Attached files

file filename
EX-3.5 - BYLAWS OF MATADOR RESOURCES COMPANY - Matador Resources Codex35.htm
EX-2.1 - AGREEMENT AND PLAN OF MERGER - Matador Resources Codex21.htm
EX-3.6 - AMENDMENT TO THE BYLAWS OF MATADOR RESOURCES COMPANY - Matador Resources Codex36.htm
EX-3.3 - CERTIFICATE OF AMENDMENT TO CERTIFICATE OF FORMATION - Matador Resources Codex33.htm
EX-3.2 - CERTIFICATE OF AMENDMENT TO CERTIFICATE OF FORMATION - Matador Resources Codex32.htm
EX-3.4 - CERTIFICATE OF MERGER - Matador Resources Codex34.htm
EX-99.1 - AUDIT REPORT OF NETHERLAND, SEWELL & ASSOCIATES, INC. - Matador Resources Codex991.htm
EX-23.3 - CONSENT OF NETHERLAND, SEWELL & ASSOCIATES - Matador Resources Codex233.htm
EX-99.2 - AUDIT REPORT OF NETHERLAND, SEWELL & ASSOCIATES, INC. - Matador Resources Codex992.htm
EX-16.1 - LETTER OF GRANT THORNTON LLP - Matador Resources Codex161.htm
EX-23.1 - CONSENT OF GRANT THORNTON LLP - Matador Resources Codex231.htm
EX-21.1 - LIST OF SUBSIDIARIES OF MATADOR RESOURCES COMPANY - Matador Resources Codex211.htm
EX-99.3 - AUDIT REPORT OF NETHERLAND, SEWELL & ASSOCIATES, INC. - Matador Resources Codex993.htm
EX-23.2 - CONSENT OF LAROCHE PETROLEUM CONSULTANTS, LTD. - Matador Resources Codex232.htm
EX-16.2 - LETTER OF ERNST & YOUNG, LLP - Matador Resources Codex162.htm
S-1 - FORM S-1 - Matador Resources Cods1.htm
EX-3.1 - CERTIFICATE OF FORMATION OF MATADOR RESOURCES COMPANY - Matador Resources Codex31.htm

Exhibit 99.4

LOGO

March 13, 2009

 

Mr. Bradley M. Robinson, P.E.    Mr. Neil Barman, Phd.
Vice President-Engineering    Senior Reservoir Engineer
Matador Resources Company    Matador Resources Company
5400 LBJ Freeway, Suite 1500    5400 LBJ Freeway, Suite 1500
Dallas, Texas 75240    Dallas, Texas 75240

Dear Messrs. Robinson and Barman:

At your request, LaRoche Petroleum Consultants, Ltd. (LPC) has audited the estimates of proved developed producing and proved developed non-producing reserves and future net cash flow prepared by Matador Resources Company (Matador) as of December 31, 2008 to the Matador interest in certain properties located in Louisiana, New Mexico, and Texas as set out in Exhibit “A” attached hereto. It is our understanding that the audited properties comprise 100 percent of Matador’s proved reserves. We prepared our own estimates of proved reserves and compared our estimates to those prepared by Matador to complete our audit of such properties. Estimates by Matador and LPC are based on two price case scenarios: i) constant prices and costs, as set forth in this letter and which conform to our understanding of the Securities and Exchange Commission (SEC) guidelines, and ii) a variable price case based on NYMEX futures contract prices with constant costs, which does not conform to SEC guidelines. Reserve definitions for categories used in this report are presented immediately following this letter.

When compared on a field-by-field basis, some estimates determined by Matador are greater and some are lesser than the estimates determined by LPC. However, in our opinion, Matador’s estimates of proved oil and gas reserves and future cash flow, as shown herein and in certain computer printouts on file in our office are, in the aggregate, reasonable within the established Audit tolerance guidelines of plus or minus ten percent (10%) and have been prepared in accordance with generally accepted petroleum engineering and evaluation principles. These principles are set forth in the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserve Information promulgated by the Society of Petroleum Engineers. We are satisfied with the methods and procedures used by Matador in preparing the December 31, 2008 reserve and future cash flow estimates. We saw nothing of an unusual nature that would cause us to take exception with the estimates, in the aggregate, as prepared by Matador.

Summarized below are Matador’s estimates of net reserves and future net cash flow for each price case scenario. Future gross cash flow is prior to deducting estimated production and ad valorem taxes. Future net cash flow is after deducting these taxes, operating expenses, and future capital expenditures but before consideration of federal income taxes. The discounted cash flow values included in this report are intended to represent the time value of money and should not be construed to represent an estimate of fair market value.

