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: March 31, 2006

   [ ]   TRANSITION REPORT UNDER SECTION 13 OF 15(d) OF THE SECURITIES EXCHANGE
         ACT OF 1934 FOR THE TRANSITION PERIOD FROM ___ TO ___

                         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)            (Zip Code)

                                 (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 a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
one):

Large accelerated filer __    Accelerated filer X       Non-accelerated filer __

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Act). Yes __ No X

Number of Common shares outstanding as of May 8, 2006:        85,776,830








ITEM I - FINANCIAL INFORMATION
PART 1 - FINANCIAL STATEMENTS

                                                             GASCO ENERGY, INC.
                                                        CONSOLIDATED BALANCE SHEETS
                                                                (Unaudited)


                                                                     March 31,            December 31,
                                                                       2006                  2005
ASSETS

CURRENT ASSETS
                                                                                    
  Cash and cash equivalents                                         $40,408,462           $62,661,368
  Restricted investment                                               3,575,000            10,139,000
  Short-term investments                                             30,000,000            15,000,000
  Accounts receivable
     Joint interest billings                                          3,065,919             1,792,038
     Revenue                                                          2,412,480             3,115,154
  Inventory                                                           4,572,897             1,182,982
  Prepaid expenses                                                      543,137               645,554
                                                                    -----------           -----------
          Total                                                     84,577,895             94,536,096
                                                                    -----------            ----------
PROPERTY, PLANT AND EQUIPMENT, at cost
  Oil and gas properties (full cost method)
     Proved mineral interests                                        95,796,379            83,972,300
     Unproved mineral interests                                      13,892,137            13,323,712
  Wells in progress                                                   2,868,283                     -
  Gathering assets                                                    6,243,162             4,831,050
  Equipment                                                           5,306,332             5,148,388
  Furniture, fixtures and other                                         229,857               175,607
                                                                    -----------           -----------
           Total                                                    124,336,150           107,451,057
  Less accumulated depreciation, depletion and amortization         (9,805,274)           (6,986,662)
                                                                    -----------           -----------
           Total                                                   114,530,876           100,464,395
                                                                   ------------          -----------
OTHER ASSETS
  Restricted investment                                               3,602,243             3,565,020
  Deferred financing costs                                            2,519,919             2,634,461
  Debt issuance costs                                                   208,051                     -
                                                                    -----------           -----------
           Total                                                      6,330,213             6,199,481
                                                                    -----------           -----------
TOTAL ASSETS                                                      $ 205,438,984         $ 201,199,972
                                                                  =============         =============









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




                                       2








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

                                                                        March 31,              December 31,
                                                                           2006                    2005

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
                                                                                               
  Accounts payable                                                         $  1,167,045              $ 907,772
  Revenue payable                                                             1,326,593              1,658,141
  Advances from joint interest owners                                         3,076,101              2,476,080
  Accrued interest                                                            1,737,849                844,098
  Accrued expenses                                                            3,843,141              2,571,047
                                                                            -----------              ---------
           Total                                                            11,150,729               8,457,138
                                                                            -----------              ---------

NONCURRENT LIABILITIES
   5.5% Convertible Senior Notes                                             65,000,000             65,000,000
   Asset retirement obligation                                                  243,669                223,947
   Deferred rent expense                                                         78,343                 78,727
                                                                             ----------             ----------
       Total                                                                 65,322,012             65,302,674
                                                                             ----------             ----------

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                                 -                      1
  Common stock - $.0001 par value; 300,000,000 shares authorized;
     85,675,256 shares issued and 85,601,556 outstanding in 2006
     85,041,492 shares issued and 84,967,792 shares outstanding in 2005           8,572                  8,504
  Additional paid in capital                                                158,800,349            157,540,755
  Deferred compensation                                                               -              (443,579)
  Accumulated deficit                                                      (29,712,383)           (29,535,226)
  Less cost of treasury stock of 73,700 common shares                         (130,295)              (130,295)
                                                                           ------------            -----------
           Total                                                           128,966,243             127,440,160
                                                                           ------------            -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                               $ 205,438,984           $ 201,199,972
                                                                         =============-          =============












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



                                       3







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


                                                                    Three Months Ended
                                                                        March 31,
                                                            ----------------------------------------
                                                                   2006                       2005

REVENUES
                                                                                   
  Gas                                                        $  5,697,115                $  714,732
  Oil                                                             232,562                    76,795
  Gathering                                                       483,139                   133,767
  Interest income                                                 846,706                   360,053
                                                                ---------                 ---------
          Total                                                 7,259,522                 1,285,347
                                                                ---------                 ---------
OPERATING EXPENSES
  Lease operating                                                 530,015                   156,432
  Gathering operations                                            387,793                   224,747
  Depletion, depreciation and amortization                      2,826,542                   372,236
  General and administrative                                    2,684,036                 1,223,798
  Interest expense                                              1,008,293                 1,008,262
                                                                ---------                 ---------
           Total                                                7,436,679                 2,985,475
                                                                ---------                 ---------
NET LOSS                                                        (177,157)               (1,700,128)
Preferred stock dividends                                         (1,393)                   (7,162)
                                                               ----------               -----------
NET LOSS ATTRIBUTABLE TO COMMON
   STOCKHOLDERS                                               $ (178,550)             $ (1,707,290)
                                                              ===========             =============

NET LOSS PER COMMON SHARE - BASIC AND DILUTED                   $  (0.00)                 $  (0.02)
                                                                =========                 =========
WEIGHTED AVERAGE COMMON SHARES
       OUTSTANDING - BASIC AND DILUTED                         84,643,556                70,042,691
                                                               ==========                ==========












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




                                       4












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

                                                                                             Three Months Ended
                                                                                                 March 31,
                                                                                  ----------------------------------
                                                                                      2006                    2005
CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                                
  Net loss                                                                          $(177,157)        $ (1,700,128)
  Adjustment to reconcile net loss to net cash used in operating activities
     Depreciation, depletion and impairment expense                                  2,821,205              369,596
     Accretion of asset retirement obligation                                            5,338                2,640
     Stock compensation                                                                989,417              125,400
    Amortization of deferred rent                                                        (384)               13,735
    Amortization of deferred financing costs                                           114,542              114,542
     Changes in operating assets and liabilities:
        Accounts receivable                                                          (571,207)            (534,959)
      Inventory                                                                    (3,389,915)            (498,282)
      Prepaid expenses                                                                 102,417              126,403
        Accounts payable                                                               259,273          (1,136,233)
      Revenue payable                                                                (331,548)               75,213
      Advances from joint interest owners                                              600,021              333,535
        Accrued interest                                                               893,751              893,750
        Accrued expenses                                                             (211,664)            1,294,736
                                                                                     ---------           ----------
                Net cash provided by (used in) operating activities                  1,104,089            (520,052)
                                                                                     ---------            ---------
CASH FLOWS FROM INVESTING ACTIVITIES
  Cash paid for furniture, fixtures and other                                         (56,843)             (44,522)
  Cash paid for acquisitions, development and exploration                         (15,174,942)          (6,639,094)
  Proceeds from property sales                                                               -              828,102
  Increase in short-term investments                                              (15,000,000)                    -
  Proceeds from sale of short-term investments                                               -            5,000,000
  Cash designated as restricted                                                       (37,223)            (105,617)
  Cash undesignated as restricted                                                    6,564,000                    -
                                                                                   -----------            ---------
               Net cash used in investing activities                              (23,705,008)            (961,131)
                                                                                  ------------            ---------
CASH FLOWS FROM FINANCING ACTIVITIES
  Preferred dividends                                                                  (1,393)              (6,809)
  Exercise of options to purchase common stock                                         557,457                    -
  Cash paid for debt issuance costs                                                  (208,051)                    -
                                                                                     ---------              -------
  Net cash provided by (used in) financing activities                                  348,013              (6,809)
                                                                                     ---------              -------
NET DECREASE IN CASH AND CASH EQUIVALENTS                                         (22,252,906)          (1,487,992)

CASH AND CASH EQUIVALENTS:

    BEGINNING OF PERIOD                                                             62,661,368           25,717,081
                                                                                    ----------           ----------
    END OF PERIOD                                                                 $ 40,408,462         $ 24,229,089
                                                                                  ============         ============



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



                                       5





6



                               GASCO ENERGY, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   THREE MONTHS ENDED March 31, 2006 AND 2005

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, 2005.  The current  interim  period
reported  herein should be read in conjunction  with the Company's Form 10-K for
the year ended December 31, 2005.

