DELTA PETROLEUM CORP/CO
10QSB, 2000-11-13
CRUDE PETROLEUM & NATURAL GAS
Previous: WOLVERINE TUBE INC, 10-Q, EX-27.1, 2000-11-13
Next: DELTA PETROLEUM CORP/CO, 10QSB, EX-27, 2000-11-13




               SECURITIES AND EXCHANGE COMMISSION
                    Washington, D.C.  20549

                          FORM 10-QSB


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

       For the quarterly period ended September 30, 2000

[ ]  TRANSITION  REPORT PURSUANT TO SECTION 13 OR  15(d)  OF  THE
     SECURITIES EXCHANGE ACT OF 1934

         For the transition period from __________ to __________


                      Commission file number 0-16203

                        Delta Petroleum Corporation
           (Exact name of registrant as specified in its charter)

         Colorado                                 84-1060803
 (State or other jurisdiction of               (I.R.S. Employer
 incorporation or organization)                Identification No.)

        555 17th Street, Suite 3310
             Denver, Colorado                         80202
 (Address of principal executive offices)           (Zip Code)


                              (303) 293-9133
            (Registrant's telephone number, including area code)

Indicate  by check mark whether the registrant (1) has filed  all
reports  required  to be filed by Section  13  or  15(d)  of  the
Securities  Exchange Act of 1934 during the preceding  12  months
(or  for such shorter period that the registrant was required  to
file  such  reports),  and (2) has been subject  to  such  filing
requirements for the past 90 days.  Yes X   No___

10,287,536 shares of common stock $.01 par value were outstanding
as of November 6, 2000.


                                                      FORM 10-QSB
                                                         1st QTR.
                                                          FY 2001

                             INDEX

PART I FINANCIAL INFORMATION
                                                         PAGE NO.

Item 1.   Consolidated Financial Statements

       Consolidated Balance Sheets - September 30, 2000 and
          June 30, 2000 (unaudited)                           1

       Consolidated Statements of Operations -
          Three Months Ended
          September 30, 2000 and 1999 (unaudited)             3

       Consolidated Statement of Stockholders' Equity
          Year Ended June 30, 2000 and
          Three Months Ended September 30, 2000 (unaudited)   4

       Consolidated Statements of Cash Flows -
          Three Months Ended
          September 30, 2000 and 1999 (unaudited)             5

       Notes to Consolidated Financial Statements (unaudited) 6

Item 2.   Management's Discussion and Analysis
          Or Plan of Operations                              13

PART II   OTHER INFORMATION

Item 1.   Legal Proceedings                                  19
Item 2.   Changes in Securities                              19
Item 3.   Defaults upon Senior Securities                    19
Item 4.   Submission of Matters to a Vote of
              Security Holders                               19
Item 5.   Other Information                                  19
Item 6.   Exhibits and Reports on Form 8-K                   19

The  terms  "Delta", "Company", "we", "our", and  "us"  refer  to
Delta Petroleum Corporation unless the context suggests otherwise.



DELTA PETROLEUM CORPORATION
AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
(Unaudited)



                                           September 30,         June 30,
                                                2000                2000

ASSETS

Current Assets:
  Cash                                      $   555,208             302,414
  Trade accounts receivable,  net of
    allowance for doubtful accounts
    of $50,000 at September 30, 2000
    and June 30, 2000                         1,115,924             613,527
  Accounts receivable - related parties         132,827             142,582
  Prepaid assets                                511,307             373,334
  Other current assets                          220,495             198,427

      Total current assets                    2,535,761           1,630,284


Property and Equipment:
  Oil and gas properties, at cost (using
    the successful efforts method
    of accounting):
      Undeveloped offshore California
          properties                        10,410,810          10,809,310
      Undeveloped onshore domestic
          properties                           451,795             451,795
      Undeveloped foreign properties           623,920             623,920
      Developed offshore California
          properties                         3,618,471           3,285,867
      Developed offshore Louisiana
          properties                         3,252,504                   -
      Developed onshore domestic
          properties                         9,989,830           5,154,295
  Office furniture and equipment                91,627              89,019
                                            28,438,957          20,414,206

  Less accumulated depreciation
          and depletion                     (3,003,219)         (2,538,030)

      Net property and equipment            25,435,738          17,876,176

Long term assets:
  Deferred financing costs                     480,704             366,996
  Investment in Bion Environmental             215,617             228,629
  Partnership net assets                       839,147             675,185
  Deposit on purchase of oil and gas
          properties                           675,184             280,002

      Total long term assets                 2,210,652           1,550,812

                                           $30,182,151          21,057,272



                                          September 30,         June 30,
                                               2000                2000

LIABILITIES AND STOCKHOLDERS' EQUITY


Current  Liabilities:
  Current portion of long-term debt        $ 6,250,976           1,765,653
  Accounts payable                           1,844,369           1,636,651
  Other accrued liabilities                    186,003             154,388
  Royalties payable                             44,050              58,733

      Total current liabilities              8,325,398           3,615,425

Total long-term debt                         6,220,522           6,479,115

Stockholders' Equity:
  Preferred stock, $.10 par value;
    authorized 3,000,000 shares,
    none issued                                     -                   -
  Common stock, $.01 par value;
    authorized 300,000,000 shares,
    issued 9,759,492
    shares at September 30, 2000
    and 8,422,079 at June 30, 2000              97,595              84,221
  Additional paid-in capital                38,150,243          33,746,861
  Accumulated other comprehensive loss          64,047              77,059
  Accumulated deficit                      (22,675,654)        (22,945,409)
      Total stockholders' equity            15,636,231          10,962,732

Commitments
                                           $30,182,151          21,057,272


DELTA PETROLEUM CORPORATION
AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)