4600 Greenville Ave Dallas, Texas 75026

Phone (214) 363-3337 Fax (214) 363-1608


For each price case scenario, Matador estimates the net reserves and future net cash flow, as of December 31, 2008, to be:

SEC Price Case

 

     Net Reserves      Future Net Cash Flow ($)  

Category

   Oil
(Bbls)
     Gas
(Mcf)
     Total      Present Worth at
10%
 

Proved Developed

           

Producing

     122,635         14,362,244       $ 53,703,725       $ 33,588,141   

Non-Producing

     7,923         4,833,274       $ 19,036,256       $ 10,480,937   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Proved

     130,558         19,195,518       $ 72,739,981       $ 44,069,078   

For the SEC price case, oil prices used by Matador are based on a December 31, 2008 West Texas Intermediate physical crude oil price of $41.00 per barrel, as posted by Plains Marketing, L.P., adjusted by lease for gravity, transportation fees, and regional price differentials. Gas prices used by Matador are based on a December 31, 2008 Henry Hub physical composite gas price of $5.71 per MMBTU, as published in Platts Gas Daily, adjusted by lease for energy content, transportation fees, and regional price differentials. Oil and gas prices are held constant throughout the life of the properties. For reference purposes, the corresponding NYMEX futures contract closing prices for the nearest-month contracts being traded on December 31, 2008 were $44.60 per barrel for West Texas Intermediate crude oil and $5.62 per MMBtu for Henry Hub gas.

NYMEX Strip Price Case

 

     Net Reserves      Future Net Cash Flow ($)  

Category

   Oil
(Bbls)
     Gas
(Mcf)
     Total      Present Worth
at 10%
 

Proved Developed

           

Producing

     148,978         14,708,696       $ 70,721,659       $ 42,093,265   

Non-Producing

     7,923         4,836,017       $ 24,087,075       $ 13,149,865   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Proved

     156,901         19,544,713       $ 94,808,734       $ 55,243,130   

 

LaRoche Petroleum Consultants, Ltd.


For the NYMEX strip price case, oil and gas prices used therein have been specified by Matador and correspond to the average price per year of futures contracts traded on the NYMEX at the close of trading on December 31, 2008. Oil prices are referenced to a per-barrel NYMEX West Texas Intermediate futures contract price adjusted for gravity, transportation fees, and regional price differentials. Gas prices are referenced to a per-MMBtu NYMEX Henry Hub futures contract price adjusted for energy content, transportation fees, and regional price differentials. Prices, before adjustments, have been scheduled in the future as follows:

 

Year    Oil Price
($/Barrel)
   Gas Price
($/MMBtu)
2009    53.51    6.11
2010    63.10    7.13
2011    68.44    7.31
2012    70.90    7.23
2013    72.53    7.15

Thereafter, oil and gas prices are held constant over the

life of the properties

The oil reserves include crude oil and condensate. Oil reserves are expressed in barrels (Bbls) which are equivalent to 42 United States gallons. Gas volumes are expressed in thousands of standard cubic feet (Mcf) at the contract temperature and pressure bases.

The estimated reserves and future cash flow shown herein are for proved developed producing (PDP) reserves and, for certain properties, proved developed non-producing (PDNP) reserves. The PDNP reserves encompass proved non-producing and proved behind-pipe reserves. Matador’s estimates do not include any value for proved undeveloped, probable or possible reserves that might exist for these properties, nor did it include any consideration that could be attributed to interests in undeveloped acreage beyond those tracts for which reserves have been estimated.

Lease and well operating expenses are based on data obtained from Matador. Expenses for the Matador-operated properties include only direct lease and field level costs. For all non-operated properties, these expenses include the per-well overhead costs allowed under joint operating agreements along with direct lease and field level costs. Headquarters general and administrative overhead expenses of Matador are not included. Operating expenses are held constant throughout the life of the properties.

Capital costs and timing of all investments have been provided by Matador and are included as required for workovers, new development wells, and production equipment. These costs are also held constant.

Certain Matador properties in Texas are eligible to receive a gas severance tax exemption or reduced tax rate for high-cost gas wells, as certified by the Texas Railroad Commission and authorized by the Texas Comptroller of Public Accounts. The reduced tax rate ending date is the earliest of 120 months from the date of first production or when the cumulative value of the tax savings equals 50% of the drilling and completion cost. The tax models were adjusted accordingly for only those wells specified by Matador which were eligible and approved to receive such tax credits and producing as of December 31, 2008.

We have made no investigation of possible gas volume and value imbalances that may have been the result of overdelivery or underdelivery to the Matador interest. Our projections are based on Matador receiving its net revenue interest share of estimated future gross gas production.

