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

                                    Form 10-Q

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

               For the quarterly period ended: September 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)

                                    No Change
         (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 November 3, 2005:    71,954,692






ITEM I - FINANCIAL INFORMATION
PART 1 - FINANCIAL STATEMENTS

                               GASCO ENERGY, INC.
                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)


                                                                    September 30,          December 31,
                                                                         2005                  2004
ASSETS

CURRENT ASSETS
                                                                                    
  Cash and cash equivalents                                          $12,651,002          $ 25,717,081
  Restricted investment                                                3,575,000             3,535,055
  Short-term investments                                              10,000,000            27,000,000
  Accounts receivable
     Joint interest billings                                             204,788               429,779
     Revenue                                                           2,254,314               615,265
  Inventory                                                            1,836,054             1,009,914
  Prepaid expenses                                                       251,419               458,555
                                                                     -----------            ----------
          Total                                                      30,772,577             58,765,649
                                                                     -----------            ----------

PROPERTY, PLANT AND EQUIPMENT, at cost
  Oil and gas properties (full cost method)
    Proved mineral interests                                          67,973,865            29,811,483
    Unproved mineral interests                                        13,003,729            18,449,330
    Gathering assets                                                   4,302,260             2,469,580
    Equipment                                                            118,144                89,900
  Furniture, fixtures and other                                          185,326               158,590
                                                                      ----------            ----------
           Total                                                      85,583,324            50,978,883
                                                                      ----------            ----------
  Less accumulated depreciation, depletion and amortization          (4,530,199)           (2,247,032)
                                                                     -----------           -----------
           Total                                                     81,053,125             48,731,851
                                                                     -----------            ----------

OTHER ASSETS
  Restricted investment                                                5,307,884             6,778,040
  Deferred financing costs                                             2,749,002             3,092,628
                                                                       ---------             ---------
           Total                                                       8,056,886             9,870,668
                                                                       ---------             ---------

TOTAL ASSETS                                                       $ 119,882,588         $ 117,368,168
                                                                   =============         =============












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




                                       2








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

                                                                              September 30,          December 31,
                                                                                  2005                   2004

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
                                                                                               
  Accounts payable                                                          $     598,616            $ 1,447,149
  Revenue payable                                                               1,340,885                334,765
  Advances from joint interest owners                                           1,235,305                891,999
  Accrued interest                                                              1,737,849                695,139
  Accrued expenses                                                              4,223,089              2,677,352
                                                                               ----------              ---------
           Total                                                               9,135,744               6,046,404
                                                                               ----------              ---------

NONCURRENT LIABILITES
   5.5% Convertible Senior Notes                                               65,000,000             65,000,000
   Asset retirement obligation                                                    167,745                108,566
   Deferred rent expense                                                           69,897                      -
                                                                               ----------             ----------
       Total                                                                   65,237,642             65,108,566
                                                                               ----------             ----------

STOCKHOLDERS' EQUITY
  Series B  Convertible  Preferred  stock - $.001  par  value;
    20,000 shares authorized; 763 shares issued and outstanding
    with a liquidation preference of $335,720 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;
     71,978,392 shares issued and 71,904,692 outstanding in 2005;
     70,590,909 shares issued and 70,517,209 shares outstanding in 2004             7,198                  7,059
  Additional paid in capital                                                   77,517,563             76,346,463
  Deferred compensation                                                          (337,982)              (512,440)
  Accumulated deficit                                                         (31,547,283)           (29,497,591)
  Less cost of treasury stock of 73,700 common shares                            (130,295)              (130,295)
                                                                              -----------             ----------
           Total                                                               45,509,202             46,213,198
                                                                              -----------            -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                 $ 119,882,588           $ 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
                                                                     September 30,
                                                        ---------------------------------------
                                                              2005                       2004

REVENUES
                                                                              
  Gas                                                   $  3,793,771                $  757,073
  Oil                                                        166,727                    60,252
  Gathering                                                  471,478                         -
  Interest income                                            264,751                    43,065
                                                           ---------                   -------
          Total                                            4,696,727                   860,390
                                                           ---------                   -------

OPERATING EXPENSES
  Lease operating                                            236,413                   179,241
  Gathering operations                                       267,792                         -
  Depletion, depreciation and amortization                 1,211,550                   283,522
  General and administrative                               1,323,376                   869,982
  Interest expense                                         1,008,293                    68,056
                                                           ---------                 ---------
           Total                                           4,047,424                 1,400,801
                                                           ---------                 ---------

NET INCOME (LOSS)                                            649,303                 (540,411)
Preferred stock dividends                                    (6,212)                  (23,754)
                                                           ---------               -----------
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON
   STOCKHOLDERS                                            $ 643,091               $ (564,165)
                                                           =========               ===========
NET INCOME (LOSS) PER COMMON SHARE
      BASIC                                                  $  0.01                 $  (0.01)
                                                             =======                 =========
      DILUTED                                                $  0.01                 $  (0.01)
                                                             =======                 =========
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
      BASIC                                               70,991,812                65,835,129
                                                          ==========                ==========
      DILUTED                                             75,838,798                65,835,129
                                                          ==========                ==========












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




                                       4











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


                                                                   Nine Months Ended
                                                                     September 30,
                                                           ----------------------------------------
                                                                  2005                      2004