                                                    Three Months Ended
                                          September 30,         September 30,
                                                 2000                  1999

Revenue:
  Oil and gas sales                         $2,358,602               116,540
  Other revenue                                 53,845                30,288

    Total revenue                            2,412,447               146,828

Operating expenses:
  Lease operating expenses                     942,732                39,147
  Depreciation and depletion                   465,189                34,634
  Exploration expenses                          13,147                   415
  Abandoned and impaired properties                  -                 1,114
  Professional fees                            229,760               138,394
  General and administrative                   292,601               241,689
  Stock option expense                         211,042               109,986

    Total operating expenses                 2,154,471               565,379

Income (loss) from operations                  257,976              (418,551)

Other income and expenses:
  Other income                                 350,000                     -
  Interest and financing costs                (338,221)             (107,475)
  Loss on sale of securities available for           -                (2,551)

    Total other income and expenses             11,779              (110,026)

    Net income (loss)                       $  269,755              (528,577)


Net income (loss) per common share:
  Basic                                     $     0.03                 (0.08)

  Diluted                                   $     0.03                   *

  * Potentially dilutive securities outstanding were anti-dulutive

<TABLE>

DELTA PETROLEUM CORPORATION
AND SUBSIDIARY
Consolidated Statement of Stockholders' Equity
Year ended June 30, 2000 and three months ended September 30, 2000
(Unaudited)

                                                                                                 Additional
                                                                     Common Stock                 paid-in
                                                             Shares             Amount            capital

<S>                                                     <C>               <C>                   <C>
Balance, July 1, 1999                                     6,390,302         $   63,903           29,476,275

Comprehensive loss:
  Net loss                                                          -                  -                 -
  Other comprehensive loss, net of tax
    Unrealized gain on equity securities                            -                  -                 -
  Less: Reclassification adjustment for losses included
    in net loss                                                     -                  -                 -
Comprehensive loss                                                  -                  -                 -
Stock options granted as compensation                               -                  -            500,208
Shares issued for cash                                      603,000              6,030            1,017,970
Shares issued for cash upon exercise of options           1,048,777             10,488            1,367,048
Shares and options issued with financing                     75,000                750              565,472
Shares issued for oil and gas properties                    215,000              2,150              547,413
Shares issued for deposit on oil and gas properties          90,000                900              272,475

Balance, June 30, 2000                                    8,422,079             84,221           33,746,861

Comprehensive loss:
  Net loss                                                          -                  -                  -
  Other comprehensive gain, net of tax
    Unrealized loss on equity securities                            -                  -                  -
  Less: Reclassification adjustment for losses included
         in net loss                                                -                  -                  -
Comprehensive loss                                                  -                  -                  -
Stock options granted as compensation                               -                  -            186,042
Fair value of warrants issued for common stock
  investment agreement                                              -                  -          1,435,797
Warrant issued in exchange for common stock
  investment agreement                                              -                  -         (1,435,797)
Shares issued for cash                                      258,621              2,586              672,415
Shares issued for cash upon exercise of options             335,650              3,357              753,659
Shares issued for oil and gas properties                    609,719              6,097            2,164,205
Shares issued for deposit on oil and gas properties         133,423              1,334              627,061

Balance, September 30, 2000                               9,759,492         $   97,595           38,150,243
</TABLE>

<TABLE>

                                                           Accumulated
                                                              other
                                                          comprehensive
                                                             income          Comprehensive        Accumulated
                                                             (loss)              loss               deficit                Total

<S>                                                       <C>               <C>                <C>                     <C>
Balance, July 1, 1999                                      (115,395)                            (19,578,359)            9,846,424

Comprehensive loss:
  Net loss                                                                  (3,367,050)          (3,367,050)           (3,367,050)
  Other comprehensive loss, net of tax
    Unrealized gain on equity securities                     79,665                                          -
  Less: Reclassification adjustment for losses included
     in net loss                                            112,789            192,454                                    192,454
Comprehensive loss                                                          (3,174,596)
Stock options granted as compensation                               -                                        -            500,208
Shares issued for cash                                              -                                        -          1,024,000
Shares issued for cash upon exercise of options                     -                                        -          1,377,536
Shares and options issued with financing                            -                                        -            566,222
Shares issued for oil and gas properties                            -                                        -            549,563
Shares issued for deposit on oil and gas properties                 -                                        -            273,375

Balance, June 30, 2000                                       77,059                             (22,945,409)           10,962,732

Comprehensive loss:
  Net loss                                                                     269,755              269,755               269,755
  Other comprehensive gain, net of tax
    Unrealized loss on equity securities                    (13,012)                                         -
  Less: Reclassification adjustment for losses included
    in net loss                                                     -          (13,012)                                   (13,012)
Comprehensive loss                                                             256,743
Stock options granted as compensation                               -                                        -            186,042
Fair value of warrants issued for common stock
  investment agreement                                              -                                        -          1,435,797
Warrant issued in exchange for common stock
  investment agreement                                              -                                        -         (1,435,797)
Shares issued for cash                                              -                                        -            675,001
Shares issued for cash upon exercise of options                     -                                        -            757,016
Shares issued for oil and gas properties                            -                                        -          2,170,302
Shares issued for deposit on oil and gas properties                 -                                        -            628,395

Balance, September 30, 2000                                  64,047                             (22,675,654)           15,636,231
</TABLE>


<TABLE>
DELTA PETROLEUM CORPORATION
AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)


                                                                            Three Months Ended
                                                                     September 30,         September 30,
                                                                         2000                  1999



<S>                                                               <C>                     <C>
Net cash provided by (used in) operating activities                 $  335,528              (345,369)

Cash flows from investing activities:
    Additions to property and equipment                             (5,704,447)              (47,923)
    Deposit on purchase of oil and gas properties                      (46,789)           (2,000,000)
    Proceeds from sale of securities available for sale                      -                 2,551
Net cash used in investing activities                               (5,751,236)           (2,045,372)