Technical information supporting the reserve estimates herein was furnished by Matador or was obtained from state regulatory agencies and commercially available data sources. No special tests were obtained to assist in the preparation of this report. For the purpose of this

 

LaRoche Petroleum Consultants, Ltd.


report, the individual well test and production data as reported by the above sources were accepted as represented together with all other factual data presented by Matador including the extent and character of interest. Data after the effective date was utilized in preparing our own reserve estimates on certain properties.

In our audit, we accepted, without independent verification, the accuracy and completeness of the information and data furnished by Matador with respect to ownership interest, oil and gas production, well test data, oil and gas prices, gas severance tax credits, development costs, and any agreements relating to current and future operations of the properties and sales of production. However, if in the course of our examination something came to our attention which brought into question the validity or sufficiency of any such information or data, we did not rely on such information or data until we had satisfactorily resolved our questions relating thereto or had independently verified such information or data.

An on-site inspection of the properties has not been performed nor has the mechanical operation or condition of the wells and their related facilities been examined by LPC. Net salvage and abandonment costs were considered and judged by Matador to be negligible for these properties. No consideration of the continued operation of uneconomic properties was taken into account.

This audit is solely for the use of Matador, its agents, and representatives in their evaluation of these properties and is not to be used, circulated, quoted, or otherwise referenced for any other purpose without the express written consent of the undersigned. Persons other than those to whom this audit is addressed shall not be entitled to rely upon the audit unless it is accompanied by such consent.

We are independent petroleum engineers, geologists, and geophysicists with respect to Matador as set forth in the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserve Information promulgated by the Society of Petroleum Engineers. We do not own an interest in these properties and are not employed on a contingent basis. Data pertinent to the audit are maintained on file in our office.

 

Very truly yours,
LaRoche Petroleum Consultants, Ltd.

/s/ Edward C. Marhanka

Edward C. Marhanka

Senior Staff Engineer

/s/ William M. Kazmann

William M. Kazmann

Licensed Professional Engineer
State of Texas No. 45012

WMK:rk

08-920

 

LaRoche Petroleum Consultants, Ltd.


DEFINITION OF RESERVES

PROVED RESERVES

Proved reserves are 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 and current regulatory practices. Reserves are considered proved when commercial production has been established by actual production or well tests. The portion of the reservoir considered proved is the area delineated by drilling and reasonable interpretation of available data after considering fluid contacts, if any. Proved reserves may be developed or undeveloped.

Proved developed producing reserves are those reserves which are expected to be produced from existing completion intervals now open for production in existing wells.

Proved developed non-producing reserves are (1) those reserves expected to be produced from existing completion intervals in existing wells, but due to pending pipeline connections, regulatory agency considerations, or other mechanical or contractual requirements hydrocarbon sales have not yet commenced or have been interrupted and (2) other non-producing reserves which exist behind the casing of existing wells, or at minor depths below the present bottom of such wells, which are expected to be produced though these wells in the predictable future, where the cost of making such oil and gas available for production should be moderate when compared to the cost of a new well.

Proved undeveloped reserves are those reserves which are reasonably certain to be recovered from new wells on undrilled acreage or from existing wells where a relatively major expenditure is required. Undeveloped reserves are considered proved when the interpretation of available geologic information, well test data, and production performance indicate the presence of commercial hydrocarbons that cannot be recovered from presently producing wells. Proved reserves on undrilled acreage are usually limited to proration units that offset wells that have established the existence of commercial quantities of hydrocarbons.

 

LaRoche Petroleum Consultants, Ltd.


Exhibit “A”

MATADOR RESOURCES COMPANY PROPERTY AND INTEREST LIST OF EVALUATED PROPERTIES

 

Well Name

 

State

 

County

 

Field

  Wrk Int.     Rev Int.     Lease NRI  

RIVERS 14-1 (CV)

  LA   BOSSIER   ELM GROVE     0.48619897        0.39940109        0.82147663   

RIVERS 14-1 (CV)*

  LA   BOSSIER   ELM GROVE     0.43738381        0.35058593        0.80155214   

C C M P 1-1 PNP (VERT HS)

  LA   CADDO   CADDO PINE ISLAND     1.00000000        0.86162994        0.86162994   

C C M P 1-1 PNP (VERT HS)*

  LA   CADDO   CADDO PINE ISLAND     0.67900313        0.54063307        0.79621587   

E&L DEVELOPMENT INC. 15-1 PNP (VERT HS)

  LA   CADDO   CADDO PINE ISLAND     0.50000000        0.40000000        0.80000000   

NOEL ESTATE 11-1 (UCV)