REVENUES
                                                                                 
  Gas                                                       $  6,268,928               $ 2,189,860
  Oil                                                            354,963                   156,138
  Gathering                                                      927,375                         -
  Interest income                                                979,708                    91,470
                                                               ---------                 ---------
          Total                                                8,530,974                 2,437,468
                                                               ---------                 ---------

OPERATING EXPENSES
  Lease operating                                                598,115                   596,053
  Gathering operations                                           684,320                         -
  Depletion, depreciation and amortization                     2,351,256                   784,861
  General and administrative                                   3,922,097                 2,633,216
  Interest expense                                             3,024,878                   228,816
                                                               ---------                 ---------
           Total                                              10,580,666                 4,242,946
                                                              ----------                 ---------

NET LOSS                                                     (2,049,692)               (1,805,478)

Preferred stock dividends                                       (27,433)                 (136,640)
                                                            ------------               -----------
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS               $ (2,077,125)             $ (1,942,118)
                                                           =============             =============

NET LOSS PER COMMON SHARE - BASIC AND DILUTED                  $  (0.03)                 $  (0.03)
                                                               =========                 =========
WEIGHTED AVERAGE COMMON SHARES
  OUTSTANDING - BASIC AND DILUTED                             70,661,070                61,289,142
                                                              ==========                ==========













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




                                       5








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

                                                                                    Nine Months Ended
                                                                                      September 30,
                                                                                ----------------------------------
                                                                                  2005                    2004
CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                              
  Net loss                                                                      $(2,049,692)        $ (1,805,478)
  Adjustment to reconcile net loss to net cash used in operating activities
     Depreciation, depletion and impairment expense                                2,341,819              770,411
     Accretion of asset retirement obligation                                          9,437               14,450
     Stock compensation                                                              539,378              241,002
    Amortization of beneficial conversion feature                                          -               25,002
    Non-cash rent expense                                                             39,897                    -
    Landlord incentive payment                                                        30,000                    -
    Amortization of deferred financing costs                                         343,626               27,930
     Changes in operating assets and liabilities:
        Accounts receivable                                                      (1,414,058)               74,489
      Inventory                                                                    (826,140)                    -
      Prepaid expenses                                                               207,136              155,865
        Accounts payable                                                           (988,953)          (1,296,167)
      Revenue payable                                                              1,006,120                8,427
      Advances from joint interest owners                                            343,306              971,272
        Accrued interest                                                           1,042,710                    -
        Accrued expenses                                                           1,545,737            (908,416)
                                                                                   ---------          -----------
                Net cash provided by (used in) operating activities                2,170,323          (1,721,213)
                                                                                   ---------          -----------
CASH FLOWS FROM INVESTING ACTIVITIES
  Cash paid for furniture, fixtures and other                                       (85,388)             (50,575)
  Cash paid for acquisitions, development and exploration                       (35,356,065)         (12,187,200)
  Proceeds from property sales                                                       828,102            4,314,984
  Proceeds from sale of short-term investments                                    17,000,000                    -
  Cash designated as restricted                                                    (208,331)                    -
  Cash undesignated as restricted                                                  1,638,542              250,000
                                                                                ------------          -----------
               Net cash used in investing activities                            (16,183,140)          (7,672,791)
                                                                                ------------          -----------
CASH FLOWS FROM FINANCING ACTIVITIES
  Preferred dividends                                                               (21,501)             (26,962)
  Exercise of options to purchase common stock                                       968,239               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                                          946,738           20,076,716
                                                                                ------------          -----------
NET INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS                                                                   (13,066,079)           10,682,712

CASH AND CASH EQUIVALENTS:

    BEGINNING OF PERIOD                                                           25,717,081            3,081,109
                                                                                  ----------           ----------
    END OF PERIOD                                                               $ 12,651,002         $ 13,763,821
                                                                                ============         ============


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



                                       6




7



                               GASCO ENERGY, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             THREE AND NINE MONTHS ENDED SEPTEMBER 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 nine months ended  September 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  investment
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
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.

                                       7


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.  During the nine  months  ended  September  30,  2005  approximately
$5,300,000  of unproved  lease costs  related  primarily to expiring  acreage in
Wyoming was reclassified to proved property.

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


                                       8


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
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.

                                              Nine Months Ended September 30,
                                               2005                     2004

     Balance beginning of period              $108,566               $ 142,806
       Liabilities incurred                     71,587                  67,654
       Liabilities settled                    (21,845)                (13,442)
       Revisions in estimated cash flows             -                       -
       Accretion expense                         9,437                  14,450
                                              --------               ---------
     Balance end of period                  $ 167,745               $ 211,468
                                             ==========              =========


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 Income (Loss) Per Share

Basic net income  (loss) per share is  computed by  dividing  net income  (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


                                       9


made at the  average  market  price of the common  shares  during the  reporting
period).  The Series B Convertible  Preferred Stock ("Preferred  Stock") and the
5.50%  Convertible  Senior Notes due 2011 (the  "Notes") have been excluded from
the computation of diluted net income (loss) per share for all periods presented
because their inclusion would have been  anti-dilutive.  The outstanding  common
stock options have been excluded  from the  computation  of diluted net loss per
share  during nine months  ended  September  30, 2005 and during the quarter and
nine months ended  September  30, 2004 because their  inclusion  would have been
anti-dilutive.  The table below  reconciles  the basic  weighted  average common
shares outstanding to the diluted weighted average common shares outstanding for
the quarter ended  September 30, 2005.  The basic and diluted  weighted  average
common shares outstanding are the same for all other periods presented.

