Resaca Exploitation, Inc. : Reserves Update

?

For immediate release

31 OCTOBER 2012

Resaca Exploitation, Inc.

("Resaca" or "the Company")

Reserves Update

Resaca (AIM: RSOX), the oil and natural gas production, exploitation, and development company focused on the Permian Basin in the USA,is pleased to announce an updated reserve study as of 30 June 2012 for the Company's oil and gas properties and to provide an update on the Company's production.

Reserves Update

As of 30 June 2012, Resaca's proved and probable ("2P") reserves were 27.7 million barrels ("MMbbls") of oil and 13.5 billion cubic feet ("Bcf") of natural gas, for a total of 30.0 million barrels of oil equivalent ("MMboe").  This represents 0.1 MMboe increase in Resaca's 2P reserves since 30 June 2011 after realization of 0.3 MMboe of production during the fiscal year ended 30 June 2012.  The Company's proved reserves represented 48% of the 2P reserves as of 30 June 2012. Additionally, Resaca's possible reserves were 14.3 MMbbls of oil and 3.3 Bcf of natural gas as of 30 June 2012 for total proved, probable and possible ("3P") reserves of 42.0 MMbbls of oil and 16.8 Bcf of natural gas (total 3P reserves of 44.9 MMboe). Resaca's 3P reserves increased 9.1 MMboe since 30 June 2011, representing a 25% increase after consideration of fiscal year production.  The increase in 3P reserves is primarily attributable to an increase in original oil in place estimates for the Company's Cooper Jal Unit probable and possible CO2 recovery reserves and possible CO2 recovery reserves related to the Langlie Jal property, which was acquired during the fiscal year ended 30 June 2012.  All reserves are calculated on a net revenue interest basis (working interest volumes, less royalties). 

Resaca's proved developed producing ("PDP") reserves as of 30 June 2012 were 2.9 MMbbls of oil and 2.4 Bcf of natural gas, for a for a total of 3.3 MMboe.  This represents a 0.1 MMboe increase in PDP reserves since 30 June 2011 after realization of 0.3 MMboe of production during the fiscal year ended 30 June 2012. This represents a 3% increase in PDP reserves after consideration of fiscal year production.  The increase in PDP reserves is primarily attributable to the continued waterflood performance at the Company's Cooper Jal Unit.

Resaca commissioned Haas Petroleum Engineering Services, Inc. ("Haas") to prepare a reserve report for its primary and secondary recovery (water injection) reserves and Williamson Petroleum Consultants, Inc. ("Williamson") to prepare a reserve report considering only those additional reserves which could be recovered through tertiary recovery (CO2 injection). Together, these reports provide a complete analysis of Resaca's reserves. Details of the reports are set out in the table below:

	Oil (MMbbls)		Natural Gas (Bcf)		MMboe		NPV @10% Discount $MM (Pre-Tax)
Proved Reserves
Haas	12.6		11.0		14.4		$316.5
Williamson	0		0		0		0
Total Proved Reserves	12.6		11.0		14.4		$316.5
Probable Reserves
Haas	2.6		2.5		3.1		$79.3
Williamson	12.5		0		12.5		139.3
Total Probable Reserves	15.1		2.5		15.6		$218.6
Total 2P Reserves	27.7		13.5		30.0		$535.1
Possible Reserves
Haas	4.0		3.3		4.6		$109.1
Williamson	10.3		0		10.3		112.1
Total Possible Reserves	14.3		3.3		14.9		$221.2
Total 3P Reserves	42.0		16.8		44.9		$756.3

The reserve estimates are based on the unweighted average 12-month prices as of 30 June 2012 under the revised SEC rules, calculated as the unweighted arithmetic average of the first-day-of-the-month oil and natural gas prices for each month within the 12-month period ended 30 June 2012 of $95.67 per barrel for oil and $3.15 per MMbtu for natural gas, and arefurther adjusted by field for quality, transportation fees, andregional price differentials. The reserves are calculated "before tax" and consider the anticipated costs to develop and produce.

The Company is in the process of finalizing the audit of its results for the fiscal year ended 30 June 2012 and expect to release these results in November.