  LA   CADDO   CADDO PINE ISLAND     1.00000000        0.80000000        0.80000000   

NOEL ESTATE 11-2 (SLIGO)

  LA   CADDO   CADDO PINE ISLAND     1.00000000        0.80000000        0.80000000   

BLOUNT FARMS 30-1 (DAVIS-PREDAVIS)

  LA   CADDO   CASPIANA     0.95833112        0.77055615        0.80406045   

BLOUNT FARMS 30-1 (DAVIS-PREDAVIS)*

  LA   CADDO   CASPIANA     0.85874441        0.67096944        0.78133777   

BLOUNT FARMS 35-1 (CV)

  LA   CADDO   CASPIANA     1.00000000        0.89368546        0.89368546   

BLOUNT FARMS 35-1 (CV)*

  LA   CADDO   CASPIANA     0.51466016        0.40834562        0.79342769   

BRADWAY 23-1 (DAVIS-PREDAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.81726726        0.81726726   

BRADWAY 23-1 (DAVIS-PREDAVIS)*

  LA   CADDO   CASPIANA     0.87439908        0.69166634        0.79101906   

BRADWAY 24-1 (CV)

  LA   CADDO   CASPIANA     1.00000000        0.78020543        0.78020543   

BRADWAY 24-2 (CV)

  LA   CADDO   CASPIANA     1.00000000        0.78020543        0.78020543   

CASPIANA INTEREST 14-1 (DAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.76415993        0.76415993   

CASPIANA INTEREST 14-1 (DAVIS)*

  LA   CADDO   CASPIANA     0.95015789        0.71431782        0.75178855   

CASPIANA INTEREST 14-1-UPPER CV (PBP)

  LA   CADDO   CASPIANA     1.00000000        0.76415994        0.76415994   

CASPIANA INTEREST 14-1-UPPER CV (PBP)*

  LA   CADDO   CASPIANA     0.95015788        0.71431782        0.75178856   

CASPIANA INTEREST 14-3-ALT (CV)

  LA   CADDO   CASPIANA     1.00000000        0.76415993        0.76415993   

CASPIANA INTEREST 14-3-ALT (CV)*

  LA   CADDO   CASPIANA     0.95015789        0.71431782        0.75178855   

CASPIANA LAND LLC 13-1-ALT

  LA   CADDO   CASPIANA     0.96752411        0.73038008        0.75489600   

CASPIANA LAND LLC 13-2-ALT (CV)

  LA   CADDO   CASPIANA     1.00000000        0.75270722        0.75270722   

CASPIANA LAND LLC 13-2-ALT (CV)*

  LA   CADDO   CASPIANA     0.96752411        0.73038008        0.75489600   

CASPIANA LAND LLC 24-1 (UCV-DAV-PREDAV)

  LA   CADDO   CASPIANA     1.00000000        0.78020543        0.78020543   

CASPIANA LAND LLC 24-2-ALT (CV)

  LA   CADDO   CASPIANA     1.00000000        0.78020543        0.78020543   

CASPIANA LAND LLC 24-4 (CV)

  LA   CADDO   CASPIANA     1.00000000        0.78020543        0.78020543   

CLAUDE RIVES 18-1 (DAVIS-PREDAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.74932342        0.74932342   

CLAUDE RIVES 18-1 (DAVIS-PREDAVIS)*

  LA   CADDO   CASPIANA     0.98917488        0.74188117        0.75000001   

CLD 23 H #1 PNP (HAYNESVILLE)

  LA   CADDO   CASPIANA     0.21859977        0.20878361        0.73632699   

COLBERT ETAL 14-1 (DAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.76415993        0.76415993   

COLBERT ETAL 14-1 (DAVIS)*

  LA   CADDO   CASPIANA     0.95015789        0.71431782        0.75178855   

COLBERT ETAL 14-2 - UPPER CV (PBP)

  LA   CADDO   CASPIANA     1.00000000        0.76415994        0.76415994   

COLBERT ETAL 14-2 - UPPER CV (PBP)*

  LA   CADDO   CASPIANA     0.95015788        0.71431782        0.75178856   

COLBERT ETAL 14-2 (DAVIS-PREDAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.76415993        0.76415993   

COLBERT ETAL 14-2 (DAVIS-PREDAVIS)*

  LA   CADDO   CASPIANA     0.95015789        0.71431782        0.75178855   

COLBERT ETAL 14-3 - HOSSTON (PBP)

  LA   CADDO   CASPIANA     1.00000000        0.76415994        0.76415994   

COLBERT ETAL 14-3 - HOSSTON (PBP)*

  LA   CADDO   CASPIANA     0.95015788        0.71431782        0.75178856   

COLBERT ETAL 14-3 - UPPER CV (PBP)