The  results of  operations  for the three  months  ended March 31, 2006 are not
necessarily  indicative  of the results that may be expected for the year ending
December  31,  2006.  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 as of March 31, 2006  represents  $7,177,243
invested in U.S.  government  securities in an amount  sufficient to provide for
the payment of three  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 one year. 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. The restricted cash balance at December 31, 2005
is comprised of $7,140,020 invested in U.S.  government  securities in an amount
sufficient  to provide for the payment of four  semi-annual  scheduled  interest
payments on the Company's  outstanding Notes, and $6,564,000 of cash invested in
cash  equivalents as collateral  for a one year letter of credit.  The letter of
credit was  obtained  in  connection  with one of the  Company's  long-term  rig
contracts.  The  collateral  for this letter of credit was  released  during the
first quarter of 2006 in connection with the Company's  credit facility  further
described in Note 5.

                                       6


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.

Property, Plant and Equipment

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

Depletion of exploration  and development  costs and  depreciation of production
equipment is computed using the units of production  method based upon estimated
proved oil and gas reserves.  The costs of unproved properties are withheld from
the depletion base until it is determined  whether or not proved reserves can be
assigned  to  the  properties.   The  properties  are  reviewed   quarterly  for
impairment.

Total well  costs are  transferred  to the  depletable  pool even when  multiple
targeted  zones have not been fully  evaluated.  For depletion and  depreciation
purposes,  relative volumes of oil and gas production and reserves are converted
at the energy  equivalent  rate of six thousand cubic feet of natural gas to one
barrel of crude oil.

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




                                       7




Wells in Progress

Wells in progress  at March 31, 2006  represent  the costs  associated  with the
drilling  of two wells in the  Riverbend  area of Utah.  Since the wells had not
reached  total  depth as of March 31,  2006,  they were  classified  as wells in
progress and were withheld from the depletion  calculation  and the ceiling test
until the second  quarter of 2006 when the wells  reached  total  depth and were
cased.

Debt Issuance Costs

Debt  issuance  costs as of March  31,  2006  represent  the costs  incurred  in
connection  with the Company's  credit  facility,  further  described in Note 5.
These costs will be amortized on the straight -line method over five years.

Asset Retirement Obligation

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

                                                 Three Months Ended March 31,
                                                     2006                2005

        Balance beginning of period                $223,947          $108,566
          Liabilities incurred                       14,384            10,156
          Liabilities settled                             -                 -
          Revisions in estimated cash flows               -                 -
          Accretion expense                           5,338             2,640
                                                    --------         ---------
        Balance end of period                     $ 243,669         $ 121,362
                                                  ==========        =========


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


                                       8


shares  outstanding during the reporting period. The shares of restricted common
stock  granted to certain  officers,  directors and employees of the Company are
included in the computation  only after the shares become fully vested.  Diluted
net income per common share  includes the  potential  dilution  that could occur
upon exercise of the options to acquire common stock computed using the treasury
stock method which  assumes that the increase in the number of shares is reduced
by the number of shares  which could have been  repurchased  by the Company with
the proceeds  from the exercise of the options  (which were assumed to have been
made at the  average  market  price of the common  shares  during the  reporting
period).  The 5.50%  Convertible  Senior  Notes due 2011 (the  "Notes")  and the
outstanding  common stock  options 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.

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.

Off  Balance   Sheet   Arrangements

The Company has no off balance sheet arrangements.

NOTE 3 - STOCK BASED COMPENSATION

Gasco  has  followed  Accounting   Principles  Board  ("APB")  Opinion  No.  25,
"Accounting for Stock Issued to Employees", and related interpretations, through
December  31,  2005 which  resulted  in the  accounting  for grants of awards to
employees at their intrinsic  value in the  consolidated  financial  statements.
Accordingly,   Gasco  has  recognized  compensation  expense  in  the  financial
statement  for awards  granted to  consultants  which must be  re-measured  each
period under the mark-to-market.  Gasco had previously adopted the provisions of
FAS No. 123,  "Accounting for Stock-Based  Compensation",  as amended by FAS No.
148,  "Accounting for Stock-Based  Compensation  --Transition  and  Disclosure",
through disclosure only.

On January 1, 2006,  Gasco adopted FAS No. 123(R),  "Accounting  for Stock-Based
Compensation,"  using the  modified  prospective  method,  which  results in the
provisions of FAS 123(R) being applied to the consolidated  financial statements
on a  going-forward  basis.  Prior  periods have not been  restated.  FAS 123(R)
requires   companies   to  recognize   share-based   payments  to  employees  as
compensation  expense on a fair value method.  Under the fair value  recognition
provisions of FAS 123(R), stock-based compensation cost is measured at the grant
date based on the fair value of the award and is  recognized as expense over the
service  period,  which  generally  represents the vesting  period.  The expense
recognized  over the  service  period is  required to include an estimate of the
awards  that  will be  forfeited.  Previously,  Gasco  recorded  the  impact  of
forfeitures  as they occurred.  Gasco is assuming no  forfeitures  going forward


                                       9


based on the Company's historical forfeiture experience. The fair value of stock
options is calculated using the Black-Scholes  option-pricing model and the fair
value of restricted  stock is based on the fair market value of the stock on the
date of grant.  In addition,  the previously  recognized  unearned  compensation
balance  of  $443,579,  as of the date of  adoption,  which  was  included  as a
component of  stockholders'  equity,  was  reclassified  to  additional  paid-in
capital.

As of March 31, 2006,  options to purchase an  aggregate of 8,599,334  shares of
the  Company's  common  stock  and  796,069  shares  of  restricted  stock  were
outstanding.  These options were granted during 2005,  2004, 2003, 2002 and 2001
to the Company's employees, directors and consultants at exercise prices ranging
from $1.00 to $7.39 per share. The options vest at varying  schedules within two
years of their grant date and  typically  expire within ten years from the grant
date.  Stock-based  employee  compensation  expense was $981,816 and stock-based
non-employee  compensation  costs were $165,360  before tax for the three months
ending  March 31,  2006.  Of this  amount,  $7,601 was expensed and $157,759 was
capitalized.  Stock-based employee  compensation expense granted to employees of
the Company of $106,713 and $27,656 was charged to  operations  during the three
months  ending  March 31,  2005 and March 31,  2004,  respectively.  Stock-based
non-employee  compensation  expense  granted to  consultants  of the  Company of
$18,687 was charged to operations during the three months ending March 31, 2005.