Cash flows from financing activities:
    Stock issued for cash upon exercise of options                     757,016               303,425
    Issuance of common stock for cash                                  675,001                     -
    Proceeds from borrowings                                         5,208,532             2,000,000
    Repayment of borrowings                                           (981,802)                    -
    Decrease (increase) in accounts receivable from
                   related parties                                       9,755                27,331
Net cash provided by financing activities                            5,668,502             2,330,756

Net increase (decrease) in cash                                        252,794               (59,985)

Cash at beginning of period                                            302,414                99,545

Cash at end of period                                               $  555,208                39,560

Supplemental cash flow information -
Cash paid for interest and financing costs                          $  281,479                15,000

Non-cash financing activities:
Common stock issued for the purchase
  of oil and gas properties                                           $2,170,302                     -

Common stock issued for deposit on purchase
  of oil and gas properties                                           $  628,395               303,750

Overriding royalties issued for
  debt financing                                                      $  130,000                     -

</TABLE>
     See accompanying notes to consolidated financial statements.



DELTA PETROLEUM CORPORATION
AND SUBSIDIARY

Notes to Consolidated Financial Statements
Three Months Ended September 30, 2000 and 1999 (Unaudited)


(1)  Basis of Presentation

     The accompanying unaudited consolidated financial statements
have been prepared in accordance with the instructions to Form 10-
QSB  and, in accordance with those rules, do not include all  the
information  and notes required by generally accepted  accounting
principles  for,  complete financial statements.   As  a  result,
these unaudited consolidated financial statements should be  read
in  conjunction with the Company's audited consolidated financial
statements and notes thereto filed with the Company's most recent
annual  report  on Form 10-KSB/A.  In the opinion of  management,
all  adjustments,  consisting only of normal recurring  accruals,
considered  necessary for a fair presentation  of  the  financial
position  of  the Company and the results of its operations  have
been  included.   Operating results for interim periods  are  not
necessarily  indicative of the results that may be  expected  for
the  complete fiscal year.  For a more complete understanding  of
the  Company's  operations and financial position,  reference  is
made to the consolidated financial statements of the Company, and
related notes thereto, filed with the Company's annual report  on
Form  10-KSB/A for the year ended June 30, 2000, previously filed
with the Securities and Exchange Commission.

     Liquidity

     The  Company  has incurred losses from operations  over  the
past  several  years,  prior to the quarter ended  September  30,
2000,  coupled  with significant deficiencies in cash  flow  from
operations for the same periods.  As of September 30,  2000,  the
Company  had  a  working capital deficit of  $5,789,637.    These
factors among others may indicate the Company may not be able  to
meet its obligations in a timely manner.

     The  Company has taken steps to produce losses and  generate
cash flow from operations which management believes will generate
sufficient cash flow to meet its obligations in a timely  manner.
Should  the Company be unable to achieve its projected cash  flow
from  operations in future periods, additional financing or  sale
of  oil  and  gas  properties could be  necessary.   The  Company
believes  that  it  could sell oil and gas properties  or  obtain
additional  financing, although, there can be no  assurance  that
such financing would be available on a timely basis or acceptable
terms.

 (2) Investments

     The Company's investment in Bion Environmental Technologies,
Inc.  (Bion) is classified as an available for sale security  and
reported  at  its  fair market value, with unrealized  gains  and
losses   excluded  from  earnings  and  reported  as  a  separate
component of stockholders' equity.  During the three months ended
September  30, 1999, the Company realized a loss on the  sale  of
securities available for sale of $2,551.

     The  cost  and  estimated  market  value  of  the  Company's
investment in Bion at September 30, 2000 and June 30, 2000 are as
follows:

                                                               Estimated
                                                Unrealized       Market
                                     Cost         Gain           Value

     September 30, 2000            $151,570       64,047         215,617

     June 30, 2000                 $151,570       77,059         228,629

(3)  Oil and Gas Properties

     On July 10, 2000 and on September 28, 2000, the Company paid
$3,745,000 and $1,845,000, respectively, to acquire interests  in
producing  wells  and acreage located in the  Eland  and  Stadium
fields  in  Stark County, North Dakota.  The July  10,  2000  and
September  28, 2000 payments resulted in the acquisition  by  the
Company  of 67% and 33%, respectively, of the ownership  interest
in  each  property acquired.  The $3,745,000 payment on July  10,
2000 was financed through borrowings from an unrelated entity and
personally guaranteed by two of the Company's officers, while the
payment  on September 28, 2000 was primarily paid out of the
Company's  net revenues  from  the  effective date of  the
acquisitions through closing. Delta  also issued 100,000 shares of
its  restricted common  stock  to an unaffiliated party for its
consultation  and assistance related to the transaction.

     On  September  29, 2000, Delta completed the acquisition  of
100%  of the working interest in the West Delta Block 52 Unit,  a
producing  property  in  Plaquemines  Parish,  Louisiana.     The
Company  paid $1,529,157 and issued 509,719 restricted shares  of
its common stock as consideration for the properties.  $1,463,532
was  financed  through  borrowings from an unrelated  entity  and
personally guaranteed by two of the Company's officers.

(4)  Deposit on Purchase of Oil and Gas Properties

      During  the  quarter ended September 30, 2000, the  Company
issued 133,423 shares of its restricted common stock as a deposit
for  the option to purchase interests in 680 producing wells  and
associated acreage in the Permian Basin located in eight counties
in  West  Texas  and Southeastern New Mexico from Saga  Petroleum
Corporation (SAGA) and its affiliates.