  LA   CADDO   CASPIANA     1.00000000        0.76415994        0.76415994   

COLBERT ETAL 14-3 - UPPER CV (PBP)*

  LA   CADDO   CASPIANA     0.95015788        0.71431782        0.75178856   

COLBERT ETAL 14-3 (DAVIS-PREDAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.76415993        0.76415993   

COLBERT ETAL 14-3 (DAVIS-PREDAVIS)*

  LA   CADDO   CASPIANA     0.95015789        0.71431782        0.75178855   

COLBERT ETAL 14-4 (CV)

  LA   CADDO   CASPIANA     1.00000000        0.76415993        0.76415993   

COLBERT ETAL 14-4 (CV)*

  LA   CADDO   CASPIANA     0.95015789        0.71431782        0.75178855   

COLBERT ETAL 14-5 (CV)

  LA   CADDO   CASPIANA     1.00000000        0.76415993        0.76415993   

COLBERT ETAL 14-5 (CV)*

  LA   CADDO   CASPIANA     0.95015789        0.71431782        0.75178855   

COLBERT ETAL 14-6 (DAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.76415993        0.76415993   

COLBERT ETAL 14-6 (DAVIS)*

  LA   CADDO   CASPIANA     0.95015789        0.71431782        0.75178855   

D E S LAND CO 34-1 (DAVIS)

  LA   CADDO   CASPIANA     0.51632816        0.41306255        0.80000004   

DUTTON 13-1 - UPPER CV (PBP)

  LA   CADDO   CASPIANA     1.00000000        0.75270722        0.75270722   

DUTTON 13-1 - UPPER CV (PBP)*

  LA   CADDO   CASPIANA     0.96752411        0.73038008        0.75489600   

DUTTON 13-1 (DAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.75270722        0.75270722   

DUTTON 13-1 (DAVIS)*

  LA   CADDO   CASPIANA     0.96752411        0.73038008        0.75489600   

EMW LAND CO LLC 29-01 (DAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.90288907        0.90288907   

EMW LAND CO LLC 29-01 (DAVIS)*

  LA   CADDO   CASPIANA     0.48277868        0.38566775        0.79885000   

EMW LAND CO LLC 29-02 (DAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.90288907        0.90288907   

EMW LAND CO LLC 29-02 (DAVIS)*

  LA   CADDO   CASPIANA     0.48277868        0.38566775        0.79885000   

EMW LAND CO LLC 29-03 (CV)

  LA   CADDO   CASPIANA     1.00000000        0.90288907        0.90288907   

EMW LAND CO LLC 29-03 (CV)*

  LA   CADDO   CASPIANA     0.48277868        0.38566775        0.79885000   

EMW LAND CO LLC 29-04 (CV)

  LA   CADDO   CASPIANA     1.00000000        0.90288907        0.90288907   

EMW LAND CO LLC 29-04 (CV)*

  LA   CADDO   CASPIANA     0.48277868        0.38566775        0.79885000   

EMW LAND CO LLC 29-05 (CV)

  LA   CADDO   CASPIANA     1.00000000        0.90288907        0.90288907   

EMW LAND CO LLC 29-05 (CV)*

  LA   CADDO   CASPIANA     0.48277868        0.38566775        0.79885000   

EMW LAND CO LLC 29-08-ALT (CV)

  LA   CADDO   CASPIANA     1.00000000        0.90288907        0.90288907   

EMW LAND CO LLC 29-08-ALT (CV)*

  LA   CADDO   CASPIANA     0.48277868        0.38566775        0.79885000   

EMW LAND CO LLC 29-1 - DAVIS (PBP)

  LA   CADDO   CASPIANA     1.00000000        0.90288907        0.90288907   

EMW LAND CO LLC 29-1 - DAVIS (PBP)*

  LA   CADDO   CASPIANA     0.48277868        0.38566775        0.79885000   

EMW LAND CO LLC 29-10-ALT (CV)

  LA   CADDO   CASPIANA     1.00000000        0.90288907        0.90288907   

 

* After Payout Interests


Exhibit “A”

MATADOR RESOURCES COMPANY PROPERTY AND INTEREST LIST OF EVALUATED PROPERTIES

 

 

Well Name

 

State

 

County

 

Field

  Wrk Int.     Rev Int.     Lease NRI  

EMW LAND CO LLC 29-10-ALT (CV)*

  LA   CADDO   CASPIANA     0.48277868        0.38566775        0.79885000   

EMW LAND CO LLC 29-2 - DAVIS (PBP)