For the  three  months  ended  March 31,  2006  under FAS  123(R),  the  Company
capitalized  $157,759 of  non-employee  compensation  expense as proved property
costs related to our drilling projects in the consolidated  balance sheets.  The
following  table  presents  share-based  compensation  expenses  included in the
Company's consolidated statement of operations:

      Share-based compensation expense before tax               $989,417

      Income tax benefit                                        (195,446)

      Net stock-based compensation expense                       793,971


Gasco had  previously  adopted the  provisions of FAS No. 123,  "Accounting  for
Stock-Based   Compensation",   as  amended  by  FAS  No.  148,  "Accounting  for
Stock-Based Compensation --Transition and Disclosure", through disclosure only.

The following table  illustrates the effect on net income and earnings per share
for the three months ended March 31, 2005 as if the Company had applied the fair
value recognition provisions of FAS No. 123(R) to stock based employee awards.



                                                         For the Three Months Ended March 31,
- ----------------------------------------------------- --------------------- ------------------
                                                              2005                2004
- ----------------------------------------------------- --------------------- ------------------
Net loss attributable to common shareholders:

                                                                         
As reported                                               $(1,707,290)         $(578,079)

Add: Stock-based employee compensation included in
   net loss (a)                                             106,713              27,656

Less: Stock based employee compensation determined
   under the fair value based method                       (376,872)            (145,193)

Pro forma                                                 $(1,977,449)         $(695,616)

Net loss per common share:

As reported                                                 $(0.02)              $(0.01)

Pro forma                                                    (0.03)               (0.01)



                                       10


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

The Company  uses the  Black-Scholes  option-pricing  model to estimate the fair
value of the options at the grant date.  There were no option  grants during the
three  months ended March 31, 2006.  The fair values of options  granted  during
2005 and 2004 were calculated using the following weighted-average 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

The  weighted  average  grant-date  fair value of options  granted to  employees
during 2005 and 2004 was $2.25 and $1.28, respectively.

The  expected  stock  price  volatility  assumption  was  determined  using  the
historical  volatility of the  Company's  common stock over the expected life of
the option.

Stock Options

The following table summarizes the stock option activity in the equity incentive
plans from January 1, 2006 through March 31, 2006:


                                                                Weighted-Average
                                              Stock Options      Exercise Price
      ---------------------------------- -------------------- ------------------

      Outstanding at January 1, 2006            8,812,667              $2.29
      ---------------------------------- -------------------- ------------------

      Granted                                       -                    -
      ---------------------------------- -------------------- ------------------

      Exercised                                  196,665               $2.83
      ---------------------------------- -------------------- ------------------

      Forfeited                                   16,668               $3.39
      ---------------------------------- -------------------- ------------------

      Cancelled                                     -                    -
      ---------------------------------- -------------------- ------------------

      Outstanding at March 31, 2006             8,599,334              $2.28
      ---------------------------------- -------------------- ------------------

      Exercisable at March 31, 2006             6,974,685              $2.03
      ---------------------------------- -------------------- ------------------




                                       11




The following table summarizes information related to the outstanding and vested
options as of March 31, 2006:

                                    Outstanding Options       Vested options
- -------------------------------- ----------------------- --------------------

Number of shares                         8,599,334              6,974,685
- -------------------------------- ----------------------- --------------------

Weighted Average Remaining
   Contractual Life                        6.71                    6.16
- -------------------------------- ----------------------- --------------------

Weighted Average Exercise Price            $2.28                  $2.03
- -------------------------------- ----------------------- --------------------

Aggregate intrinsic value               $28,588,511            $24,900,523
- -------------------------------- ----------------------- --------------------

The aggregate  intrinsic  value in the table above  represents  the total pretax
intrinsic value,  based on the Company's  closing common stock price of $5.60 as
of March 31, 2006,  which would have been received by the option holders had all
option holders exercised their options as of that date.

The following  table  summarizes  the  non-vested  stock option  activity in the
equity incentive plans from January 1, 2006 through March 31, 2006:

                                                                Weighted-Average
                                               Stock Options     Exercise Price
- -------------------------------------------- ------------------- ---------------
- -------------------------------------------- ------------------- ---------------
Nonvested stock options at January 1, 2006       2,238,386        $2.42
- -------------------------------------------- ------------------- ---------------
- -------------------------------------------- ------------------- ---------------
Granted                                              -              -
- -------------------------------------------- ------------------- ---------------
- -------------------------------------------- ------------------- ---------------
Forfeited                                          16,668         $3.39
- -------------------------------------------- ------------------- ---------------
- -------------------------------------------- ------------------- ---------------
Vested                                            597,069         $3.00
- -------------------------------------------- ------------------- ---------------
- -------------------------------------------- ------------------- ---------------
Nonvested stock options at March 31, 2006        1,624,649        $3.33
- -------------------------------------------------------------- -----------------

The total  intrinsic  value of options  exercised  during the three months ended
March  31,  2006,  2005,  and  2004  was  $593,783,   $1,959,886,  and  $26,335,
respectively. The total cash received from employees as a result of stock option
exercises  during  the three  months  ended  March 31,  2006,  2005 and 2004 was
approximately $557,457, $1,388,910 and $33,336, respectively. In connection with
these exercises,  the tax benefits potentially realizable by the Company for the
three months ended March 31, 2006,  2005, and 2004 was $207,824,  $685,960,  and
$9,217,  respectively.  The Company is currently in an NOL position;  therefore,
the tax  benefit  associated  with the  exercise  of these  options has not been
realized.

The total fair value of the shares  vested  during the three  months ended March
31, 2006, 2005, and 2004 was $1,319,350, $253,338, and $65,232, respectively.

The Company  settles  employee  stock option  exercises with newly issued common
shares.
As of March 31, 2006,  there was $3,834,828 of total  unrecognized  compensation
cost related to non-vested  options granted under the Company's equity incentive
plans. That cost is expected to be recognized over a weighted-average  period of
0.57 years.

                                       12


Restricted Stock

The following  table  summarizes the  restricted  stock activity from January 1,
2006 through March 31, 2006:

                                                           Weighted-Average Fair
                                         Restricted Stock        Value
- ----------------------------------- ---------------------- --------------------
Outstanding at January 1, 2006               796,569             $1.40
- ----------------------------------- ---------------------- --------------------
Granted                                         -                  -
- ----------------------------------- ---------------------- --------------------
Vested                                          -                  -
- ----------------------------------- ---------------------- --------------------
Forfeited                                      500               $7.29
- ----------------------------------- ---------------------- --------------------
Outstanding at March 31, 2006                796,069             $1.40
- -------------------------------------------------------------------------------

As of March 31, 2006, there was $331,139 of total unrecognized compensation cost
related to non-vested  restricted stock granted under the Company's stock plans.
That cost is expected to be recognized  over a  weighted-average  period of 1.78
years.

NOTE 4 - STOCK TRANSACTIONS

During  January  2006,  certain  holders of the  Company's  Series B Convertible
Preferred  Stock  ("Preferred  Stock")  converted  the  remaining  763 shares of
Preferred Stock outstanding into 479,599 shares of common stock.

During the first  three  months of 2006 the  Company  issued  196,665  shares of
common stock in  connection  with the exercise of options to purchase  shares of
common stock at strike  prices  ranging from $1.61 per common share to $3.39 per
common share for total proceeds of $557,457.