(5)  Long Term Debt

                         September 30,                       June 30,
                              2000                             2000

         A                 $7,262,966                       $7,504,306
         B                  3,745,000                               --
         C                  1,463,532                               --
         D                          -                          740,462
                          $12,473,498                       $8,244,768
       Current Portion      6,250,976                        1,765,653
       Long-Term Portion  $ 6,220,522                       $6,479,115

     A. On December 1, 1999, the Company borrowed $8,000,000  at
     prime  plus  1-1/2%  from  an unrelated  entity.   The  loan
     agreement provides for a 4-1/2 year loan.  The proceeds from
     this loan were used to pay off existing debt and the balance
     of   the  Point  Arguello  Unit  and  East  Carlsbad   field
     purchases.  The Company is required to make minimum  monthly
     payments  of principal and interest equal to the greater  of
     $150,000  or  75%  of net cash flows from  the  acquisitions
     completed  on  November 1, 1999 and December 1,  1999.   The
     lender was given a 2.5% overriding  royalty  on  the offshore
     properties  purchased as required by the loan agreement. The
     estimated fair value of the overriding royalty interest of
     $130,000 was recorded  as  a  deferred financing cost.  The
     loan is collateralized by the Company's
     oil and gas properties acquired with the loan proceeds.

     B.  On July 10, 2000, the Company borrowed $3,745,000 at 15%
     per  annum  from  an unrelated entity which  was  personally
     guaranteed by two of the officers of the Company and matures
     on  November  30, 2000.  The loan is collateralized  by  the
     Company's  oil  and gas properties acquired  with  the  loan
     proceeds.

     C.  On September 29, 2000, the Company borrowed $1,463,532 at
     15%  per annum from an unrelated entity which was personally
     guaranteed  by  two officers of the Company and  matures  on
     November  30,  2000.   The  loan is  collateralized  by  the
     Company's  oil  and gas properties acquired  with  the  loan
     proceeds.

     D.  On July 30, 1999, the Company borrowed $2,000,000 at 18% per
     annum from an unrelated entity which was personally guaranteed by
     two  of the officers of the Company. The Company paid  a  2%
     origination  fee  to the lender.  As consideration  for  the
     guarantee of the Company indebtedness, the Company entered into
     an  agreement  with two of its officers, under  which  a  1%
     overriding royalty interest in the properties acquired with the
     proceeds of the loan (proportionately reduced to the interest in
     each  property) was assigned to each of the officers.    The
     estimated fair value of each overriding royalty interest  of
     $125,000 was recorded as a deferred financing cost.  During the
     quarter ended September 30, 2000, the Company paid off the loan
     and expensed the unamortized costs.

(6)  Stockholder's Equity

      On  July 5, 2000, the Company completed the sale of 258,621
shares of its restricted common stock to an unrelated entity  for
$750,001.   A  fee  of $75,000 was paid and options  to  purchase
100,000  shares of the Company's common stock at $2.50 per  share
and 100,000 shares at $3.00 per share for one year were issued to
an unrelated individual and entity and as consideration for their
efforts and consultation related to the transaction.

      On  July  21,  2000, the Company entered into a  definitive
agreement  entitled  "Investment Agreement" with  Swartz  Private
Equity  LLC ("Swartz") whereby Swartz has given a firm commitment
to  allow  the  Company  to issue to Swartz  up  to  a  total  of
$20,000,000 of the Company's common stock over three  years  from
time  to  time as often as monthly in amounts based upon  certain
market conditions and at prices based upon market prices for  our
common  stock at the time of issuance.  In order for the  Company
to  issue  stock  to Swartz, the Company must have  an  effective
Registration  Statement on file with the Securities and  Exchange
Commission.   As consideration Swartz has received a  warrant  to
purchase  500,000 shares of our common stock at $3.00  per  share
for  five  years and may receive additional warrants to  purchase
our common stock under the terms of the Investment Agreement.   A
warrant to purchase 150,000 shares of the Company's common  stock
at $3.00 per share for five years was issued to another unrelated
company as consideration for its efforts in this transaction.
Pursuant to the terms of this investment agreement the Company is
not  obligated  to  sell to Swartz all of the  common  stock  and
additional  warrants  referenced in the agreement  nor  does  the
Company  intend to sell shares and warrants to the entity  unless
it is beneficial to the Company.

      The  Company received proceeds from the exercise of options
to  purchase  shares of its common stock of $757,016  during  the
quarter  ended September 30, 2000 and $1,377,536 during the  year
ended June 30, 2000.

(7)  Earnings Per Share

      The following table sets forth the computation of basic and
diluted earnings per share:

                                               Three Months Ended
                                                   September 30,
                                               2000            1999
  Numerator:
   Numerator for basic and diluted
    earnings per share - income available
    to common stockholders                   $269,755      (528,577)

   Denominator:
    Denominator for basic earnings
     per share-weighted average shares
     outstanding                            8,972,677     6,574,445

    Effect of dilutive securities-
     stock options and warrants             1,496,741     1,281,124

   Denominator for diluted
     earnings per common share             10,469,418     7,855,569

   Basic earnings per common share               $.03         (.08)

   Diluted earnings per common share             $.03           *

 *Potentially dilutive securities outstanding were anti-dilutive.

(8)  Subsequent Events

      On October 2, 2000, Delta elected to exercise its option to
purchase interests in 680 producing wells and associated  acreage
in  the Permian Basin located in eight counties in West Texas and
Southeastern New Mexico from Saga Petroleum Corporation  and  its
affiliates.  Delta paid Saga and its affiliates $500,000 in  cash
and issued an additional 156,160 (289,583 in total) shares of its
restricted common stock as a deposit required by the Purchase and
Sale Agreement between the parties.  Delta has agreed to pay  the
bulk  of  the  remainder  of the $49,500,000  purchase  price  by
December 1, 2000.  Delta has not yet secured the financing and/or
industry  participants  that will be  necessary  to  acquire  the
properties.  There are certain contract contingencies which  must
be  satisfied by the seller before Delta is obligated to close on
the  purchase of the properties.  If these contingencies are  not
satisfied the agreement requires the consideration paid  to  date
to be returned to Delta.