  LA   CADDO   CASPIANA     1.00000000        0.90288907        0.90288907   

EMW LAND CO LLC 29-2 - DAVIS (PBP)*

  LA   CADDO   CASPIANA     0.48277868        0.38566775        0.79885000   

EMW LAND CO LLC 29-3 - UPPER CV (PBP)

  LA   CADDO   CASPIANA     1.00000000        0.90288907        0.90288907   

EMW LAND CO LLC 29-3 - UPPER CV (PBP)*

  LA   CADDO   CASPIANA     0.48277868        0.38566775        0.79885000   

EMW LAND CO LLC 29-4 - UPPER CV (PBP)

  LA   CADDO   CASPIANA     1.00000000        0.90288907        0.90288907   

EMW LAND CO LLC 29-4 - UPPER CV (PBP)*

  LA   CADDO   CASPIANA     0.48277868        0.38566775        0.79885000   

J.T. HARRIS, INC. 13-1-ALT (CV)

  LA   CADDO   CASPIANA     1.00000000        0.75270722        0.75270722   

J.T. HARRIS, INC. 13-1-ALT (CV)*

  LA   CADDO   CASPIANA     0.96752411        0.73038008        0.75489600   

JOHNSTON 23-1 (CV)

  LA   CADDO   CASPIANA     1.00000000        0.81726726        0.81726726   

JOHNSTON 23-1 (CV)*

  LA   CADDO   CASPIANA     0.87439908        0.69166634        0.79101906   

PEIRONNET 23-1-ALT (CV)

  LA   CADDO   CASPIANA     1.00000000        0.81726726        0.81726726   

PEIRONNET 23-1-ALT (CV)*

  LA   CADDO   CASPIANA     0.87439908        0.69166634        0.79101906   

PEIRONNET 25-1 (DAVIS-PREDAVIS)

  LA   CADDO   CASPIANA     0.68655037        0.53121661        0.77374747   

PEIRONNET 26-1 (DAVIS-PREDAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.80047858        0.80047858   

PEIRONNET 26-1 (DAVIS-PREDAVIS)*

  LA   CADDO   CASPIANA     0.98199164        0.78247022        0.79681963   

PEIRONNET 26-2-ALT (CV)

  LA   CADDO   CASPIANA     1.00000000        0.80047858        0.80047858   

PEIRONNET 26-2-ALT (CV)*

  LA   CADDO   CASPIANA     0.98199164        0.78247022        0.79681963   

PEIRONNET 29-1 (CV)

  LA   CADDO   CASPIANA     0.88786714        0.73399317        0.82669257   

PEIRONNET 29-1 (CV)*

  LA   CADDO   CASPIANA     0.76491036        0.61103639        0.79883398   

RATZBURG 19-1 (DAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.80438826        0.80438826   

RATZBURG 19-2-ALT (CV)

  LA   CADDO   CASPIANA     1.00000000        0.80438826        0.80438826   

RIEMER CALHOUN 34-1 (CV)

  LA   CADDO   CASPIANA     0.51632816        0.41306255        0.80000004   

ROE 6-1-ALT PNP (CV)

  LA   CADDO   CASPIANA     0.18722209        0.14977767        0.79999999   

SMITH HEIRS 27-1 (DAVIS-PREDAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.79912996        0.79912996   

SMITH HEIRS 27-2 (DAVIS-PREDAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.79912996        0.79912996   

TIGNER WALKER 29-1-ALT (CV)

  LA   CADDO   CASPIANA     1.00000000        0.90288907        0.90288907   

TIGNER WALKER 29-1-ALT (CV)*

  LA   CADDO   CASPIANA     0.48277868        0.38566775        0.79885000   

WHITE 6-1-ALT PNP (CV)

  LA   CADDO   CASPIANA     0.18722209        0.14977767        0.79999999   

ZIMMERMAN 36-1 (DAVIS-PREDAVIS)

  LA   CADDO   CASPIANA     1.00000000        0.77962687        0.77962687   

CUPPLES 11-06 (DAVIS)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

CUPPLES 11-07 (DAVIS & HOSSTON)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

CUPPLES 11-08 (DAVIS)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

CUPPLES 11-09 (DAVIS & HOSSTON)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

CUPPLES 11-10 (DAVIS)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

CUPPLES 11-11 (DAVIS)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

CUPPLES 11-12 (DAVIS)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

CUPPLES 11-13 (CV)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

CUPPLES 11-14 (CV)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

CUPPLES 11-15 (CV)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

CUPPLES 11-16 PNP (DAVIS)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

CUPPLES 11-17 (DAVIS)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

CUPPLES 11-18 (DAVIS)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

CUPPLES 11-19 (DAVIS)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

CUPPLES 11-20 (DAVIS)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

LC HUTCHINSON 11-1-ALT (DAVIS)