NOTE 5 - CREDIT FACILITY

On March 29, 2006, Gasco and certain of its subsidiaries, as guarantors, entered
into a $250 million  Credit  Agreement  (the "Credit  Agreement")  with JPMorgan
Chase Bank, N.A., as  Administrative  Agent and the other lenders named therein.
Borrowings  made under the Credit  Agreement are guaranteed by our  subsidiaries
and secured by a pledge of the capital stock of our  subsidiaries  and mortgages
on  substantially  all of our oil & gas properties.  We did not borrow any funds
under the Credit Agreement at the time of its execution.

The initial  aggregate  commitment of the lenders under the Credit  Agreement is
$250,000,000,  subject  to a  borrowing  base  which has  initially  been set at
$17,000,000.  The Credit Agreement also provides for a $10,000,000  sublimit for
letters of credit which we may use for general corporate  purposes.  As of March
31, 2006 there were no loans outstanding, however, a $6,564,000 letter of credit
is considered  usage for purposes of  calculating  availability  and  commitment
fees.  Our  aggregate  borrowings  and  outstanding  letters of credit under the
Credit  Agreement  may not at any time exceed the  borrowing  base.  Interest on
borrowings  is payable  monthly  and  principal  is due at maturity on March 29,
2010.

                                       13


Interest on borrowings under the Credit Agreement  accrues at variable  interest
rates at either,  at our election,  a Eurodollar rate or an alternate base rate.
The Eurodollar rate is calculated as LIBOR plus an applicable margin that varies
from 1.25% (for periods in which we have utilized less than 50% of the borrowing
base) to 2.00% (for  periods in which we have  utilized  greater than 90% of the
borrowing base). The alternate base rate is calculated as (1) the greater of (a)
the Prime Rate or (b) the Federal Funds  Effective  Rate plus 1/2%,  plus (2) an
applicable  margin that varies  from 0% (for  periods in which we have  utilized
less than 50% of the  borrowing  base) to 0.75%  (for  periods  in which we have
utilized  greater  than 90% of the  borrowing  base).  We elect the basis of the
interest rate at the time of each  borrowing.  In addition,  we are obligated to
pay a commitment fee under the Credit Agreement  quarterly in arrears based on a
percentage  multiplied by the daily amount that the aggregate commitments exceed
borrowings under the agreement.  The commitment fee percentage varies from 0.30%
to 0.50% based on the percentage of the borrowing base utilized.

The Credit Agreement requires us to comply with financial covenants that require
us to  maintain  (1) a Current  Ratio  (defined  as current  assets  plus unused
availability under the Credit Facility divided by current liabilities  excluding
the  current  portion of the  Credit  Facility),  determined  at the end of each
quarter,  of not be less than  1.0:1;  and (2) a ratio of Senior Debt to EBITDAX
(as such terms are defined in the Credit  Agreement) for the most recent quarter
multiplied  by four to be  greater  than  3.5:1  for  each  fiscal  quarter.  In
addition,  the Credit Agreement  contains covenants that restrict our ability to
incur other indebtedness,  create liens or sell our assets, pay dividends on our
common stock and make certain investments.

The  Company  incurred  $208,051 in debt  issuance  costs  associated  with this
facility.  These  costs  have  been  recorded  as an asset  in the  accompanying
financial  statements and will be amortized using the straight-line  method over
five  years.  The  credit  facility  is  available  to  provide  funds  for  the
exploration,  development  and/or  acquisition  of oil  and gas  properties,  to
refinance  existing  indebtedness  and for  working  capital  and other  general
corporate purposes.  The Credit Agreement provides for semi-annual evaluation of
the borrowing  base,  which will be determined as a percentage of the discounted
present value of the Company's oil and natural gas reserves.

NOTE 6 - UNPROVED OIL AND GAS PROPERTIES

The following table sets forth a summary of oil and gas property costs not being
depleted as of December 31, 2005, by the year in which such costs were incurred,
and related transfers to proved property and sales.



                           Balance                 Costs Incurred During Years Ended December 31,
                                         -------------------------------------------------------------------
                            12/31/05            2005              2004            2003            Prior
                           --------            ----              ----            ----             -----

                                                                                 
Acquisition costs           $18,804,067          $ 283,114      $5,400,264         $284,653     $12,836,036
Exploration costs             2,874,090            791,914         219,936          667,850       1,194,390
Transfer of costs to proved  (7,526,343)        (5,372,544)       (382,909)      (1,725,000)        (45,890)
Sales                          (828,102)          (828,102)              -                -               -
                           ------------       ------------      ----------      ------------    -----------
        Total              $ 13,323,712      $ (5,125,618)     $ 5,237,291      $ (772,497)     $13,984,536
                           ============      =============     ===========      ===========     ===========


                                       14


The Company's drilling activities are located primarily in the Riverbend Area of
Utah,  and the Company plans to drill  approximately  32 gross (15 net) wells in
this area  during  2006.  The  Company  also plans to drill up to three wells in
Wyoming during 2006 and continues to consider several additional options for its
Wyoming  acreage such as the  farm-out of some of its acreage and other  similar
type arrangements.  The Company entered into a farm-out agreement under which an
unrelated  entity has committed to drill one well on its acreage in  California.
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.

NOTE 7 - STATEMENT OF CASH FLOWS

During the three months ended March 31, 2006, 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 $14,384.

     -    Stock based compensation of $157,759 capitalized as proved property.

     -    Additions to oil and gas  properties  included in accrued  expenses of
          $1,483,758.

     -    Conversion  of 763 shares of Preferred  Stock into  479,599  shares of
          common stock.

     -    Write-off of fully depreciated furniture and fixtures of $2,592.

During the three months ended March 31, 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 $10,156.

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

There was no cash paid for  interest  or income  taxes  during the three  months
ended March 31, 2006 and 2005.


NOTE 8 - 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 Subidiaries.

                                       15





                                                   Condensed Consolidating Balance Sheet
                                                            As of March 31, 2006
                                                                (Unaudited)
                                                                                          Guarantor
                                                    Parent         Subsidiaries      Eliminations      Consolidated
ASSETS
CURRENT ASSETS
                                                                                              
  Cash and cash equivalents                       $ 38,962,560          $1,445,902          $     -       $ 40,408,462
  Restricted investment                              3,575,000                   -                -          3,575,000
  Short-term investments                            30,000,000                   -                -         30,000,000
  Accounts receivable                                        -           5,478,399                -          5,478,399
  Inventory                                                  -           4,572,897                -          4,572,897
  Prepaid expenses                                     543,137                   -                             543,137
                                                    ----------          ----------         ---------        ----------
          Total                                     73,080,697          11,497,198                -         84,577,895
                                                    ----------          ----------         ---------        ----------
PROPERTY, PLANT AND EQUIPMENT, at cost
  Oil and gas properties (full cost method)
    Proved mineral interests                                 -          95,796,379                -         95,796,379
    Unproved mineral interests                         274,540          13,617,597                -         13,892,137
   Wells in progress                                         -           2,868,283                -          2,868,283
    Gathering assets                                         -           6,243,162                -          6,243,162
    Equipment                                                -           5,306,332                -          5,306,332
  Furniture, fixtures and other                        229,857                                                 229,857
                                                     ---------         -----------          --------       -----------
           Total                                       504,397         123,831,753                -        124,336,150
  Less accumulated depreciation, depletion and
    amortization                                      (57,213)         (9,748,061)                -        (9,805,274)
                                                     ---------         -----------          --------       -----------
           Total                                       447,184         114,083,692                -        114,530,876
                                                     ---------         -----------          --------       -----------
OTHER ASSETS
  Restricted investment                              3,602,243                   -                -          3,602,243
  Deferred financing costs                           2,519,919                   -                -          2,519,919
  Debt issuance costs                                  208,051                   -                -            208,051
                                                     ---------         ------------          --------        ---------
           Total                                     6,330,213                   -                -          6,330,213
                                                     ---------         ------------          --------        ---------
TOTAL ASSETS                                      $ 79,858,094       $ 125,580,890                        $205,438,984
                                                  ============       =============           ========     ============