      On  October 25, 2000, the Company entered into a term  loan
agreement  with  US Bank through which the Company  has  borrowed
$3,000,000  at  prime  plus 3% secured by its recently  acquired
interests in the Eland and Stadium fields in Stark County,  North
Dakota repayable monthly and matures on October 31, 2002.  The
loan proceeds  were used  to  pay  down other short-term debt used
to  acquire  these properties.

      As  part  of  the  loan terms the Company  entered  into  a
contract with Enron North America Corp. to sell 3,500 barrels per
month  of  the production from these properties at an  equivalent
well  head price of approximately $28.25 per barrel for one  year
beginning November 1, 2000.

Item  2.   Management's  Discussion  and  Analysis  or  Plan   of
Operations

       Forward Looking Statement

        The  statements contained in this report  which  are  not
historical  fact  are "forward looking statements"  that  involve
various  important risks, uncertainties and other  factors  which
could  cause  the  Company's actual results to differ  materially
from  those expressed in such forward looking statements.   These
factors  include,  without  limitation,  the  risks  and  factors
included  in the following text as well as other risks previously
discussed in the Company's annual report on Form 10-KSB/A.

       Liquidity and Capital Resources.

       At September 30, 2000, we had a working capital deficit of
$5,789,637 compared to a working capital deficit of $1,985,141 at
June  30, 2000.  Our current assets include an increase in  trade
accounts receivable from June 30, 2000 of approximately $500,000.
This  increase is primarily due to the accrued revenue  from  the
two  acquisitions  completed at the  end  of  the  quarter.  This
receivable  was  also  impacted by an increase  in  oil  and  gas
prices.   Our current liabilities include the current portion  of
long-term debt of $6,250,976 at September 30, 2000.  The increase
in  the  current portion of long-term debt from June 30, 2000  is
primarily  attributed to borrowings of $3,745,000 and  $1,463,532
relating to the acquisition of interests in the Eland and Stadium
fields  in  Stark County, North Dakota ("North Dakota")  and  the
100%  working  interest  in  the West  Delta  Block  52  Unit,  a
producing  property  in  Plaquemines Parish,  Louisiana  ("West
Delta").   These acquisitions were closed on September  28,  2000
and September 29, 2000, respectively.  Subsequent to year-end, we
established  a  $3,000,000 term loan  with  US  Bank.   The  loan
proceeds were used to pay down a portion of current debt.

        On  July  5,  2000,  we completed  the  sale  of  258,621
restricted shares of our common stock to an unrelated entity  for
$750,001.   A  fee  of $75,000 was paid and options  to  purchase
100,000 shares of our common stock at $2.50 per share and 100,000
shares  at  $3.00  per  share for one  year  were  issued  to  an
unrelated  individual and entity and as consideration  for  their
efforts and consultation related to the transaction.

        On  July 21, 2000, we entered into a definitive agreement
entitled  "Investment Agreement" with Swartz Private  Equity  LLC
("Swartz") whereby Swartz has given a firm commitment to allow us
to issue to the Swartz up to a total of $20,000,000 of its common
stock  over three years from time to time as often as monthly  in
amounts based upon certain market conditions and at prices  based
upon  market prices for our common stock at the time of issuance.
In order for the Company to issue stock to Swartz, the Company
must have an effective Registration Statement on file with the
Securities and Exchange Commission.  As consideration Swartz has
received  a  warrant  to  purchase 500,000  shares of our common
stock at $3.00 per share  for  five years and may receive
additional warrants to purchase our common stock under the terms
of the Investment Agreement.   A warrant to purchase 150,000
shares of the our common stock  at  $3.00  per share  for five
years was issued to another unrelated company  as
consideration  for  its  efforts  in this transaction.  Proceeds,
if  any,  will be used for property acquisitions, debt  reduction
and  working  capital.  Pursuant to the terms of this  investment
agreement  we  are  not obligated to sell to Swartz  all  of  the
common  stock  and additional warrants referred in the  agreement
nor do we intend to sell shares and warrants to the entity unless
it is beneficial to us.

       On October 2, 2000, we have elected to exercise our option
to  purchase  interests  in 680 producing  wells  and  associated
acreage  in the Permian Basin located in eight counties  in  West
Texas and Southeastern New Mexico from Saga Petroleum Corporation
and its affiliates.  We paid Saga and its affiliates $500,000  in
cash  and issued an additional 156,160 (289,583 in total)  shares
of  our  restricted  common stock as a deposit  required  by  the
Purchase and Sale Agreement between the parties.  We have  agreed
to  pay  the  bulk  of the remainder of the $49,500,000  purchase
price by December 1, 2000.  We have not yet secured the financing
and/or  industry participants that will be necessary  to  acquire
the  properties.  There are certain contract contingencies  which
must  be satisfied by the seller before we are obligated to close
on  the  purchase of the properties.  If these contingencies  are
not  satisfied the agreement requires the consideration  paid  to
date to be returned to us.

        We  received  proceeds from the exercise  of  options  to
purchase  shares  of  its  common stock of  $757,016  during  the
quarter  ended September 30, 2000 and $1,377,536 during the  year
ended June 30, 2000.