  LA   CADDO   ELM GROVE     0.08450748        0.06338063        0.75000024   

NOEL ESTATE 16-1 (FREDRICKSBURG)

  LA   CADDO   LONGWOOD (LA)     1.00000000        0.80000000        0.80000000   

PANTALION 34 #1 (CV)

  LA   CADDO   LONGWOOD (LA)     0.00000000        0.09652500        0.75000000   

OCA McKENZIE 1 (CV)

  LA   CLAIBORNE   MCKENZIE     0.01522864        0.01142148        0.75000000   

BLACK 6-1 (UCV-DAVIS-PREDAVIS)

  LA   DESOTO   CASPIANA     0.18722209        0.14977767        0.79999999   

BLACK STONE 6-1 (UCV-DAVIS-PREDAVIS)

  LA   DESOTO   CASPIANA     0.18722209        0.14977767        0.79999999   

DUNN 6-1 (UCV-DAVIS-PREDAVIS)

  LA   DESOTO   CASPIANA     0.18722209        0.14977767        0.79999999   

EVANS 9-1 (UCV-DAVIS-PREDAVIS)

  LA   DESOTO   CASPIANA     0.01562500        0.01250000        0.80000000   

GUY 4-2-ALT (DAVIS-PREDAVIS)

  LA   DESOTO   CASPIANA     0.21750836        0.17400669        0.80000000   

HUNT 31-1 (UCV-DAVIS-PREDAVIS)

  LA   DESOTO   CASPIANA     0.12500000        0.10156250        0.81250000   

TENSAS DELTA 6-1 (UCV-DAVIS-PREDAVIS)

  LA   DESOTO   CASPIANA     0.18722209        0.14977767        0.79999999   

WELLS 6-1 (UCV-DAVIS-PREDAVIS)

  LA   DESOTO   CASPIANA     0.18722209        0.14977767        0.79999999   

WILLIAMS 6-1 (UCV-DAVIS-PREDAVIS)

  LA   DESOTO   CASPIANA     0.18722209        0.14977767        0.79999999   

CALHOUN 4-1 (DAVIS-PREDAVIS)

  LA   RED RIVER   CASPIANA     0.21750836        0.17400669        0.80000000   

CALHOUN 4-2-ALT (DAVIS-PREDAVIS)

  LA   RED RIVER   CASPIANA     0.21750836        0.17400669        0.80000000   

SAVAGE 3-1 PNP (COTTON VALLEY)

  LA   RED RIVER   CASPIANA     0.00756250        0.00586094        0.77500033   

BLOUNT 2 H #1 PNP (HAYNESVILLE)

  LA   RED RIVER   THORN LAKE     0.11718750        0.11718750        0.73333333   

VANDAGRIFF FEDERAL 1 (MORROW)

  NM   EDDY   DIAMOND MOUND     0.62500000        0.50375218        0.80600349   

PENNZOIL FEDERAL 2 (DELAWARE)

  NM   EDDY   ESPERANZA     0.57167250        0.50021344        0.87500000   

SALT DRAW 11 FED COM 1 (2ND BSPGS)

  NM   EDDY   SAN LORENZO NORTH     1.00000000        0.76698800        0.76698800   

STATE UTP 3 (WOLFCAMP)

  NM   LEA   ANDERSON RANCH     0.08460000        0.07344500        0.86814421   

STATE UTP 1 (MORROW)

  NM   LEA   FEATHER     0.02855300        0.02203900        0.77186285   

EAGLE 2 STATE #4 (BONE SPRING)

  NM   LEA   LEA     0.15625355        0.11719016        0.75000000   

 

* After Payout Interests


Exhibit “A”

MATADOR RESOURCES COMPANY PROPERTY AND INTEREST LIST OF EVALUATED PROPERTIES

 

 

 

Well Name

 

State

 

County

 

Field

  Wrk Int.   Rev Int.   Lease NRI

EAGLE 2 STATE #5 (BONE SPRING)

  NM   LEA   LEA   0.28220000   0.21165000   0.75000000

MOBIL STATE 1 (DELAWARE)

  NM   LEA   LEA   0.27333000   0.21260000   0.77781436

PENNZOIL STATE 1 (PENN)

  NM   LEA   LOVINGTON   0.03671900   0.02753900   0.74999319

PENNZOIL STATE 4 (WOLFCAMP)

  NM   LEA   LOVINGTON   0.02120700   0.01590500   0.74998821

CAUDILL 2 (PENN)

  NM   LEA   LOVINGTON NORTHEAST   0.41620623   0.32128754   0.77194313

EAGLE 2 STATE #2 (BONE SPRINGS)

  NM   LEA   QUAIL RIDGE   0.28220000   0.21165000   0.75000000

PIPELINE 16 STATE 1 (BONE SPRINGS)

  NM   LEA   QUAIL RIDGE   1.00000000   0.82500000   0.82500000

HIGHTOWER A 1 (STRAWN)

  NM   LEA   SHIPP   0.06250000   0.05468800   0.87500800

COOPER 3 (SIMPSON)

  NM   LEA   SKAGGS NORTHWEST   1.00000000   0.73000000   0.73000000

AKES 1 - PETTIT-PAGE (PBP)

  TX   HARRISON   LONGWOOD   1.00000000   0.80204527   0.80204527

AKES 1 - PETTIT-PAGE (PBP)*

  TX   HARRISON   LONGWOOD   0.99074074   0.79632645   0.80376875

AKES 1 - TRAVIS PEAK (PBP)

  TX   HARRISON   LONGWOOD   1.00000000   0.80204527   0.80204527

AKES 1 - TRAVIS PEAK (PBP)*

  TX   HARRISON   LONGWOOD   0.99074074   0.79632645   0.80376875

AKES 1 (UCV-DAVIS-TAYLOR)

  TX   HARRISON   LONGWOOD   0.99074074   0.79421572   0.80163830

BROWN 1 - UCV-DAVIS-TAYLOR (PBP)

  TX   HARRISON   LONGWOOD   1.00000000   0.78187500   0.78187500

BROWN 1 (HILL & TP OIL-COMMINGLED)

  TX   HARRISON   LONGWOOD   1.00000000   0.78187500   0.78187500

DAISY MAY 1 (TRAVIS PEAK)

  TX   HARRISON   LONGWOOD   1.00000000   0.78930004   0.78930004

DR. SCRIVNER 1 (TP-Recomp 8/13/06)

  TX   HARRISON   LONGWOOD   1.00000000   0.80190880   0.80190880

ELIZABETH 1 (TRAVIS PEAK)

  TX   HARRISON   LONGWOOD   1.00000000   0.80080534   0.80080534

JONES 1 (TRAVIS PEAK)

  TX   HARRISON   LONGWOOD   1.00000000   0.80187120   0.80187120

DR. SCRIVNER 1 - COTTON VALLEY (PBP)

  TX   HARRISON   PINE ISLAND   1.00000000   0.80190880   0.80190880

DR. SCRIVNER 1 - PETTIT-PAGE (PBP)

  TX   HARRISON   PINE ISLAND   1.00000000   0.80190880   0.80190880

ELIZABETH 1 - PETTIT-PAGE (PBP)

  TX   HARRISON   PINE ISLAND   1.00000000   0.80080534   0.80080534

CINDY 1 (TAYLOR)

  TX   HARRISON   WOODLAWN   1.00000000   0.79889618   0.79889618

CINDY 2 (TAYLOR)

  TX   HARRISON   WOODLAWN   1.00000000   0.79889618   0.79889618

CINDY 3 (TAYLOR)

  TX   HARRISON   WOODLAWN   1.00000000   0.79889618   0.79889618

CINDY 4 (TAYLOR)

  TX   HARRISON   WOODLAWN   1.00000000   0.79889618   0.79889618

DARLEEN 1 (DAVIS-TAYLOR)

  TX   HARRISON   WOODLAWN   1.00000000   0.81259510   0.81259510

D’SPAIN 1 - PETTIT-PAGE (PBP)

  TX   HARRISON   WOODLAWN   1.00000000   0.82705000   0.82705000

D’SPAIN 1 (TAYLOR)

  TX   HARRISON   WOODLAWN   1.00000000   0.82705584   0.82705584

D’SPAIN 2 (TAYLOR)

  TX   HARRISON   WOODLAWN   1.00000000   0.82705584   0.82705584

D’SPAIN 3 (AKA RIK SCHENCK 1) (DVS-TYLR)

  TX   HARRISON   WOODLAWN   1.00000000   0.82705584   0.82705584

WHITLOW UNIT 2 (UCV-DAVIS-TAYLOR)

  TX   HARRISON   WOODLAWN   1.00000000   0.81250000   0.81250000

DONDA 1 (FRIO 9600)

  TX   ORANGE   BOISE   1.00000000   0.77000000   0.77000000

HUBRE JOHNSON 1 (CV TAYLOR & CV LIME)

  TX   UPSHUR   ROSEWOOD   0.50000000   0.39905708   0.79811416

 

* After Payout Interests