734,089
         Carl Stadelhofer                 63,871,514                 708,425
         John Schmit                      62,968,100               1,611,839

         Preferred Stock Director
         Richard S. Langdon                      763                     180

Stockholders  voted 48,412,164  shares "for" and 16,096,234 shares "against" the
proposal  to  approve  the  amendment  to the Gasco  Energy,  Inc.  articles  of


                                       30


incorporation  to increase the number of authorized  shares of common stock from
100,000,000 to 300,000,000 shares, with 71,541 votes abstaining.

Stockholders  voted  64,412,845  shares "for" and 124,333  shares  "against" the
proposal  to  ratify  the  selection  of Hein &  Associates  LLP as  independent
auditors  of the Company for the fiscal year  ending  December  31,  2005,  with
42,761 votes abstaining.

Item 5 - Other Information

          None.

Item 6 - Exhibits


     Exhibit Number                      Exhibit


          3.1  Amended and Restated  Articles of Incorporation  (incorporated by
               reference to Exhibit 3.1 to the Company's Form 8-K dated December
               31, 1999, filed on January 21, 2000).

          3.2  Certificate   of   Amendment   to   Articles   of   Incorporation
               (incorporated  by reference to Exhibit 3.1 to the Company's  Form
               8-K/A dated January 31, 2001, filed on February 16, 2001).

          *3.3 Certificate of Amendment to Articles of Incorporation  dated June
               21, 2005.

          3.4  Amended and Restated Bylaws (incorporated by reference to Exhibit
               3.4 to the  Company's  Form 10-Q for the quarter  ended March 31,
               2002, filed on May 15, 2002).

          3.5  Certificate   of  Designation   for  Series  B  Preferred   Stock
               (incorporated  by reference to Exhibit 3.5 to the Company's  Form
               S-1 Registration Statement, File No. 333-104592).

          4.1  Form of Subscription  and Registration  Rights Agreement  between
               the Company and investors purchasing Common Stock in October 2003
               (incorporated  by reference to Exhibit 4.10 to the Company's Form
               10-Q for the quarter ended September 30, 2003,  filed on November
               10, 2003).

          4.2  Form of Subscription  and Registration  Rights Agreement  between
               the Company and  investors  purchasing  Common Stock in February,
               2004  (incorporated  by reference to Exhibit 4.7 to the Company's
               Form 10-K for the year ended  December 31,  2003,  filed on March
               26, 2004.

                                       31


          4.3  Indenture  dated as of October 20, 2004,  between  Gasco  Energy,
               Inc.  and Wells  Fargo  Bank,  National  Association,  as Trustee
               (incorporated  by  reference  to  Exhibit  4.1 to  the  Company's
               Current Report on Form 8-K filed on October 20, 2004).

          4.4  Form of Global Note  representing $65 million principal amount of
               5.5% Convertible Senior Notes due 2011 (incorporated by reference
               to Exhibit A to Exhibit 4.1 to the  Company's  Current  Report on
               Form 8-K filed on October 20, 2004).

          4.5  Registration Rights Agreement dated October 20, 2004, among Gasco
               Energy,  Inc.,  J.P.  Morgan  Securities  Inc.  and First  Albany
               Capital Inc.

          *31  Rule 13a-14(a)/15d-14(a) Certifications.

          *32  Section 1350 Certifications

          *    Filed herewith.



                                       32




SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.


                                      GASCO ENERGY, INC.



Date:  August 9, 2005                 By:  /s/W. King Grant
                                           ------------------------
                                      W. King Grant, Executive Vice President
                                      Principal Financial and Accounting Officer



                                       33