        We  expect  to  raise additional capital by  selling  our
common  stock in order to fund our capital requirements  for  our
portion   of  the  costs  of  the  drilling  and  completion   of
development wells on our proved undeveloped properties during the
next  twelve months.  There is no assurance that we will be  able
to  do  so  or that we will be able to do so upon terms that  are
acceptable.   We will continue to explore additional  sources  of
both  short-term and long-term liquidity to fund  our  operations
and  our  capital requirements for development of our  properties
including establishing a credit facility, sale of equity or  debt
securities and sale of properties.  Many of the factors which may
affect  our future operating performance and liquidity are beyond
our  control,  including  oil  and natural  gas  prices  and  the
availability of financing.

       After evaluation of the considerations described above, we
presently  believe that our cash flow from our existing producing
properties,  proceeds from the sale of producing properties,  and
other  sources  of funds will be adequate to fund  our  operating
expenses and satisfy our other current liabilities over the  next
year or longer.

       Results of Operations

        Income  (loss).   We reported net income  for  the  three
months  ended September 30, 2000 of $269,755 compared  to  a  net
loss  of $528,577 for the three months ended September 30,  1999.
The  net income and net loss for the three months ended September
30,  2000 and 1999 were effected by numerous items, described  in
detail below.

        Revenue.   Total  revenue  for  the  three  months  ended
September  30, 2000 was $2,412,447 compared to $146,828  for  the
three  months ended September 30, 1999.   Oil and gas  sales  for
the  three  months  ended  September  30,  2000  were  $2,358,602
compared  to  $116,540 for the three months ended  September  30,
1999.    The  increase  of  $2,242,062 in  oil  and  gas  revenue
comparing  the  quarter ended September 30, 2000 to  the  quarter
ended   September  30,  1999  is  primarily  attributed  to   the
acquisitions that occurred during the fiscal year ended June  30,
2000  and  the  quarter  ended September 30,  2000.   During  the
quarter ended September 30, 2000, the company sold 71,819 barrels
of  oil from our interests in the Point Arguello Unit located  in
federal waters offshore California and sold 64,415 Mcf of gas and
3,692  barrels  of oil from our interests in the our  New  Mexico
properties.  Both of these properties were acquired during fiscal
2000.  The Company also sold 10,102 Mcf of gas and 17,956 barrels
of  oil from the North Dakota acquisition that closed during  the
quarter ended September 30, 2000.  We have committed to sell 25,000
barrels per month through December 2000 at $14.65 per barrel under
fixed price contracts with production purchases.

        Production  volumes and average prices received  for  the
three-month  periods ended September 30, 2000  and  1999  are  as
follows:
                                             Three Months Ended
                                                September 30,
                                          2000                 1999
          Production - Onshore:
             Oil (Bbls)                  22,589                1,076
             Gas (Mcfs)                 129,050               53,419
          Average Price-Onshore :
             Oil (per Bbl)               $29.05                20.64
             Gas (per Mcf)                $4.40                 1.77
          Production - Offshore-
               Oil   (Bbls)              71,819                    -
          Average Price-Offshore-
              Oil (per Bbl)              $15.81                    -

        Lease Operating Expenses.  Lease operating expenses  were
$942,732  and  $39,147 for the three months ended  September  30,
2000  and  1999, respectively.  On a Bbl equivalent basis,  lease
operating expenses were $3.85 and $3.92, during the three  months
ended  September  30,  2000  and 1999, respectively  for  onshore
properties.   On  a  barrel  equivalent  basis,  lease  operating
expenses were $10.77 during the three months ended September  30,
2000   for  the  offshore  properties.   The  increase  in  lease
operating   expenses  can  be  attributed  to  the   acquisitions
discussed above.

        Depreciation  and  Depletion Expense.   Depreciation  and
depletion  expense for the quarter ended September 30,  2000  was
$465,189 compared to $34,634 for the quarter ended September  30,
1999.  On a barrel equivalent basis, the depletion rate was $6.63
for  onshore properties and $2.34 for offshore properties  during
the  quarter  ended  September 30, 2000  compared  to  $3.47  for
onshore properties for the quarter ended September 30, 1999.  The
increase in depletion rate per barrel equivalent for the  onshore
properties can be attributable to acquisitions of properties with
shorter economic lives.

       Exploration Expenses.  We recorded exploration expenses of
$13,147 for the three months ended September 30, 2000 compared to
$415 for the same period in 1999.

       Professional fees   Professional fees for the three months
ended  September 30, 2000 were $229,760 compared to $138,394  for
the  same  period in 1999.  The increase in professional  general
and  administrative expenses are primarily attributed legal  fees
for  representation in negotiations and discussions with  various
state and federal governmental agencies relating to the company's
undeveloped offshore California leases.

         General  and  Administrative  Expenses.    General   and
administrative expenses for the three months ended September  30,
2000  were $292,601 compared to $241,689 for the same periods  in
1999.    The increase in general and administrative expenses  are
primarily attributed to the increase in travel, corporate filings
and the addition of a new employee.

        Stock  Option  Expense.  Stock option  expense  has  been
recorded  for the quarter ended September 30, 2000  and  1999  of
$211,042  and  $109,986,  respectively, for  options  granted  to
and/or  re-priced for certain officers, directors, employees  and
consultants at option prices below the market price at  the  date
of grant.

        Other  income.  Other income represents the sale  of  our
unsecured   claim  in  bankruptcy  against  our  former   parent,
Underwriters Financial Group.

        Interest  and  Financing Costs.  Interest  and  financing
costs for the three months ended September 30, 2000 and 1999 were
$338,221  and $107,475, respectively.  The increase  in  interest
and financing costs can be contributed to the debt established to
purchase certain oil and gas properties.