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
  Accounts payable                                   $ 152,223          $1,014,822           $    -       $  1,167,045
  Revenue payable                                            -           1,326,593                -          1,326,593
  Advances from joint interest owners                        -           3,076,101                -          3,076,101
  Accrued interest                                   1,737,849                   -                -          1,737,849
  Accrued expenses                                     229,000           3,614,141                -          3,843,141
                                                     ---------           ---------           -------        ----------
           Total                                     2,119,072           9,031,657                -         11,150,729
                                                     ---------           ---------           -------        ----------
NONCURRENT LIABILITES
   5.5% Convertible Senior Notes                    65,000,000                   -                -         65,000,000
   Asset retirement obligation                               -             243,669                -            243,669
   Deferred rent expense                                78,343                   -                -             78,343
                                                    ----------             -------           --------       ----------
       Total                                        65,078,343             243,669                -         65,322,012
                                                    ----------             -------           --------       ----------
STOCKHOLDERS' EQUITY
  Common stock                                           8,572                   -                -              8,572
  Other                                             12,652,107         116,305,564                -        128,957,671
                                                    ----------         -----------           --------      -----------
           Total                                    12,660,679         116,305,564                -        128,966,243
                                                    ----------         -----------           --------      -----------
TOTAL LIABILITIES AND STOCKHOLDERS'
   EQUITY                                          $79,858,094        $125,580,890           $    -      $ 205,438,984
                                                   ===========        ============           ========    =============






                                       16









                                                   Condensed Consolidating Balance Sheet
                                                          As of December 31, 2005
                                                                (Unaudited)
                                                                    Guarantor
                                                   Parent         Subsidiaries      Eliminations      Consolidated
ASSETS
CURRENT ASSETS
                                                                                             
  Cash and cash equivalents                       $ 59,314,343         $3,347,025          $     -       $ 62,661,368
  Restricted investment                             10,139,000                  -                -         10,139,000
  Short-term investments                            15,000,000                  -                -         15,000,000
  Accounts receivable                                        -          4,907,192                -          4,907,192
  Inventory                                                  -          1,182,982                -          1,182,982
  Prepaid expenses                                     645,229                325                             645,554
                                                    ----------          ---------           --------       ----------
          Total                                     85,098,572          9,437,524                -         94,536,096
                                                    ----------          ---------           --------       ----------
PROPERTY, PLANT AND EQUIPMENT, at cost
  Oil and gas properties (full cost method)
    Proved mineral interests                                 -         83,972,300                -         83,972,300
    Unproved mineral interests                         274,540         13,049,172                -         13,323,712
    Gathering assets                                         -          4,831,050                -          4,831,050
    Equipment                                                -          5,148,388                -          5,148,388
  Furniture, fixtures and other                        175,607               -                   -            175,607
                                                       -------        -----------            -------      -----------
           Total                                       450,147        107,000,910                -        107,451,057
  Less accumulated depreciation, depletion and
    amortization                                       (46,064)        (6,940,598)               -         (6,986,662)
                                                      --------        -----------            ---------    -----------
           Total                                       404,083        100,060,312                -        100,464,395
                                                      --------        -----------            --------     -----------
OTHER ASSETS
  Restricted investment                              3,565,020                  -                -          3,565,020
  Deferred financing costs                           2,634,461                                              2,634,461
  Intercompany                                     103,081,444      (103,081,444)                -                  -
                                                   -----------      -------------             --------      ---------
           Total                                   109,280,925      (103,081,444)                -          6,199,481
                                                   -----------      -------------             --------      ---------
TOTAL ASSETS                                     $ 194,783,580       $  6,416,392            $           $201,199,972
                                                 =============       ============             =======    ============

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
  Accounts payable                                   $ 661,307          $ 246,465           $    -         $  907,772
  Revenue payable                                            -          1,658,141                -          1,658,141
  Advances from joint interest owners                        -          2,476,080                -          2,476,080
  Accrued interest                                     844,098                  -                -            844,098
  Accrued expenses                                     507,066          2,063,981                -          2,571,047
                                                     ---------          ---------             ------        ---------
           Total                                     2,012,471          6,444,667                -          8,457,138
                                                     ---------         ----------             ------        ---------
NONCURRENT LIABILITES
   5.5% Convertible Senior Notes                    65,000,000                  -                -         65,000,000
   Asset retirement obligation                               -            223,947                -            223,947
   Deferred rent expense                                78,727                  -                -             78,727
                                                    ----------          ---------             -------      ----------
       Total                                        65,078,727            223,947                -         65,302,674
                                                    ----------          ---------             -------      ----------
STOCKHOLDERS' EQUITY
  Series B Convertible Preferred stock                       1                  -                -                  1
  Common stock                                           8,504                  -                -              8,504
  Other                                            127,683,877          (252,222)                -        127,431,655
                                                   -----------          ---------            -------      -----------
           Total                                   127,692,382          (252,222)                -        127,440,160
                                                   -----------         ----------            -------      -----------
TOTAL LIABILITIES AND STOCKHOLDERS'
   EQUITY                                         $194,783,580        $ 6,416,392           $    -      $ 201,199,972
                                                  ============        ===========           =======      =============





                                       17










                                                  Consolidating Statements of Operations
                                                               (Unaudited)

For the Three Months Ended March 31, 2006                              Guarantor
                                                      Parent          Subsidiaries      Eliminations      Consolidated
REVENUES
                                                                                             
  Oil and gas                                          $    -         $ 5,929,677          $     -       $ 5,929,677
  Gathering                                                 -           1,027,339        (544,200)           483,139
  Interest income                                     846,679                  27                -           846,706
                                                      -------           ---------        ----------        ---------
          Total                                       846,679           6,957,043        (544,200)         7,259,522
                                                      -------           ---------        ----------        ---------

OPERATING EXPENSES
  Lease operating                                           -           1,074,215        (544,200)           530,015
  Gathering operations                                      -             387,793                -           387,793
  Depletion, depreciation and amortization             13,741           2,812,801                -         2,826,542
  General and administrative                        2,684,036                   -                -         2,684,036
  Interest expense                                  1,008,293                   -                          1,008,293
                                                    ---------           ---------       -----------        ---------
           Total                                    3,706,070           4,274,809        (544,200)         7,436,679
                                                    ---------           ---------        ---------         ---------

NET INCOME (LOSS)                                 (2,859,391)           2,682,234                -         (177,157)
Preferred stock dividends                             (1,393)                   -                -           (1,393)
                                                   ----------          ----------         --------        ----------
NET INCOME (LOSS) ATTRIBUTABLE TO
  COMMON STOCKHOLDERS                           $ (2,860,784)          $2,682,234           $    -       $ (178,550)
                                                =============          ==========           ======       ===========

For the Three Months Ended March 31, 2005                             Guarantor
                                                      Parent          Subsidiaries      Eliminations      Consolidated
REVENUES
  Oil and gas                                         $     -          $  791,527          $     -        $  791,527
  Gathering                                                 -             133,767                -           133,767
  Interest income                                     360,053                   -                            360,053
                                                      -------             -------          ---------       ---------
          Total                                       360,053             925,294                -         1,285,347
                                                      -------             -------          ---------       ---------
OPERATING EXPENSES
  Lease operating                                           -             156,432                -           156,432
  Gathering operations                                      -             224,747                -           224,747
  Depletion, depreciation and amortization             11,401             360,835                -           372,236
  General and administrative                        1,223,798                   -                -         1,223,798
  Interest expense                                  1,008,262                   -                -         1,008,262
                                                    ---------             -------           ---------      ---------
           Total                                    2,243,461             742,014                -         2,985,475
                                                    ---------             -------           ---------      ---------
NET INCOME (LOSS)                                 (1,883,408)             183,280                -
                                                                                                         (1,700,128)
Preferred stock dividends                             (7,162)                  -                 -           (7,162)
                                                   ----------             -------            ---------    ----------
NET INCOME (LOSS) ATTRIBUTABLE TO
   COMMON STOCKHOLDERS                          $ (1,890,570)       $     183,280          $     -      $(1,707,290)
                                                =============       =============          ==========   ============







                                       18











                                                 Consolidating Statements of Cash Flows
                                                               (Unaudited)

For the Three Months Ended March 31, 2006                                    Guarantor
                                                             Parent          Subsidiaries      Eliminations     Consolidated

                                                                                                      
CASH FLOWS FROM OPERATING ACTIVITIES                        $ (882,103)         $1,986,192         $     -        $1,104,089

CASH FLOWS FROM INVESTING ACTIVITIES
  Cash paid for furniture, fixtures and other                  (56,843)                  -               -          (56,843)
  Cash paid for acquisitions, development and exploration             -       (15,174,942)               -      (15,174,942)
  Investment in sale of short-term investments             (15,000,000)                  -               -      (15,000,000)
  Cash designated as restricted                                (37,223)                  -               -          (37,223)
  Cash undesignated as restricted                             6,564,000                                            6,564,000
                                                            -----------        -------------      ----------    ------------
               Net cash used in investing activities        (8,530,066)       (15,174,942)               -      (23,705,008)
                                                            -----------       ------------        ----------    ------------
CASH FLOWS FROM FINANCING ACTIVITIES
  Preferred dividends                                           (1,393)                  -               -           (1,393)
  Exercise of options to purchase common stock                  557,457                  -               -           557,457
  Cash paid for debt issuance costs                           (208,051)                                            (208,051)
  Intercompany                                             (11,287,627)         11,287,627               -                 -
                                                           ------------         ----------          -------         --------
    Net cash provided by (used in) financing activities     (10,939,614)         11,287,627               -           348,013
                                                           ------------         ----------          --------        --------
NET DECREASE IN CASH AND CASH
    EQUIVALENTS                                            (20,351,783)        (1,901,123)               -      (22,252,906)
CASH AND CASH EQUIVALENTS:

    BEGINNING OF PERIOD                                      59,314,343          3,347,025                        62,661,368
                                                             ----------          ---------         ---------      ----------
    END OF PERIOD                                          $ 38,962,560         $1,445,902        $      -       $40,408,462
                                                           ============         ==========         =========     ===========

For the Nine Months Ended March 31, 2005                                     Guarantor
                                                           Parent          Subsidiaries      Eliminations     Consolidated
CASH FLOWS USED IN OPERATING ACTIVITIES
                                                           $(1,255,382)     $      735,330  $           -        $ (520,052)
CASH FLOWS FROM INVESTING ACTIVITIES
  Cash paid for furniture, fixtures and other                  (44,522)                  -               -          (44,522)
  Cash paid for acquisitions, development and exploration             -        (6,639,094)               -       (6,639,094)
  Proceeds from property sales                                        -            828,102               -           828,102
  Proceeds from sale of short-term investments                5,000,000                  -               -         5,000,000
  Cash designated as restricted                               (105,617)                  -               -         (105,617)
                                                              ---------         ----------       -----------       ---------
               Net cash provided by (used in) investing
                   activities                                 4,849,861        (5,810,992)               -         (961,131)
                                                              ---------        -----------       -----------       ---------
CASH FLOWS FROM FINANCING ACTIVITIES
  Preferred dividends                                           (6,809)                  -               -           (6,809)
  Intercompany                                              (2,715,654)          2,715,654               -                 -
                                                            -----------         ----------        ----------       ---------
  Net cash provided by financing activities                 (2,722,463)          2,715,654               -           (6,809)
                                                            -----------         ----------        ----------         -------
NET DECREASE IN CASH AND CASH
   EQUIVALENTS                                                  872,016        (2,360,008)               -       (1,487,992)
CASH AND CASH EQUIVALENTS:

    BEGINNING OF PERIOD                                      23,357,073          2,360,008               -        25,717,081
                                                             ----------         ----------           ---------    ----------
    END OF PERIOD                                           $24,229,089         $       -          $     -      $ 24,229,089
                                                            ===========         ==========         =======      ============


                                       19



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  Energy,  Inc.  ("Gasco" or "the  Company") is a natural gas and petroleum
exploitation,  development  and  production  company  engaged  in  locating  and
developing  hydrocarbon  resources,  primarily in the Rocky Mountain region. Our
principal   business   strategy  is  to  enhance   stockholder  value  by  using
technologies  new to a specific  area to  generate  and  develop  high-potential
exploitation  resources in this area. Our 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. We are currently  focusing our drilling efforts in the Riverbend Project
located  in the  Uinta  Basin  of  northeastern  Utah,  targeting  the  Wasatch,
Mesaverde and Blackhawk formations.

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  2005 and  through  the  first  quarter  of 2006 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  resulting from
the higher oil and gas prices has  decreased the  availability  of drilling rigs
and experienced  personnel in this area and may continue to do so in the future.
The  Company  also  continues  to incur  higher  drilling  and  operating  costs
resulting  from  the  increased  fuel and  steel  costs  and from the  increased
drilling activity in this area.

Recent Developments

During the three  months ended March 31,  2006,  the Company  spudded five gross
wells  (approximately  3.4 net wells) and reached total depth on six gross wells
(approximately  3.5 net wells) in the Riverbend area. We also conducted  initial
completion  operations on four wells and re-entered  seven wells to complete pay
zones that were behind pipe.  As of March 31, 2006,  we operated 45 gross wells.
Two additional wells are awaiting completion activities. We currently have three
drilling rigs operating in the Uinta Basin Riverbend  project area and expect to
take delivery of our fourth rig in June 2006.

On March 29, 2006, Gasco and certain of its subsidiaries, as guarantors, entered
into a $250 million  Credit  Agreement  (the "Credit  Agreement")  with JPMorgan
Chase Bank, N.A., as  Administrative  Agent and the other lenders named therein.
Borrowings  made under the Credit  Agreement are guaranteed by our  subsidiaries


                                       20


and secured by a pledge of the capital stock of our  subsidiaries  and mortgages
on  substantially  all of our oil & gas properties.  We did not borrow any funds
under the Credit Agreement at the time of its execution.

The initial  aggregate  commitment of the lenders under the Credit  Agreement is
$250,000,000,  subject  to a  borrowing  base  which has  initially  been set at
$17,000,000.  The Credit Agreement also provides for a $10,000,000  sublimit for
letters of credit which we may use for general corporate  purposes.  As of March
31, 2006 there were no loans outstanding, however, a $6,564,000 letter of credit
is considered  usage for purposes of  calculating  availability  and  commitment
fees.  Our  aggregate  borrowings  and  outstanding  letters of credit under the
Credit  Agreement  may not at any time exceed the  borrowing  base.  Interest on
borrowings  is payable  monthly  and  principal  is due at maturity on March 29,
2010.

Interest on borrowings under the Credit Agreement  accrues at variable  interest
rates at either,  at our election,  a Eurodollar rate or an alternate base rate.
The Eurodollar rate is calculated as LIBOR plus an applicable margin that varies
from 1.25% (for periods in which we have utilized less than 50% of the borrowing
base) to 2.00% (for  periods in which we have  utilized  greater than 90% of the
borrowing base). The alternate base rate is calculated as (1) the greater of (a)
the Prime Rate or (b) the Federal Funds  Effective  Rate plus 1/2%,  plus (2) an
applicable  margin that varies  from 0% (for  periods in which we have  utilized
less than 50% of the  borrowing  base) to 0.75%  (for  periods  in which we have
utilized  greater  than 90% of the  borrowing  base).  We elect the basis of the
interest rate at the time of each  borrowing.  In addition,  we are obligated to
pay a commitment fee under the Credit Agreement  quarterly in arrears based on a
percentage  multiplied by the daily amount that the aggregate commitments exceed
borrowings under the agreement.  The commitment fee percentage varies from 0.30%
to 0.50% based on the percentage of the borrowing base utilized.

The Credit Agreement requires us to comply with financial covenants that require
us to  maintain  (1) a Current  Ratio  (defined  as current  assets  plus unused
availability under the Credit Facility divided by current liabilities  excluding
the  current  portion of the  Credit  Facility),  determined  at the end of each
quarter,  of not be less than  1.0:1;  and (2) a ratio of Senior Debt to EBITDAX
(as such terms are defined in the Credit  Agreement) for the most recent quarter
multiplied  by four to be  greater  than  3.5:1  for  each  fiscal  quarter.  In
addition,  the Credit Agreement  contains covenants that restrict our ability to
incur other indebtedness,  create liens or sell our assets, pay dividends on our
common stock and make certain investments.

The  Company  incurred  $208,051 in debt  issuance  costs  associated  with this
facility.  These  costs  have  been  recorded  as an asset  in the  accompanying
financial  statements and will be amortized using the straight-line  method over
five  years.  The  credit  facility  is  available  to  provide  funds  for  the
exploration,  development  and/or  acquisition  of oil  and gas  properties,  to
refinance  existing  indebtedness  and for  working  capital  and other  general
corporate purposes.  The Credit Agreement provides for semi-annual evaluation of
the borrowing  base,  which will be determined as a percentage of the discounted
present value of the Company's oil and natural gas reserves.




                                       21




Oil and Gas Production Summary

The following  table  presents the Company's  production  and price  information
during the three  months  ended March 31, 2006 and 2005.  The Mcfe  calculations
assume a conversion of 6 Mcf for each Bbl of oil.

                                                   For the Three Months Ended
                                                          March 31,
                                                      2006              2005
                                                  -----------     ------------

       Natural gas production (Mcf)                  876,571          137,838
       Average sales price per Mcf                     $6.50            $5.19

       Oil production (Bbl)                            4,074            1,549
       Average sales price per Bbl                    $57.08           $49.58

       Production (Mcfe)                             901,015          147,132


During  the  three  months  ended  March 31,  2006,  the  Company's  oil and gas
production  increased  by  approximately  512%  primarily  due to the  Company's
drilling  projects,  completions,  and recompletions that took place during 2005
and 2006.  The increased  production was partially  offset 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 three months ended March 31, 2006 and 2005.

                                                  For the Three Months Ended
                                                           March 31,
                                               ---------------------------------
                                                      2006          2005
                                                      ----          ----

Net cash provided by (used in) operations       $ 1,104,089     $ (520,052)
Net cash used in investing activities          (23,705,008)       (961,131)
Net cash provided by (used in) financing
  activities                                       348,013         (6,809)
Net decrease in cash                           (22,252,906)     (1,487,992)

The increase in cash provided by  operations  from 2005 to 2006 is primarily due
to a 512% increase in oil and gas production, a 25% increase in gas prices and a
15%  increase in oil prices.  The  production  increase is due to the  Company's
drilling activity during 2005 and 2006.

The Company's investing  activities during the three months ended March 31, 2006
and  2005  related  primarily  to  the  Company's  development  and  exploration
activities.   The  2006  activity  also  included   investments   in  short-term
investments of $15,000,000.  The 2005 investing activities were partially offset


                                       22


by sales proceeds of $828,102 and proceeds from the Company's sale of short-term
investments of $5,000,000. The remaining investing activity during 2006 and 2005
consisted of changes in our restricted investments.

The financing  activity  during 2006 includes the exercise of 196,665 options to
purchase  Gasco common stock for  proceeds of $557,457  partially  offset by the
payment of cash for debt issuance costs of $208,051 and the payment of preferred
dividends of $1,393.  The financing activity during 2005 represented the payment
of preferred dividends of $6,809.

Capital Budget

The Board of  Directors  of Gasco  approved a budget of $80 million for our 2006
capital expenditure  program.  The program will primarily cover the drilling and
completion  of  approximately  32 gross  wells (15 net  wells) on our  Riverbend
Project and the drilling  and  completion  of up to three wells in Wyoming.  The
budget also includes  expenditures for the  installation of associated  pipeline
infrastructure, distribution facilities and geophysical operations.

The  budget  will be funded  primarily  from cash on hand,  cash from  operating
activities and borrowings under our credit facility.

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,
consulting agreement and service contracts for the periods specified as of March
31, 2006.




                                                                         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                                     19,712,153       3,575,000        7,150,000       7,150,000         1,837,153
Drilling Rig Contracts *                         43,482,375      19,835,000       17,872,375       5,775,000                 -
Operating Lease - office space                      536,693         113,579          256,174         166,940                 -
Employment Contracts                                391,667         391,667                -               -                 -
Consulting Agreements                               160,000         160,000                -               -                 -
                                                 ----------      ----------       ----------      ----------        ----------
Total Contractual Cash
  Obligations                                  $129,282,888     $24,075,246      $25,278,549     $13,091,940       $66,837,153
                                               ============     ===========      ===========     ===========       ===========


*             The three year drilling  contract for the new-build rig contains a
              provision  for the Company to  terminate  the contract for $12,000
              per day for the number days remaining in the original contract.

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.

                                       23


Critical Accounting Policies and Estimates

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

                  Oil and Gas 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 would be 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 five 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   including   developed   producing,   developed


                                       24


non-producing and undeveloped. 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. For example a decrease in price of $0.10 per Mcf for natural
gas and $1.00 per  barrel of oil would  result in a  decrease  in the  Company's
December  31,  2005  present  value of future  net cash  flows of  approximately
$3,792,200.  In addition, the Company may adjust estimates of proved reserves to
reflect  production  history,  acquisitions,  divestitures,  ownership  interest
revisions,  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.


         Impairment of Long-lived Assets

The cost of the  Company's  unproved  properties  is withheld from the depletion
base  as  described  above,  until  such a time  as the  properties  are  either
developed or abandoned.  These properties are reviewed periodically for possible
impairment. During 2003, the Company's management reviewed the unproved property
located  within  the  state of  Wyoming  and  determined  that it  would  not be
developing  some of the acres that were not considered to be  prospective.  As a
result,  the  Company  estimated  the value of these  acres for the  purpose  of
recording the related impairment.  The impairment was estimated by calculating a
per acre value from the total unproved  costs  incurred for the Wyoming  acreage
divided by the total net acres owned by the Company.  This per acre estimate was
applied to the acres that the Company did not plan to develop to  calculate  the
impairment.  As a result,  $1,725,000 of costs  associated with this acreage was
reclassified  into the full cost pool during the year ended  December  31, 2003.
During the year ended  December 31, 2005,  approximately  $5,300,000 of unproved
lease costs related primarily to expiring acreage in Wyoming was reclassified to
proved  property.  A change in the  estimated  value of the acreage could have a
material impact on the total of the impairment recorded by the Company.


         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.





                                       25





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 Ended
                                                    March 31,
                                              2006             2005

      Natural gas production (Mcf)           876,571         137,838
      Average sales price per Mcf             $ 6.50           $5.19
      Oil production (Bbl)                     4,074           1,549
      Average sales price per Bbl            $ 57.08         $ 49.58
      Production (Mcfe)                      901,015         147,132
      Expenses per Mcfe:
         Lease operating                      $ 0.59          $ 1.06
         Depletion and impairment             $ 3.14          $ 2.53

The First Quarter of 2006 compared to the First Quarter of 2005

Oil and gas  revenue  increased  $5,138,150  during  the first  quarter  of 2006
compared  with  the  first  quarter  of 2005 due to an  increase  in oil and gas
production  of 2,525 bbls and  738,733  Mcf  combined  with an  increase  in the
average oil and gas prices of $7.50 per bbl and $1.31 per Mcf during  2006.  The
$5,138,150  increase  in oil  and  gas  revenue  during  2006  is  comprised  of
$4,945,961 related to the production  increase and $192,189 related to the price
increase.  The production increase is due to the Company's drilling,  completion
and recompletion  activity during 2005 and through the first quarter of 2006 and
is partially offset by normal production declines on all wells.

Gathering income and expense  represents the income earned and expenses incurred
from the Riverbend area pipeline that was constructed by the Company during 2004
and  2005.The  gathering  income and  expenses  have  increased  by $349,372 and
$163,046,  respectively  during the first  quarter of 2006 as compared  with the
first  quarter  of 2005  due to the  increased  production  resulting  from  the
Company's drilling activity in this area.

Interest  income  increased  $486,653  during the first quarter of 2006 compared
with the first quarter of 2005 primarily due to higher interest rates and higher
average cash and cash equivalent and short-term  investment balances during 2006
relating  primarily to the net proceeds of  approximately  $79,000,000  from the
Company's common stock offering during November 2005.

Lease  operating  expense  increased  $373,583  during the first quarter of 2006
compared with the first quarter of 2005 primarily due to the increased number of
producing  wells during 2006  resulting  from the  Company's  drilling  activity
described above.

                                       26


Depletion,  depreciation  and  amortization  expense during the first quarter of
2006 is comprised of  $2,739,000 of depletion  expense  related to the Company's
proved oil and gas properties,  $82,204 of  depreciation  expense related to the
Company's  equipment,  furniture,  fixtures  and  other  assets  and  $5,338  of
accretion  expense  related  the  Company's  asset  retirement  obligation.  The
corresponding  expense  during the first quarter of 2005 consists of $356,000 of
depletion  expense  related  to the  Company's  proved  oil and gas  properties,
$13,596 of depreciation expense related to the Company's  equipment,  furniture,
fixtures and other assets and $2,640 of accretion  expense related the Company's
asset retirement  obligation.  The increase in depletion  expense during 2006 as
compared with 2005 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  $1,460,238  during the first
quarter of 2006 as  compared  with the first  quarter of 2005.  The  increase is
primarily due to an increase in stock based compensation expense of $989,417 due
to the adoption of FAS 123R on January 1, 2006 as further discussed in Note 3 of
the  accompanying   financial  statements,   an  increase  in  compensation  and
consulting  expense of approximately  $250,000 related to the Company's  overall
increased  operational  activity,  approximately  $75,000 in  insurance  expense
related to higher  premiums  during 2006,  $35,000 in fees  associated  with the
Company's audit of internal controls as required under the Sarbanes Oxley Act of
2002,  approximately  $20,000 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.

Interest  expense during 2006 and 2005 consists of interest  expense  related to
the  Company's  outstanding  Convertible  Notes which were issued on October 20,
2004.

Cautionary Statement Regarding Forward-Looking Statements

In the interest of providing the stockholders with certain information regarding
the Company's future plans and operations,  certain statements set forth in this
Form 10-Q relate to management's  future plans and  objectives.  Such statements
are  forward-looking  statements  within  the  meanings  of  Section  27A of the
Securities Act of 1933, as amended,  and Section 21E of the Securities  Exchange
Act of 1934,  as amended.  All  statements  other than  statements of historical
facts  included  in  this  report,  including,  without  limitation,  statements
regarding the Company's future financial position,  business strategy,  budgets,
projected  costs and plans and objectives of management  for future  operations,
are  forward-looking   statements.  In  addition,   forward-looking   statements
generally can be identified by the use of  forward-looking  terminology  such as
"may,"  "will,"  "expect,"  "intend,"   "project,"   "estimate,"   "anticipate,"
"believe,"  or  "continue"  or the  negative  thereof  or  similar  terminology.
Although any forward-looking statements contained in this Form 10-Q or otherwise
expressed  by or on behalf  of the  Company  are,  to the  knowledge  and in the
judgment  of  the  officers  and  directors  of  the  Company,  believed  to  be
reasonable, there can be no assurances that any of these expectations will prove
correct  or  that  any  of  the  actions   that  are  planned   will  be  taken.


                                       27


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.

         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


                                       28


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.

         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.

                                       29


         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.

         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.


                                       30


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.

ITEM 4 - CONTROLS AND PROCEDURES


Our management has evaluated the  effectiveness  of our disclosure  controls and
procedures as of March 31, 2006.  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


                                       31


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 March 31, 2006, that our disclosure  controls and
procedures are effective in achieving that level of reasonable assurance.  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.



                                       32




PART II       OTHER INFORMATION

Item 1 -      Legal Proceedings

              None.

Item 1A -     Risk Factors

              Information   about   material  risks  related  to  the  Company's
              business,  financial condition and results of operations for three
              months ended March 31, 2006, does not materially  differ from that
              set out in Part I, Item 1A of the Company's  Annual Report on 10-K
              for the year ended December 31, 2005.

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).

                                       33


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

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

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

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

          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.

          4.6  Credit  Agreement dated as of March 29, 2006, among Gasco Energy,
               Inc., as Borrower, certain subsidiaries of Gasco Energy, Inc., as
               Guarantors, the Lenders party thereto, JPMorgan Chase Bank, N.A.,
               as  Administrative  Agent and JPMorgan  Securities  Inc., as Sole
               Bookrunner  and  Lead  Arranger  (incorporated  by  reference  to
               Exhibit 4.1 to the Company's  Current Report of Form 8-K filed on
               March 31, 2006).

          4.7  Pledge and Security  Agreement entered into as of March 29, 2006,
               by and among  Grantors  party  thereto and  JPMorgan  Chase Bank,
               N.A.,  as  administrative  agent  (incorporated  by  reference to
               Exhibit 4.2 to the Company's  Current Report of Form 8-K filed on
               March 31, 2006).




                                       34




          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).

          #10.2 Termination 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).

          *#10.3 W. King Grant Amended and Restated  Employment  Contract  dated
               February 14, 2003.

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

          *32  Section 1350 Certifications

               * Filed herewith.
              #  Identifies  management  contracts  and  compensating  plans  or
                 arrangements.


                                       35




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:  May 9, 2006                    By: /s/W. King Grant
                                      W. King Grant, Executive Vice President
                                      Principal Financial and Accounting Officer



                                       36