         Basic weighted average common shares outstanding      70,991,812
         Options to purchase common stock                       4,846,986
                                                               ----------
         Diluted weighted average common shares outstanding    75,838,798
                                                               ==========

As of September 30, 2005, we had 71,904,692 shares of common stock  outstanding.
As of such date,  there were  9,394,767  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 1,790,054 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 88,154,692  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 income  (loss) and net income (loss) per share for the three and nine months


                                       10


ended  September  30, 2005 and 2004 would have been  increased  to the pro forma
amounts indicated below:




                                                                 For the Three Months Ended           For the Nine Months Ended
                                                                        September 30,                       September 30,
                                                                    2005              2004              2005              2004
                                                                    ----              ----              ----              ----
Net income (loss) attributable to common shareholders:
                                                                                                           
    As reported                                                       $643,091        $(564,165)      $ (2,077,125)    $ (1,942,118)
    Add: Stock-based employee compensation
      included in net income (loss)(a)                                  69,940           122,838            277,698          194,936

    Less: Stock based employee compensation
      determined under the fair value based method                     944,474           191,947          1,952,021          575,842
   Pro forma                                                      $  (231,443)       $ (633,274)      $ (3,751,448)    $ (2,323,024)

Basic net income (loss) per common share:
   As reported                                                         $  0.01          $ (0.01)           $ (0.03)         $ (0.03)
   Pro forma                                                            (0.01)            (0.01)             (0.05)           (0.04)

Diluted net income (loss) per common share:
   As reported                                                         $  0.01          $ (0.01)           $ (0.03)         $ (0.03)
   Pro forma                                                            (0.01)            (0.01)             (0.05)           (0.04)


(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%-3.9%         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.



                                       11




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.

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.

                                       12


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 - CONSOLIDATING FINANCIAL STATEMENTS

On September 23, 2005, Gasco filed a Form S-3 shelf registration  statement with
the Securities  Exchange  Commission  which was  subsequently  amended in a Form
S-3/A that was filed on October 27,  2005.  Under this  registration  statement,
which was declared effective on November 1, 2005, we may from time to time offer
and sell common stock,  preferred stock,  depositary  shares and debt securities
that may be fully,  irrevocably  and  unconditionally  guaranteed  by all of our
subsidiaries:  Gasco Production Company,  San Joaquin Oil & Gas, Ltd., Riverbend
Gas Gathering,  LLC and Myton Oilfield Rentals, LLC ("Guarantor  Subsidiaries").
Set forth below are the condensed  consolidating  financial statements of Gasco,
the parent, and the Guarantor Subsidiaries.

                                       13




                      Condensed Consolidating Balance Sheet
                            As of September 30, 2005
                                   (Unaudited)
                                                                  Guarantor
                                                 Parent         Subsidiaries      Eliminations      Consolidated
ASSETS
CURRENT ASSETS
                                                                                         
  Cash and cash equivalents                  $ 11,961,069            $689,933          $     -       $ 12,651,002
  Restricted investment                         3,575,000                   -                -          3,575,000
  Short-term investments                       10,000,000                   -                -         10,000,000
  Accounts receivable                                   -           2,459,102                -          2,459,102
  Inventory                                             -           1,836,054                -          1,836,054
  Prepaid expenses                                251,419                   -                -            251,419
                                               ----------           ---------          ---------       ----------
          Total                                25,787,488           4,985,089                          30,772,577
                                               ----------           ---------          ---------       ----------
PROPERTY, PLANT AND EQUIPMENT, at cost
  Oil and gas properties (full cost method)
    Proved mineral interests                            -          67,973,865                -         67,973,865
    Unproved mineral interests                    274,540          12,729,189                -         13,003,729
    Gathering assets                                    -           4,302,260                -          4,302,260
    Equipment                                           -             118,144                -            118,144
  Furniture, fixtures and other                   185,326                                    -            185,326
                                               ----------          ----------          ----------      ----------
             Total                                459,866          85,123,458                -         85,583,324
                                               ----------          ----------          ----------      ----------
  Less accumulated depreciation, depletion
     and amortization                             (66,242)         (4,463,957)               -         (4,530,199)
                                               ----------         -----------          ----------     -----------
           Total                                  393,624          80,659,501                -         81,053,125
                                               ----------         -----------          ----------      ----------
OTHER ASSETS
  Restricted investment                         5,307,884                   -                -          5,307,884
  Deferred financing costs                      2,749,002                   -                -          2,749,002
                                                ---------         -----------          ----------       ---------
           Total                                8,056,886                                               8,056,886
                                                ---------         -----------          -----------      ---------
TOTAL ASSETS                                 $ 34,237,998        $ 85,644,590                -       $119,882,588
                                             ============        ============          ===========   ============

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
  Accounts payable                               $ 34,966           $ 563,650           $    -         $  598,616
  Revenue payable                                       -           1,340,885                -          1,340,885
  Advances from joint interest owners                   -           1,235,305                -          1,235,305
  Accrued interest                              1,737,849                   -                -          1,737,849
  Accrued expenses                                190,000           4,033,089                -          4,223,089
                                                ---------           ---------            --------       ---------
            Total                               1,962,815           7,172,929                -          9,135,744
                                                ---------           ---------            --------       ---------
NONCURRENT LIABILITES
   5.5% Convertible Senior Notes               65,000,000                   -                -         65,000,000
   Asset retirement obligation                                        167,745                -            167,745
   Deferred rent expense                           69,897                   -                -             69,897
                                               ----------             -------             -------      ----------
       Total                                   65,069,897             167,745                -         65,237,642
                                               ----------             -------             -------      ----------
STOCKHOLDERS' EQUITY
  Series B Convertible Preferred stock                  1                   -                -                  1
  Common stock                                      7,198                   -                -              7,198
  Other                                      (32,801,913)          78,303,916                -         45,502,003
                                             ------------          ----------             -------      ----------
           Total                             (32,794,714)          78,303,916                -         45,509,202
                                             ------------          ----------             -------      ----------
TOTAL LIABILITIES AND STOCKHOLDERS'
   EQUITY                                     $34,237,998        $ 85,644,590           $    -      $ 119,882,588
                                              ===========        ============           =========   =============




                                       14








                      Condensed Consolidating Balance Sheet
                             As of December 31, 2004
                                   (Unaudited)
                                                                         Guarantor
                                                         Parent         Subsidiaries        Eliminations      Consolidated
ASSETS
CURRENT ASSETS
                                                                                                    
  Cash and cash equivalents                           $ 23,357,073         $2,360,008         $      -       $ 25,717,081
  Restricted investment                                  3,535,055                                   -          3,535,055
  Short-term investments                                27,000,000                  -                -         27,000,000
  Accounts receivable                                            -          1,045,044                -          1,045,044
  Inventory                                                      -          1,009,914                -          1,009,914
  Prepaid expenses                                               -            458,555                -            458,555
                                                        ----------         ----------           --------       -----------
          Total                                         53,892,128         4,873,521                 -         58,765,649
                                                        ----------         ----------           --------       ----------
PROPERTY, PLANT AND EQUIPMENT, at cost
  Oil and gas properties (full cost method)
    Proved mineral interests                                     -         29,811,483                -         29,811,483
    Unproved mineral interests                             274,540         18,174,790                -         18,449,330
    Gathering assets                                             -          2,469,580                -          2,469,580
    Equipment                                                    -             89,900                -             89,900
  Furniture, fixtures and other                            158,590                  -                -            158,590
                                                         ---------         ----------            -------       ----------
           Total                                           433,130         50,545,753                -         50,978,883
                                                         ---------         ----------            -------       ----------
  Less accumulated depreciation, depletion
    and amortization                                       (90,189)        (2,156,843)               -         (2,247,032)
                                                         ----------       ------------           -------      -----------
           Total                                           342,941        48,388,910                 -         48,731,851
                                                         ----------       -----------            -------       ----------
OTHER ASSETS
  Restricted investment                                  6,778,040                  -                -          6,778,040
  Deferred financing costs                               3,092,628                  -                -          3,092,628
                                                         ---------        -----------            -------        ---------
           Total                                         9,870,668                  -                -          9,870,668
                                                         ---------        -----------            -------        ---------
TOTAL ASSETS                                          $64,105,737        $ 53,262,431           $    -      $ 117,368,168
                                                       ===========       ============            =======    =============

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
  Accounts payable                                        $274,269        $ 1,172,880         $      -        $ 1,447,149
  Revenue payable                                                -            334,765                -            334,765
  Advances from joint interest owners                            -            891,999                -            891,999
  Accrued interest                                         695,139                  -                -            695,139
  Accrued expenses                                         755,139          1,922,213                           2,677,352
                                                         ---------          ---------           ----------      ---------
           Total                                         1,724,547          4,321,857                -          6,046,404
                                                         ---------          ---------           ----------      ---------
NONCURRENT LIABILITES
   5.5% Convertible Senior Notes                        65,000,000                  -                -         65,000,000
   Asset retirement obligation                                  -             108,566                             108,566
                                                        -----------         ---------           ----------     ----------
       Total                                            65,000,000            108,566                -         65,108,566
                                                        ----------          ---------           ----------     ----------
STOCKHOLDERS' EQUITY
  Series B Convertible Preferred stock                           2                  -                -                  2
  Common stock                                               7,059                  -                -              7,059
  Other                                                (2,625,871)         48,832,008                -         46,206,137
                                                       -----------         ----------           ----------     ----------
       Total                                           (2,618,810)         48,832,008                -         46,213,198
                                                       -----------         ----------           ----------     ----------
TOTAL LIABILITIES AND STOCKHOLDERS'
   EQUITY                                             $ 64,105,737        $53,262,431          $     -      $ 117,368,168
                                                      ============        ===========           ==========  =============







                                       15










                     Consolidating Statements of Operations
                                   (Unaudited)

For the Three Months Ended September 30, 2005                                    Guarantor
                                                                Parent          Subsidiaries      Eliminations      Consolidated
REVENUES
                                                                                                       
  Oil and gas                                                    $    -         $ 3,960,498       $        -       $ 3,960,498
  Gathering                                                           -             780,872        (309,394)           471,478
  Interest income                                               264,721                  30                            264,751
                                                                -------           ---------         --------         ---------
          Total                                                 264,721           4,741,400        (309,394)         4,696,727
                                                                -------           ---------         ---------        ----------
OPERATING EXPENSES
  Lease operating                                                     -             545,807        (309,394)           236,413
  Gathering operations                                                -             267,792                -           267,792
  Depletion, depreciation and amortization                       11,566           1,199,984                -         1,211,550
  General and administrative                                  1,323,376                   -                -         1,323,376
  Interest expense                                            1,008,293                   -                -         1,008,293
                                                              ---------           ---------        ----------        ---------
           Total                                              2,343,235           2,013,583        (309,394)         4,047,424
                                                              ---------           ---------        ---------         ---------
NET INCOME (LOSS)                                            (2,078,514)          2,727,817                -           649,303
Preferred stock dividends                                       (6,212)                   -                -           (6,212)
                                                             ----------           ---------        ---------         ---------
NET INCOME (LOSS) ATTRIBUTABLE TO
  COMMON STOCKHOLDERS                                     $ (2,084,726)          $2,727,817       $        -         $ 643,091
                                                           ============          ==========        =========         =========


For the Three Months Ended September 30, 2004                                    Guarantor
                                                               Parent          Subsidiaries        Eliminations      Consolidated
REVENUES
  Oil and gas                                                   $     -          $  817,325          $     -        $  817,325
  Interest income                                                43,042                  23                             43,065
                                                                 ------             -------            --------        -------
          Total                                                  43,042             817,348                -           860,390
                                                                 ------             -------            ---------       -------
OPERATING EXPENSES
  Lease operating                                                     -             179,241                -           179,241
  Depletion, depreciation and amortization                       15,735             267,787                -           283,522
  General and administrative                                    644,996             224,986                -           869,982
  Interest expense                                               68,056                  -                 -            68,056
                                                                -------             -------             ---------    ---------
           Total                                                728,787             672,014                -         1,400,801
                                                                -------             -------             ---------    ---------
NET INCOME (LOSS)                                             (685,745)             145,334                -         (540,411)
Preferred stock dividends                                      (23,754)                   -                -          (23,754)
                                                               --------             -------             ---------     --------
NET INCOME (LOSS) ATTRIBUTABLE TO
   COMMON STOCKHOLDERS                                       $(709,499)       $     145,334           $     -        $(564,165)
                                                             ==========       =============              =======     ==========







                                       16










                     Consolidating Statements of Operations
                                   (Unaudited)

For the Nine Months Ended September 30, 2005                            Guarantor
                                                       Parent          Subsidiaries      Eliminations      Consolidated
REVENUES
                                                                                              
  Oil and gas                                          $     -         $ 6,623,891       $     -          $ 6,623,891
  Gathering                                                  -           1,354,182        (426,807)           927,375
  Interest income                                      979,617                  91                            979,708
                                                       -------           ---------         --------         ---------
          Total                                        979,617           7,978,164        (426,807)         8,530,974
                                                       -------           ---------        ---------         ---------
OPERATING EXPENSES
  Lease operating                                            -           1,024,922        (426,807)           598,115
  Gathering operations                                       -             684,320                -           684,320
  Depletion, depreciation and amortization              37,705           2,313,551                -         2,351,256
  General and administrative                         3,895,366              26,731                -         3,922,097
  Interest expense                                   3,024,878                   -                -         3,024,878
                                                     ---------           ---------         --------         ---------
           Total                                     6,957,949           4,049,524        (426,807)        10,580,666
                                                     ---------           ---------        ---------        ----------

NET INCOME (LOSS)                                  (5,978,332)           3,928,640                -       (2,049,692)
Preferred stock dividends                             (27,433)                   -                -          (27,433)
                                                    ----------           ---------         --------        ----------

NET INCOME (LOSS) ATTRIBUTABLE TO
  COMMON STOCKHOLDERS                            $ (6,005,765)          $3,928,640        $       -     $ (2,077,125)
                                                 =============          ==========         ========     =============


For the Nine Months Ended September 30, 2004                           Guarantor
                                                      Parent          Subsidiaries      Eliminations      Consolidated
REVENUES
  Oil and gas                                         $      -        $  2,407,960        $(61,962)      $  2,345,998
  Interest income                                      91,389                   81                             91,470
                                                       -------           ---------         --------         ---------
          Total                                        91,389            2,408,041         (61,962)         2,437,468
                                                       -------           ---------         --------         ---------

OPERATING EXPENSES
  Lease operating                                            -             596,053                -           596,053
  Depletion, depreciation and amortization              44,311             740,550                -           784,861
  General and administrative                         1,258,045           1,375,171                -         2,633,216
  Interest expense                                     228,816                   -                -           228,816
                                                     ---------           ---------          --------       ----------
           Total                                     1,531,172           2,711,774                -         4,242,946
                                                     ---------           ---------          --------        ---------

NET LOSS                                           (1,439,783)           (303,733)          (61,962)      (1,805,478)
Preferred stock dividends                            (136,640)                  -                 -         (136,640)
                                                    ----------           ---------         ---------      -----------

NET LOSS ATTRIBUTABLE TO COMMON
    STOCKHOLDERS                                  $(1,576,423)        $  (303,733)        $(61,962)     $ (1,942,118)
                                                  ============        ============        =========     =============







                                       17











                     Consolidating Statements of Cash Flows
                                   (Unaudited)

For the Nine Months Ended September 30, 2005                                   Guarantor
                                                             Parent           Subsidiaries       Eliminations     Consolidated

                                                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES                       $ (30,687,565)        $32,857,888     $        -         $2,170,323

CASH FLOWS FROM INVESTING ACTIVITIES
  Cash paid for furniture, fixtures and other                    (85,388)                  -               -          (85,388)
  Cash paid for acquisitions, development and exploration               -       (35,356,065)               -      (35,356,065)
  Proceeds from property sales                                          -            828,102               -           828,102
  Proceeds from sale of short-term investments                 17,000,000                  -               -        17,000,000
  Cash designated as restricted                                 (208,331)                  -               -         (208,331)
  Cash undesignated as restricted                               1,638,542                  -               -         1,638,542
                                                               ----------       --------------      ----------    ------------
     Net cash provided by (used) in investing activities       18,344,823       (34,527,963)               -      (16,183,140)
                                                               ----------       ------------        ----------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES
  Preferred dividends                                            (21,501)                  -               -          (21,501)
  Exercise of options to purchase common stock                    968,239                  -               -           968,239
                                                                ---------       --------------       ---------     -----------
     Net cash provided by financing activities                    946,738                  -               -           946,738
                                                                ---------        -------------       ----------    -----------

NET DECREASE IN CASH AND CASH
    EQUIVALENTS                                              (11,396,004)        (1,670,075)                -     (13,066,079)
CASH AND CASH EQUIVALENTS:

    BEGINNING OF PERIOD                                        23,357,073          2,360,008                -       25,717,081
                                                             ------------       ------------     -------------      ----------
    END OF PERIOD                                            $ 11,961,069       $    689,933     $          -      $12,651,002
                                                             ============        ===========     =============     ===========

For the Nine Months Ended September 30, 2004                                   Guarantor
                                                             Parent          Subsidiaries      Eliminations     Consolidated
CASH FLOWS USED IN OPERATING ACTIVITIES
                                                             $(10,802,738)         $9,081,525   $     -           $ (1,721,213)
CASH FLOWS FROM INVESTING ACTIVITIES
  Cash paid for furniture, fixtures and other                    (50,575)                  -          -               (50,575)
  Cash paid for acquisitions, development and exploration               -       (12,187,200)          -           (12,187,200)
  Proceeds from property sales                                          -          4,314,984          -              4,314,984
  Cash undesignated as restricted                                 250,000                  -          -                250,000
                                                               ----------       ------------      ----------       -----------
        Net cash provided by (used in) investing activities       199,425        (7,872,216)          -            (7,672,791)
                                                               ----------       ------------      ----------       -----------

CASH FLOWS FROM FINANCING ACTIVITIES
  Preferred dividends                                            (26,962)                  -           -              (26,962)
  Exercise of options to purchase common stock                     33,336                  -           -                33,336
  Proceeds from sale of common stock                           21,500,001                  -           -            21,500,001
  Cash paid for offering costs                                (1,429,659)                  -           -           (1,429,659)
                                                              -----------       -------------     ----------       -----------
  Net cash provided by financing activities                    20,076,716                  -           -            20,076,716
                                                              -----------       -------------     ----------       -----------
NET INCREASE IN CASH AND CASH
  EQUIVALENTS                                                   9,473,403          1,209,309            -           10,682,712
CASH AND CASH EQUIVALENTS:

    BEGINNING OF PERIOD                                         2,700,129            380,980                         3,081,109
                                                                ---------          ---------      ----------       -----------
    END OF PERIOD                                             $12,173,532        $ 1,590,289      $     -         $ 13,763,821
                                                              ===========        ===========      ==========      ============


                                       18


NOTE 4 - STOCK TRANSACTIONS

During the first nine months of 2005,  certain holders of the Company's Series B
Convertible  Preferred  Stock  ("Preferred  Stock")  converted  1,492  shares of
Preferred Stock into 937,827 shares of common stock.

During the first nine months of 2005, the Company granted  2,415,000  options to
purchase  shares  of  common  stock  to its  employees,  directors  and  outside
consultants  at  exercise  prices  ranging  from $3.39 to $5.18 per  share.  The
options  issued to the 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.

During the first nine months of 2005 the Company issued 533,240 shares of common
stock in  connection  with the exercise of options to purchase  shares of common
stock at strike  prices  ranging from $1.00 per common share to $3.91 per common
share for total proceeds of $968,239.

NOTE 5 - 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 nine
months ended  September  30, 2005 and for the three months ended  September  30,
2004.



                                       19





                                                      For the Nine Months Ended
                                                            September 30,
                                                                 2004

   Revenue                                                   $ 1,985,220
   Net Loss                                                  (2,288,139)
   Net Loss Attributable to Common Stockholders              (2,424,779)

   Net Loss per Common Share - Basic  and Diluted                $(0.04)

NOTE 6 - STATEMENT OF CASH FLOWS

During  the nine  months  ended  September  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 $71,587.  Reduction in the asset  retirement  obligation  of
          $21,845  representing the plugging and abandonment activity during the
          first nine months of 2005.

     -    Conversion of 1,492 shares of Preferred  Stock into 937,827  shares of
          common stock.

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

During  the nine  months  ended  September  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 9,479 shares of Preferred Stock into 5,958,226 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 nine months ended September 30, 2005 and 2004
was  $1,638,542  and $175,884,  respectively.  There was no cash paid for income
taxes during the nine months ended September 30, 2005 and 2004.

                                       20


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  technologies  new to our  specific  areas  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  third  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
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

Gasco has increased its 2005 capital  budget to $50 million from $38 million for
drilling and  completion  operations  and pipeline  connections in the Riverbend
project area.  The increased  budget  includes  spudding two  additional  wells,
initial completion  operations on two wells, and increased costs associated with
the Company's  drilling program.  For the full year 2005, the Company expects to
spud 22  wells,  drill  and  complete  20 wells  (13 net)  and  conduct  initial
completions on two additional wells. The Company anticipates an overall increase
in its compensation expense because it continues to hire additional personnel to
manage the workload associated with its operational plans for 2005 and 2006. The
Company also continues to incur higher  drilling and operating  costs  resulting
from the increased drilling activity in this area.

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


                                       21


agreements,  the service  providers  have the  exclusive  right to provide their
services, as long as they are able, 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.

During the nine months ended  September 30, 2005,  the Company  spudded 16 gross
wells  (approximately  11.1 net wells) and reached total depth on 14 gross wells
(approximately  9.1 net wells) in the Riverbend area. We also conducted  initial
completion  operations  on 16 wells and  re-entered  nine wells to complete  pay
zones that were behind pipe.  As of September 30, 2005, we had 35 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  two of its wells in the  Muddy  Creek  Project  in the
Greater  Green  River  Basin  Area in  Wyoming  during  2004 and the  wells  are
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.  During the nine months ended
September  30,  2005,  the  Company  reclassified  approximately  $5,300,000  of
expiring acreage primarily located in Wyoming into proved property. This acreage
is located outside of the two prospects that the Company intends to develop.

During  the  first  nine  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 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  geological  expenses to  preserve  its  acreage  positions  and develop its
remaining California prospects.



                                       22





Oil and Gas Production Summary

The following  table  presents the Company's  production  and price  information
during the three and nine months  ended  September  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 Nine Months Ended
                                     September 30,                          September 30,
                                   2005              2004               2005             2004
                              --------------    ------------       ------------    -----------------

                                                                                
Natural gas production (Mcf)        473,220         129,605            898,478              379,107
Average sales price per Mcf           $8.02           $5.84              $6.98               $ 5.78

Oil production (Bbl)                  2,672           1,427              6,346                4,212
Average sales price per Bbl          $62.40          $42.22             $55.93              $ 37.07

Production (Mcfe)                   489,252         138,167            936,554              404,379



During the three and nine months ended September 30, 2005, the Company's oil and
gas  production  increased by  approximately  254% and 131% 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.

Liquidity and Capital Resources

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

                                                 For the Nine Months Ended
                                                       September 30,
                                               ---------------------------------
                                                    2005                 2004
                                                    ----                 ----

Net cash provided by (used) in operations       $ 2,170,323       $ (1,721,213)
Net cash used in investing activities          (16,183,140)         (7,672,791)
Net cash provided by financing activities           946,738          20,076,716
Net increase (decrease) in cash                (13,066,079)          10,682,712

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 cash  provided  by  operations  during 2005 is
primarily the result of the  fluctuations in the Company's  operating assets and
liabilities  combined with a 250% increase in total revenue resulting  primarily
from increased oil and gas production and prices.  See further  discussion under
"Results of Operations".

                                       23


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 increase in cash
used in  investing  activities  during 2005 is  primarily  due to an increase of
approximately  $23,000,000 in exploration and development costs partially offset
by  the  proceeds  from  the  Company's   sale  of  $17,000,000  of  short  term
investments.

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 $26,962 and $33,336 of proceeds from
the exercise of options to purchase common stock. The financing  activity during
2005 is  comprised  of  preferred  dividends of $21,501 and proceeds of $968,239
from the exercise of options to purchase common stock.

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, as long as they are able, 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  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.

                                       24


Gasco has increased its 2005 capital  budget to $50 million from $38 million for
drilling and  completion  operations  and pipeline  connections in the Riverbend
project area.  The increased  budget  includes  spudding two  additional  wells,
initial completion  operations on two wells, and increased costs associated with
the Company's  drilling program.  For the full year 2005, the Company expects to
spud 22  wells,  drill  and  complete  20 wells  (13 net)  and  conduct  initial
completions on two additional  wells. The Company plans to contract for a fourth
drilling rig during the fourth quarter 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 is  considering  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 September 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                                    21,499,653       3,575,000       7,150,000        7,150,000         3,624,653
Operating Lease - office space                     513,364         110,004         220,008          183,352                 -
Employment Contracts                               156,667         156,667               -                -                 -
Consulting Agreement                                40,000          40,000               -                -                 -
                                               -----------       ---------       ---------       ----------        ----------
Total Contractual Cash Obligations            $ 87,209,684     $ 3,881,671      $7,370,008      $ 7,333,352       $68,624,653
                                              ============     ===========      ==========      ===========       ===========


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.



                                       25




            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.


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.


                                       26


         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.


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 Months       For the Nine Months
                                        Ended September 30,        Ended September 30,
                                         2005          2004         2005        2004
                                                                   
    Natural gas production (Mcf)        473,220       129,605     868,478      379,107
    Average sales price per Mcf          $ 8.02        $ 5.84      $ 6.98        $5.78
    Oil production (Bbl)                  2,672         1,427       6,346        4,212
    Average sales price per Bbl         $ 64.20       $ 42.22     $ 55.93      $ 37.07
    Production (Mcfe)                   489,252       138,167     936,554      404,379
    Expenses per Mcfe:
       Lease operating                   $ 0.48        $ 1.30      $ 0.64       $ 1.47
       Depletion and impairment          $ 2.47        $ 2.05      $ 2.51       $ 1.94



                                       27


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

Oil and gas  revenue  increased  $3,143,173  during  the third  quarter  of 2005
compared with the third quarter of 2004 due to an increase in gas  production of
343,615  Mcf and an increase  in oil  production  of 1,245 bbls during the third
quarter of 2005  combined  with an  increase in the average oil prices of $21.98
per bbl and an  increase  in the  average  gas price of $2.18 per Mcf during the
third  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 $471,478 and the gathering  expense of $267,792  during
the quarter ended  September 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  $221,686  during the third quarter of 2005 compared
with the third  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.

Lease  operating  expense  increased  $57,172  during the third  quarter of 2005
compared with the third quarter of 2004 primarily due to the increased number of
producing  wells during 2005  resulting  form the  Company's  drilling  activity
described above.

Depletion,  depreciation  and  amortization  expense during the third quarter of
2005 is comprised of  $1,194,000 of depletion  expense  related to the Company's
proved oil and gas properties,  $14,112 of  depreciation  expense related to the
Company's  equipment,  furniture,  fixtures  and  other  assets  and  $3,438  of
accretion  expense  related  the  Company's  asset  retirement  obligation.  The
corresponding  expense  during the third quarter of 2004 consists of $263,000 of
depletion  expense,  $15,735 of  depreciation  expense  and $4,787 of  accretion
expense.  The increase in depletion expense during 2005 as compared with 2004 is
due primarily to the increase in production and related costs resulting from the
Company's increased drilling and completion activity discussed above.

General  and  administrative  expense  increased  by  $453,394  during the third
quarter of 2005 as compared with the third quarter of 2004, primarily due to the
Company's  increased  operational  activity.  The increase in these  expenses is
comprised of approximately  $117,000 in audit fees associated with the Company's
audit of internal  controls as required  under the  Sarbanes  Oxley Act of 2002,
$91,000  in  stock  based  compensation   primarily  related  to  the  Company's
restricted  stock  issuance  and the issuance of stock  options to  consultants,
approximately $169,000 in salary expense and consulting fees associated with the
Company's increased  operational  activity,  approximately  $19,000 in insurance
expense  related to higher  premiums  during 2005 and  approximately  $35,000 in
higher office and rent expenses  related to the Company's  move to larger office
space during the second quarter of 2005.  The remaining  increase in general and
administrative  expenses is due to the  fluctuation in numerous other  expenses,
none of which are individually significant.

                                       28


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 Nine Months of 2005 compared to the First Nine Months of 2004

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

Oil and gas revenue  increased  $4,277,893  during the first nine months of 2005
compared with the first nine months of 2004 due to an increase in gas production
of 489,371  Mcf and an  increase  in oil  production  of 2,134 bbls  during 2005
combined  with an  increase  in the  average oil prices of $18.86 per bbl and an
increase in the average gas price of $1.20 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
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.



                                       29


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
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,"


                                       30


"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.

         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.

                                       31


         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.

         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.

                                       32


         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
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.

                                       33


         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.

         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.

                                       34


ITEM 4 - CONTROLS AND PROCEDURES


Our management has evaluated the  effectiveness  of our disclosure  controls and
procedures as of September 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 September 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.

     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.

                                       35


     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
were implemented during 2005, 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.



                                       36




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

              None.

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  (incorporated  by reference to Exhibit 3.3 to the Company's Form
          10-Q/A for the quarter ended June 30, 2005, filed on August 9, 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).

                                       37


     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.

     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.

     10.1 Joint Value Enhancement  Agreement by and among Pannonian Energy Inc.,
          M-I,  LLC,  Nabors  Drilling  USA, LP, Pool Well Services Co., Red Oak
          Capital Management LLC and Schlumberger  Technology  Corporation dated
          January 16, 2004  (incorporated  by  reference  to Exhibit 10.1 to the
          Company's Current Report on Form 8-K filed on January 21, 2004).

     #10.2Termination and Settlement  Agreement,  dated as of December 23, 2004,
          among  Gasco  Energy,  Inc.,  Marc A.  Bruner  and  Mark  A.  Erickson
          (incorporated  by reference to Exhibit 10.1 to the  Company's  Current
          Report on Form 8-K filed on January 31, 2005).

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

     *32  Section 1350 Certifications

     *    Filed herewith.

     #    Identifies    management   contracts   and   compensating   plans   or
          arrangements.


                                       38




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:  November 3, 2005             By:  /s/ W. King Grant
                                        --------------------
                                      W. King Grant, Executive Vice President
                                      Principal Financial and Accounting Officer



                                       39