       Future Operations

        We,  directly and through our subsidiary, Amber Resources
Company,  own interests in five undeveloped federal  units  (plus
one   additional  lease)  and  in  one  producing  federal   unit
containing  three  platforms,  all  located  in  federal   waters
offshore California near Santa Barbara

        Current  Status.  On October 15, 1992 the MMS directed  a
Suspension  of Operations (SOO), effective January 1,  1993,  for
the  POCS  undeveloped  leases and  units,  pursuant  to  30  CFR
250.110.  The SOO was directed for the purpose of preparing  what
became  known as the COOGER Study. Two-thirds of the cost of  the
Study  was funded by the participating companies in lieu  of  the
payment  of  rentals on the leases. Additionally, all  operations
were suspended on the leases during this period. On November  12,
1999,  as the COOGER Study drew to a conclusion, the MMS approved
requests  made  by the operating companies for  a  Suspension  of
Production (SOP) status for the POCS leases and units. During the
period  of  a  SOP the lease rentals resume and each operator  is
required  to  perform exploration and development  activities  in
order  to  meet  certain milestones set out by the MMS.  Progress
toward  the milestones is monitored by the operator in  quarterly
reports  submitted  to the MMS.  In February 2000  all  operators
completed   and  timely  submitted  to  the  MMS  a   preliminary
"Description  of  the  Proposed  Project".  This  was  the  first
milestone  required under the SOP.  Quarterly reports  were  also
prepared  and  submitted for the last quarter of  1999,  and  the
first and second quarters of 2000.

        In order to continue to carry out the requirements of the
MMS,  all  operators of the units in which we  own  non-operating
interests  are currently engaged in studies and project  planning
to  meet the next milestone leading to development of the leases.
Where  additional drilling is needed the operators will  bring  a
mobile  drilling  unit  to  the POCS  to  further  delineate  the
undeveloped oil and gas fields.

        Cost to Develop Offshore California Properties.  The cost
to  develop  four of the five undeveloped units (plus one  lease)
located   offshore   California,  including  delineation   wells,
environmental  mitigation, development  wells,  fixed  platforms,
fixed  platform  facilities, pipelines and power cables,  onshore
facilities  and platform removal over the life of the  properties
(assumed to be 38 years), is estimated by the partners to  be  in
excess  of  $3  billion.  Our share based on our current  working
interest  of  such  costs  over the life  of  the  properties  is
estimated  to  be  over $200 million.  There will  be  additional
costs  of  a currently undetermined amount to develop  the  Rocky
Point Unit which is the fifth undeveloped unit in which we own an
interest.

        To  the  extent  that  we  do not  have  sufficient  cash
available  to pay our share of expenses when they become  payable
under  the  respective operating agreements, it will be necessary
for  us  to  seek funding from outside sources.  Likely potential
sources for such funding are currently anticipated to include (a)
public and private sales of our Common Stock (which may result in
substantial  ownership  dilution to existing  shareholders),  (b)
bank  debt  from one or more commercial oil and gas lenders,  (c)
the sale of debt instruments to investors, (d) entering into farm-
out arrangements with respect to one or more of our interests  in
the  properties whereby the recipient of the farm-out  would  pay
the  full  amount of our share of expenses and we would retain  a
carried  ownership interest (which would result in a  substantial
diminution   of   our  ownership  interest  in   the   farmed-out
properties),  (e)  entering  into  one  or  more  joint   venture
relationships with industry partners, (f) entering into financing
relationships  with one or more industry partners,  and  (g)  the
sale of some or all of our interests in the properties.

        It  is  unlikely that any one potential source of funding
would be utilized exclusively. Rather, it is more likely that  we
will  pursue a combination of different funding sources when  the
need arises.  Regardless of the type of financing techniques that
are  ultimately  utilized, however, it currently  appears  likely
that  because  of our small size in relation to the magnitude  of
the  capital  requirements  that  will  be  associated  with  the
development of the subject properties, we will be forced  in  the
future  to  issue significant amounts of additional  shares,  pay
significant amounts of interest on debt that presumably would  be
collateralized  by  all  of our assets  (including  our  offshore
California  properties),  reduce our ownership  interest  in  the
properties through sales of interests in the property or  as  the
result  of  farm-outs, industry financing arrangements  or  other
partnership  or  joint venture relationships, or  to  enter  into
various transactions which will result in some combination of the
foregoing.  In the event that we are not able to pay our share of
expenses  as  a  working  interest  owner  as  required  by   the
respective  operating agreements, it is possible  that  we  might
lose  some  portion of our ownership interest in  the  properties
under  some  circumstances,  or  that  we  might  be  subject  to
penalties  which  would result in the forfeiture  of  substantial
revenues from the properties.

        While  the  costs  to  develop  the  offshore  California
properties  in  which we own an interest are  anticipated  to  be
substantial  in  relation to our small size, management  believes
that  the  opportunities for us to increase our  asset  base  and
ultimately improve our cash flow are also substantial in relation
to our size.  Although there are several factors to be considered
in  connection  with  our plans to obtain  funding  from  outside
sources as necessary to pay our proportionate share of the  costs
associated with developing our offshore properties (not the least
of  which  is the possibility that prices for petroleum  products
could  decline  in the future to a point at which development  of
the  properties is no longer economically feasible),  we  believe
that  the  timing and rate of development in the future  will  in
large  part  be  motivated  by  the  prices  paid  for  petroleum
products.

        To the extent that prices for petroleum products were  to
decline below their recent  levels, it is likely that development
efforts  will  proceed at a slower pace such that costs  will  be
incurred  over  a  more extended period of  time.   If  petroleum
prices  remain  at  current  levels,  however,  we  believe  that
development  efforts will intensify.  Our ability to successfully
negotiate  financing  to pay our share of  development  costs  on
favorable  terms will be inextricably linked to the  prices  that
are  paid for petroleum products during the time period in  which
development  is  actually  occurring  on  each  of  the   subject
properties.

      Recently Issued Accounting Standards and Pronouncements

        In  March 2000, the Financial Accounting Standards  Board
("FASB")  issued  FASB  Interpretation  No.  44  "Accounting  for
Certain   Transactions   involving   Stock   Compensation-    and
interpretation  of APB Opinion No. 25 ("FIN 44").   This  opinion
provides  guidance  on  the accounting for certain  stock  option
transactions   and   subsequent  amendments   to   stock   option
transactions.   FIN  44 is effective July 1,  2000,  but  certain
conclusions  cover  specific  events  that  occur  after   either
December 15, 1998 or January 12, 2000.  To the extent that FIN 44
covers events occurring during the period from December 15,  1998
and  January  12, 2000, but before July 1, 2000, the  effects  of
applying   this  interpretation  are  to  be  recognized   on   a
prospective basis.  Re-priced options mentioned above may  impact
future periods.  The Company's financial position and results  of
operations were not impacted by the adoption of FIN 44.

        In  December  1999,  the  SEC released  Staff  Accounting
Bulletin  ("SAB")  No.  101, "Revenue  Recognition  in  Financial
Statements",   which  provides  guidance  on   the   recognition,
presentation  and  disclosure of revenue in financial  statements
filed  with  the SEC.  Subsequently, the SEC released  SAB  101B,
which delayed the implementations date of SAB 101 for registrants
with  fiscal  years  ending on June 30,  2001.   The  effects  of
implementation are to be reported with results no later than  the
quarter  beginning  April  1, 2001.   The  Company  has  not  yet
assessed  the  impact, if any, that SAB 101  might  have  on  its
financial position or results of operations.

        Statement  of  Financial Accounting  Standards  No.  133,
"Accounting  for  Derivative Instruments and Hedging  Activities"
(SFAS  133), was issued in June 1998, by the Financial Accounting
Standards  Board.   SFAS  133  establishes  new  accounting   and
reporting  standards for derivative instruments and  for  hedging
activities.   This statement required an entity to  establish  at
the inception of a hedge the method it will use for assessing the
effectiveness  of  the  hedging derivative  and  the  measurement
approach  for  determining the ineffective aspect of  the  hedge.
Those  methods must be consistent with the entity's  approach  to
managing risk.  SFAS 133 was amended by SFAS 137 and is effective
for  all fiscal quarters of fiscal years beginning after June 15,
2000.  The Company's financial position and results of operations
were not impacted by the adoption of SFAS 133.

                  PART II - OTHER INFORMATION

Item 1.   Legal Proceedings.

       We  are not directly engaged in any material pending legal
proceedings  to which we or our subsidiaries are a  party  or  to
which any of our property is subject.

Item 2.   Changes in Securities.  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 and Reports on Form 8-K.

          (a) Exhibits.
               27.  Financial Data Schedule.

          (b) Reports on Form 8-K:
               Form 8-K dated July 10, 2000; Items 2,5 and 7
               Form 8-K/A dated July 10, 2000; Item 7
               Form 8-K dated August 3, 2000; Items 5 and 7
               Form 8-K dated September 7, 2000; Items 5 and 7
               Form 8-K dated September 29, 2000; Items 2, 5 and 7


                           SIGNATURE


     Pursuant to the requirements of Section 13 or 15(d)  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.

                             DELTA PETROLEUM CORPORATION
                             (Registrant)



                             s/Aleron H. Larson, Jr.
                             Aleron H. Larson, Jr.
                             Chairman of the Board and Treasurer



                             s/Kevin K. Nanke
                             Kevin K. Nanke, Chief Financial Officer



Date: November 9, 2000


                             INDEX

(2)    Plan   of   Acquisitions,   Reorganization,   Arrangement,
Liquidation, or Succession.      Not applicable.

(3)  Articles  of  Incorporation and  By-laws.  The  Articles  of
     Incorporation  and  Articles of  Amendment  to  Articles  of
     Incorporation  and By-laws of the Registrant were  filed  as
     Exhibits   3.1,   3.2,   and  3.3,  respectively,   to   the
     Registrant's  Form  10  Registration  Statement  under   the
     Securities  and  Exchange Act of 1934,  filed  September  9,
     1987,  with the Securities and Exchange Commission  and  are
     incorporated herein by reference.  Statement of  Designation
     and  Determination  of Preferences of Series  A  Convertible
     Preferred   Stock   of   Delta  Petroleum   Corporation   is
     incorporated  by Reference to Exhibit 28.3  of  the  Current
     Report  on  Form  8-K  dated June 15,  1988.   Statement  of
     Designation  and Determination of Preferences  of  Series  B
     Convertible  Preferred Stock of Delta Petroleum  Corporation
     is  incorporated by reference to Exhibit 28.1 of the Current
     Report on Form 8-K dated August 9, 1989.

(4)  Instruments Defining the Rights of Security Holders.  Not applicable.

(9)  Voting Trust Agreement.  Not applicable.

(10) Material Contracts. Not applicable.

(11) Statement  Regarding Computation of Per Share Earnings.  Not applicable.

(12) Statement Regarding Computation of Ratios. Not applicable.

(13) Annual Report to Security Holders, Form 10-Q or Quarterly
     Report to Security Holders.  Not applicable.

(16) Letter re: Change in Certifying Accountants. Not applicable.

(17) Letter re: Director Resignation. Not applicable.

(18) Letter  Regarding  Change  in  Accounting  Principals.   Not applicable.

(19) Previously Unfiled Documents.  Not applicable.

(21) Subsidiaries of the Registrant. Not applicable.

(22) Published  Report  Regarding Matters Submitted  to  Vote  of
     Security Holders. Not applicable.

(23) Consent of Experts and Counsel. Not applicable.

(24) Power of Attorney.  Not applicable.

(27) Financial Data Schedule. Filed herewith electronically.

(99) Additional Exhibits.





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission