DENBURY RESOURCES INC
S-4/A, 1999-03-04
CRUDE PETROLEUM & NATURAL GAS
Previous: ANNUITY INVESTORS VARIABLE ACCOUNT A, 24F-2NT, 1999-03-04
Next: DLJ WINTHROP OPPORTUNITY FUNDS, 497, 1999-03-04




      As filed with the Securities and Exchange Commission on March 4, 1999
                                                      Registration No. 333-69577
- --------------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                 ---------------

                                 Amendment No. 2
                                       to
                                    Form S-4
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                                 ---------------

                             DENBURY RESOURCES INC.
             (Exact name of Registrant as specified in its charter)



             Canada                      1311                  Not Applicable
(State or other jurisdiction of (Primary standard industrial  (I.R.S. employer
incorporation or organization)   classification code number) identification no.)

                                                     PHIL RYKHOEK, C.F.O.
                                                    Denbury Resources Inc.
17304 Preston Road, Suite 200                    17304 Preston Road, Suite 200
Dallas, Texas 75252                                  Dallas, Texas 75252
(972) 673-2000                            (972)673-2000; Facsimile:(972)673-2051
(Address and telephone number of          (Name, address and telephone number of
Registrant's principal executive offices)             Agent for Service)

                                   Copies to:

                               DONALD W. BRODSKY
                                  KAREN BRYANT
                              Jenkens & Gilchrist,
                           A Professional Corporation
                           1100 Louisiana, Suite 1800
                               Houston, TX 77002
                     (713)951-3300; Facsimile:(713)951-3314


     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as
practicable after (a) the  effectiveness of this Registration  Statement and (b)
the effective  date of the  continuance  of Denbury  Resources  Inc., a Canadian
corporation,  as a domestic  corporation  under Delaware law which, as continued
under Delaware law, is the "Registrant".

     If the  securities  being  registered  on this  Form are being  offered  in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box. [ ]

         THE REGISTRANT HEREBY AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE
OR DATES AS MAY BE NECESSARY TO DELAY ITS  EFFECTIVE  DATE UNTIL THE  REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY  STATES THAT THIS REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE  SECURITIES  ACT OF 1933, AS AMENDED,  OR UNTIL THE  REGISTRATION  STATEMENT
SHALL BECOME  EFFECTIVE ON SUCH DATE AS THE COMMISSION,  ACTING PURSUANT TO SUCH
SECTION 8(A), MAY DETERMINE.

                                                                              

<PAGE>



THE  INFORMATION IN THIS  PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED.  WE MAY
NOT SELL  THESE  SECURITIES  UNTIL THE  REGISTRATION  STATEMENT  FILED  WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO  SELL  THESE  SECURITIES  AND IT IS NOT  SOLICITING  AN  OFFER  TO BUY  THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.


Preliminary Proxy Statement/Prospectus                    Subject to Completion,
                                                            dated March 4, 1999

                               [GRAPHIC OMITTED]

                             DENBURY RESOURCES INC.
                            31,976,538 Common Shares

     We are calling a special meeting of stockholders of Denbury  Resources Inc.
to vote on:

          o    the move of our  domicile  from Canada to the United  States as a
               Delaware corporation;

          o    the sale of 18,552,876 of Denbury's common shares to an affiliate
               of the Texas  Pacific  Group,  referred  to as "TPG," our largest
               shareholder, for U.S. $100 million, or $5.39 per share; and

          o    the  increase  in the  number  of  common  shares  available  for
               issuance  under our  employee  stock  purchase  and stock  option
               plans.


          Our common  shares are listed on the New York Stock  Exchange  and The
Toronto Stock Exchange under the symbol "DNR."


          CONSIDER  CAREFULLY  THE  RISK  FACTORS  BEGINNING  ON PAGE __ OF THIS
DOCUMENT.  You should  read this entire  document  carefully.  It  explains  the
proposals,  particularly  the move of our  domicile  from  Canada to the  United
States and the sale of common shares to TPG.


          THE  BOARD  OF  DIRECTORS  RECOMMENDS  THAT  YOU  VOTE  FOR ALL OF THE
PROPOSALS.  The  special  meeting  will be held on April  __,  1999 in  Calgary,
Alberta.  Whether or not you plan to attend the meeting, please vote and mail in
your proxy card by following the instructions on page __ under "The Meeting" and
on the proxy card.


          NEITHER  THE  SECURITIES   AND  EXCHANGE   COMMISSION  NOR  ANY  STATE
SECURITIES  COMMISSION HAS APPROVED THESE SECURITIES OR DETERMINED IF THIS PROXY
STATEMENT/  PROSPECTUS  IS  TRUTHFUL  OR  COMPLETE.  ANY  REPRESENTATION  TO THE
CONTRARY IS A CRIMINAL OFFENSE.



            This Proxy  Statement/Prospectus was first mailed to stockholders on
March __, 1999.


<PAGE>

                             DENBURY RESOURCES INC.
                          17304 PRESTON ROAD, SUITE 200
                               DALLAS, TEXAS 75252

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                          to be held on April __, 1999


TO:       THE SHAREHOLDERS OF DENBURY RESOURCES INC.

          TAKE  NOTICE  that a Special  Meeting of the  shareholders  of Denbury
Resources  Inc.,  "Denbury",  will  be held in the  Viking  Room at The  Calgary
Petroleum  Club, 5th Avenue and 3rd Street S.W.,  Calgary,  Alberta on ________,
the ____ day of April,  1999 at 10:00 o'clock in the morning  (Calgary time) for
the following purposes:

1.        To consider and vote upon a Special  Resolution  approving the move of
          Denbury's  corporate  domicile  from Canada to the United  States as a
          Delaware corporation;

2.        To consider and vote upon an Ordinary Resolution granting to the board
          of directors of Denbury the  authority to postpone or abandon the move
          of the corporate  domicile from Canada to the United  States,  even if
          approved  by  the  shareholders,  if the  board  of  directors  in its
          discretion  determines  such move or the timing  thereof  not to be in
          Denbury's best interests;

3.        To consider and vote upon an Ordinary Resolution approving the sale of
          18,552,876  common  shares of  Denbury  to an  affiliate  of the Texas
          Pacific  Group,  "TPG",   Denbury's  largest  shareholder,   for  U.S.
          $100,000,000 or U.S. $5.39 per share;

4.        To consider and vote upon an Ordinary Resolution approving an increase
          in the number of common shares  reserved for issuance under  Denbury's
          Employee Stock Purchase Plan;

5.        To  consider  and vote  upon an  Ordinary  Resolution  authorizing  an
          increase in the number of common  shares  reserved for issuance  under
          Denbury's Stock Option Plan, as amended; and

6.        To transact such other  businesses  as may properly be brought  before
          the meeting or any adjournment thereof.

          The text of the  special  and  ordinary  resolutions  of Denbury to be
voted upon at the meeting are set forth as Exhibit "G" to the accompanying Proxy
Statement/Prospectus.

          The Special Resolution approving the move of the corporate domicile of
Denbury  requires the approval of at least two-thirds (2/3) of the votes cast by
Denbury's shareholders present in person or represented by proxy at the meeting.
The Ordinary Resolution  approving the sale of common shares to TPG requires the
approval  of a  simple  majority  of  the  shareholders  present  in  person  or
represented by proxy and voting at the meeting,  excluding any votes cast by TPG
or its affiliates.  Each of the remaining Ordinary  Resolutions to be voted upon
at the meeting  require the  approval of a simple  majority of the  shareholders
present in person or represented  by proxy and voting at the meeting.  THE BOARD
OF DIRECTORS OF DENBURY  RECOMMENDS THAT  SHAREHOLDERS VOTE IN FAVOUR OF EACH OF
THE RESOLUTIONS TO BE PUT BEFORE THE MEETING.

          REGISTERED  SHAREHOLDERS HAVE THE RIGHT TO DISSENT WITH RESPECT TO THE
SPECIAL  RESOLUTION  APPROVING  THE MOVE OF DENBURY'S  CORPORATE  DOMICILE  FROM
CANADA TO THE UNITED STATES AND, IF THE MOVE IS MADE  EFFECTIVE,  TO BE PAID THE
FAIR VALUE OF THEIR SHARES IN ACCORDANCE  WITH THE  PROVISIONS OF SECTION 190 OF
THE CANADA BUSINESS CORPORATIONS ACT. A DISSENTING SHAREHOLDER MUST SEND TO


<PAGE>

DENBURY A WRITTEN OBJECTION TO THE SPECIAL  RESOLUTION AT OR BEFORE THE MEETING.
A  SHAREHOLDER'S  RIGHT  TO  DISSENT  IS  MORE  PARTICULARLY  DESCRIBED  IN  THE
ACCOMPANYING  PROXY  STATEMENT/PROSPECTUS  AND THE  TEXT OF  SECTION  190 OF THE
CANADA  BUSINESS  CORPORATIONS  ACT IS SET  FORTH AS  EXHIBIT  "B" TO THE  PROXY
STATEMENT/PROSPECTUS. FAILURE TO STRICTLY COMPLY WITH THE REQUIREMENTS SET FORTH
IN SECTION 190 OF THE CANADA BUSINESS  CORPORATIONS  ACT MAY RESULT IN A LOSS OF
ANY RIGHT OF  DISSENT.  PERSONS  WHO ARE  BENEFICIAL  OWNERS  OF  COMMON  SHARES
REGISTERED IN THE NAME OF A BROKER, CUSTODIAN, NOMINEE OR OTHER INTERMEDIARY WHO
WISH TO DISSENT SHOULD BE AWARE THAT ONLY THE REGISTERED  HOLDERS OF SUCH SHARES
ARE ENTITLED TO DISSENT.  ACCORDINGLY,  A BENEFICIAL  HOLDER OF COMMON SHARES OF
DENBURY  DESIRING TO EXERCISE  HIS OR HER RIGHT MUST MAKE  ARRANGEMENTS  FOR THE
COMMON SHARES BENEFICIALLY OWNED BY THEM TO BE REGISTERED IN THEIR NAME PRIOR TO
THE TIME THE WRITTEN  OBJECTION IS REQUIRED TO BE SENT OR,  ALTERNATIVELY,  MAKE
ARRANGEMENTS FOR THE REGISTERED HOLDER OF SUCH COMMON SHARES TO DISSENT ON THEIR
BEHALF.

          SHAREHOLDERS OF DENBURY WHO ARE UNABLE TO ATTEND THE MEETING IN PERSON
ARE  REQUESTED TO DATE AND SIGN THE ENCLOSED  INSTRUMENT OF PROXY AND TO MAIL IT
TO OR DEPOSIT IT WITH THE SECRETARY OF DENBURY,  C/O CIBC MELLON TRUST  COMPANY,
CORPORATE  TRUST  DEPARTMENT,  600 DOME TOWER,  333 - 7TH AVENUE S.W.,  CALGARY,
ALBERTA,  T2P 2Z1. IN ORDER TO BE VALID AND ACTED UPON AT THE MEETING,  FORMS OF
PROXY MUST BE  RETURNED TO THE ABOVE  ADDRESS NOT LESS THAN 48 HOURS,  EXCLUDING
SATURDAYS,  SUNDAYS  AND  HOLIDAYS,  BEFORE THE TIME SET FOR THE  HOLDING OF THE
MEETING OR ANY ADJOURNMENT THEREOF.

          SHAREHOLDERS  ARE  CAUTIONED  THAT  THE USE OF THE  MAIL  TO  TRANSMIT
PROXIES IS AT EACH SHAREHOLDER'S RISK.

          The Board of  Directors  of Denbury  has fixed the record date for the
meeting at the close of business on March __, 1999. Only  shareholders of record
of  Denbury  as at that date are  entitled  to  receive  notice of the  meeting.
Shareholders  of record will be entitled  to vote those  shares  included in the
list of shareholders  entitled to vote at the meeting  prepared as at the record
date, unless any such shareholder transfers his shares after the record date and
the transferee of those shares  establishes that he owns the shares and demands,
not later than the close of business on April __,  1999,  that the  transferee's
name be included in the list of shareholders entitled to vote at the meeting, in
which case such transferee shall be entitled to vote such shares at the meeting.

    DATED this ____ day of March, 1999.

                                           BY ORDER OF THE BOARD OF
                                           DIRECTORS


                                           Phil Rykhoek
                                           Chief Financial Officer and Secretary


          IF YOU ARE UNABLE TO ATTEND THE  MEETING  IN PERSON,  IT IS  IMPORTANT
THAT THE  ENCLOSED  PROXY CARD BE SIGNED,  DATED AND  PROMPTLY  RETURNED  IN THE
ENCLOSED  ENVELOPE.  THIS PROXY CARD MUST BE RECEIVED AT LEAST TWO BUSINESS DAYS
BEFORE THE  MEETING TO BE INCLUDED IN THE VOTE.  YOU MAY VOTE BY  RETURNING  THE
PROXY CARD EVEN IF YOU PLAN TO ATTEND THE MEETING.


<PAGE>



                                TABLE OF CONTENTS

                                                     Page                      

QUESTIONS AND ANSWERS ABOUT
     VOTING.....................................................................

SUMMARY.........................................................................
     Moving the Corporate Domicile..............................................
        The Move................................................................
        Right to Dissent........................................................
        Background to and Principal Reasons for
          the Move of Corporate Domicile........................................
        Differences in Shareholder Rights in Canada
          and Delaware..........................................................
        Income Tax Considerations of the
          Move of Corporate Domicile............................................
        Directors and Officers Afer the Move....................................
        Stock Exchange Listings After the Move;
          Recent Prices.........................................................
     Granting the Board of Directors Authority to
       Abandon or Postpone the Move of Domicile.................................
     Sale of Shares to TPG......................................................
     Increase of Authorized Shares Under Employee
       Stock Purchase Plan......................................................
     Increase of Authorized Shares Under Stock
       Option Plan..............................................................
     Intent of Management and TPG to Vote in
       Favor of the Proposals...................................................
     Summary Historical Condensed Consolidated
       Financial Data...........................................................

RISK FACTORS....................................................................
     Risks Arising Out of the Proposed Move of
       Domicile.................................................................
       Possibility of Taxes Being Incurred by you
         or Denbury.............................................................
       Effects of the Move of Domicile on
          Shareholder Rights....................................................
     Risks of Selling Common Shares to TPG......................................
       TPG Will Become Denbury's Controlling
         Shareholder............................................................
       Your Ownership Will Be Diluted...........................................
Risks Inherent in an Investment in Denbury......................................
       1998 Losses; Volatility of Oil and Natural Gas Prices....................
       Questions About Ability to Repay Debt and Meet Debt
          Covenants.............................................................
       Future Acquistions May Not Be Profitable.................................
       Could Be Hurt By Future TPG Sales Using
          Registration Rights...................................................

THE COMPANY.....................................................................
     Corporate Overview.........................................................
     Recent Events..............................................................
     Business Strategy..........................................................
     Acquisitions of Oil and Natural Gas Properties.............................
     Change to United States GAAP...............................................

THE MEETING.....................................................................
     General....................................................................
     Record Date................................................................
     Vote Required to Approve the Proposals.....................................
     Solicitation and Revocation of Proxies.....................................
     Security Ownership of Certain Beneficial
       Owners and Management....................................................

MOVING THE CORPORATE DOMICILE...................................................
     The Move...................................................................
     The Merger.................................................................
     Effects of the Move of Corporate Domicile and
       Merger...................................................................
     Background to and Principal Reasons for the
       Move of Corporate Domicile and Merger....................................
     Material Canadian Federal Income Tax
       Consequences of the Move of Corporate
       Domicile and Merger......................................................
     Material United States Federal Income Tax
       Consequences to Shareholders of the Move of
       Corporate Domicile and Merger............................................
     Material United States Federal Income Tax
       Consequences to the Company of the Move of
       Corporate Domicile and Merger............................................
     Comparison of Shareholders' Rights.........................................
       Dissenting Shareholders' Rights..........................................

GRANTING THE BOARD OF DIRECTORS
     AUTHORITY TO ABANDON OR POSTPONE
     THE MOVE OF DOMICILE.......................................................

SALE OF SHARES TO TPG...........................................................
     Opinion of Credit Suisse First Boston......................................
     Use of Proceeds............................................................
     Capitalization Adjusted For TPG Share Purchase.............................

INCREASE OF AUTHORIZED SHARES UNDER
     EMPLOYEE STOCK PURCHASE PLAN...............................................

INCREASE OF AUTHORIZED SHARES UNDER
     STOCK OPTION PLAN..........................................................

                                                             iii

<PAGE>




MANAGEMENT......................................................................
     Compensation of Directors and Officers.....................................

DESCRIPTION OF CAPITAL STOCK....................................................
     Denbury Canada and Denbury Delaware Common
       Stock....................................................................
     Denbury Delaware Preferred Stock...........................................

NATURE OF THE TRADING MARKET....................................................

LEGAL MATTERS...................................................................

EXPERTS.........................................................................

WHERE YOU CAN FIND MORE
      INFORMATION...............................................................
     Available Information......................................................
     Incorporation of Documents by
       Reference................................................................
     Forward-Looking Statements.................................................

INTERESTS OF CERTAIN PERSONS AND
     COMPANIES AND MATTERS TO BE ACTED
     UPON.......................................................................

OTHER MATTERS...................................................................

SERVICE AND ENFORCEMENT OF LEGAL
     PROCESS....................................................................

APPROVAL AND CERTIFICATION......................................................

GLOSSARY........................................................................

EXHIBIT A - OPINION OF CREDIT SUISSE
     FIRST BOSTON CORPORATION................................................A-1

EXHIBIT B - SECTION 190 OF THE CBCA..........................................B-1

EXHIBIT C - CERTIFICATE OF
     DOMESTICATION...........................................................C-1

EXHIBIT D - CERTIFICATE OF
     INCORPORATION...........................................................D-1

EXHIBIT E - BYLAWS...........................................................E-1

EXHIBIT F - LIQUIDITY OPINION................................................F-1

EXHIBIT G - FULL TEXT OF RESOLUTIONS.........................................G-1

FORM OF PROXY...................................................................








                                                             iv

<PAGE>

                     QUESTIONS AND ANSWERS ABOUT THE VOTING


Q:   Should I send in my stock certificates?

A:   No, unless you are exercising your dissent rights. In that case, you should
     carefully  read  pages  __  through  __  and  follow  those   instructions.
     Otherwise,  you should  keep your stock  certificates  as the move will not
     require surrender of stock certificates at any time.

Q:   Who is entitled to vote?

A:   Shareholders as of the close of business on
     the record date, March __, 1999.

Q:   How do I vote?  What do I need to do
     now?

A:   After carefully reading and considering the
     information contained in this document,
     please fill out and sign your proxy card.
     Then mail your signed proxy card in the
     enclosed prepaid return envelope as soon as
     possible so that your shares will be
     represented at the special meeting.  Your
     proxy card will instruct the persons named
     on the card to vote your shares at the special
     meeting as you direct on the card.  If you do
     not vote or you abstain on any proposal, the
     effect will be a vote against that proposal.
     THE BOARD OF DIRECTORS RECOMMENDS THAT
     YOU VOTE IN FAVOR OF ALL OF THE PROPOSALS.

Q.   May I change my vote after I have mailed my signed proxy card?

A.   You may  change  your vote at any time  before  your  proxy is voted at the
     special meeting. You may do this in one of three ways:

     o  notifying the Corporate Secretary in
        writing;
     o  voting in person at the meeting; or
     o  returning a later-dated proxy card.

     If you choose either of the first two methods,  you must submit your notice
     of  revocation  or your new proxy card to the  attention  of the  Corporate
     Secretary at Denbury Resources Inc., 17304 Preston Road, Suite 200, Dallas,
     Texas 75252.

Q:   If my shares are held in "street name" by
     my broker, will my broker vote my shares
     for me?

A:   Your broker will vote your shares only if
     you provide instructions to them on how to
     vote. However, brokers who hold shares as
     nominees will have discretionary authority
     to vote on the increase in common shares
     authorized for issuance under our employee
     stock purchase plan and stock option plan.
     If you fail to provide instructions, your
     shares will not be voted.  Shares that are not
     voted will not be counted in the vote totals.

Q:   What vote is required for the proposals to
     pass?

A:   The vote required for approval varies for the
     proposals:

     o The proposal to move the corporate domicile must receive 2/3 of all votes
       cast.

     o The proposed sale of stock to TPG must be voted on by at least 50% of the
       outstanding  shares.  TPG's shares will be included to determine  whether
       50% have voted, but a majority of the voting  shareholders  excluding TPG
       must approve the proposed sale.

     o The other  proposals must be approved by a simple  majority of the shares
       voting.

Q:   How will voting on any other business be
     conducted?


                                                         1

<PAGE>



A:   If  business  other  than  the  proposals  described  in this  document  is
     presented at the meeting,  your signed proxy card gives authority to Ronald
     G. Greene,  Chairman of the Board, or Phil Rykhoek, Chief Financial Officer
     and Secretary, to vote on such matters at their discretion.

Q:   Who can answer my questions?

A:   If you have more questions about the
     proposals, you should contact:

     Denbury Resources Inc.
     Attn: Investor Relations
     17304 Preston Road., Suite 200
     Dallas, Texas  75252
     (972) 673-2000




                                                         2

<PAGE>

                                     SUMMARY

This summary  highlights  selected  information  from this  document and may not
contain all the information  that is important to you. To better  understand the
proposals,  you  should  read this  entire  document  carefully,  as well as the
additional  documents we refer you to. See "Where You Can Find More Information"
(pages __ through  __).  We have also  included a glossary on page __ of oil and
gas related abbreviations and definitions that are used in this document. All of
the dollar  amounts used in this document are expressed in U.S.  dollars  unless
otherwise noted.

                          MOVING THE CORPORATE DOMICILE

THE MOVE

          We will move our  corporate  domicile from Canada to the United States
if  shareholders  approve  this  proposal.  Specifically,  Denbury will become a
Delaware  corporation.  To  keep  the  Canadian  and the  Delaware  corporations
separate  in  this  document,  we  will  refer  to  the  proposed  new  Delaware
corporation as "Denbury  Delaware" and to the existing  Canadian  corporation as
"Denbury Canada".

         The move will  happen  on the same day  shortly  after the  shareholder
meeting. Each common share of Denbury Canada will automatically become one share
of common  stock of Denbury  Delaware.  The move  itself  will not  change  your
ownership  percentage  in  Denbury,  although  there  could be a  slight  change
resulting from shareholders who exercise their dissent rights. However, dilution
of your percentage interest of our stock will result if the sale of stock to TPG
is approved.

         For example:

          o    If you currently own 100 common  shares,  then after the move you
               will own 100 shares of common stock in Denbury Delaware.

          o    If you currently own 10% of Denbury  Canada's common stock,  then
               after  the  move  and  sale  of  stock  to  TPG,   you  will  own
               approximately  5.9% of  Denbury  Delaware's  common  stock.  Such
               percentage may be slightly higher if shareholders  exercise their
               dissent rights and sell their shares to Denbury.

         If you hold stock  options or warrants to purchase  our common  shares,
the options will continue in existence on  essentially  the same terms and apply
to shares of Denbury  Delaware.  These changes in our legal  structure  will not
change our business or operations.

RIGHT TO DISSENT

         Under  Canadian  law,  you may dissent  with respect to the proposal to
move the  domicile  of  Denbury  and be paid the fair value of your  shares.  TO
DISSENT AND BE PAID,  YOU MUST FOLLOW THE PROPER  PROCEDURES SET OUT ON PAGES __
THROUGH __. IF YOU DO NOT FOLLOW THE PROPER PROCEDURES, YOU WILL LOSE YOUR RIGHT
TO DISSENT. You can lose your right to dissent, for example, by:

          o    voting in favor of the resolution on moving  Denbury's  domicile;
               or

                                                         3

<PAGE>

          o    failing  to  send  in a  dissent  notice  prior  to  the  special
               shareholder meeting; or

          o    failing to make a payment demand within a twenty-day period after
               the special shareholder meeting.

To dissent,  please  refer to Exhibit "B" to this  document and read the section
"Moving the Corporate  Domicile--Comparison  of  Shareholders'  Rights" for more
details. The board of directors may postpone or abandon the proposal to move our
corporate  domicile  if the  holders of more than 5% of the  outstanding  common
shares  exercise their dissent rights and request  payment for the fair value of
their shares; although the board may also make such decision if it believes that
the amount  anticipated to be paid as the fair value to dissenting  shareholders
is likely to exceed $5 million.

BACKGROUND TO AND PRINCIPAL REASONS FOR THE MOVE OF CORPORATE DOMICILE

         Our board of directors  believes it is advantageous  for us to move our
corporate domicile from Canada to the United States for the following reasons:

          o    There are Canadian withholding taxes that impose an extra cost on
               some types of financial  arrangements.  For  example,  there is a
               Canadian  withholding  tax  on  interest  and  dividend  payments
               transferred   between  the  United   States  and   Canada.   This
               withholding  tax  discourages  Denbury's  issuance of convertible
               debt or convertible preferred stock.

          o    We believe that being a United  States  corporation  will give us
               more  opportunities  to make  acquisitions.  For example,  United
               States  companies  are more likely to accept common stock from us
               in  exchange  for  their  oil and gas  assets  if we are a United
               States  corporation rather than a Canadian  corporation.  We also
               anticipate that being an United States  corporation  will give us
               better access to the United States capital markets.

          o    United States laws and  regulations  permit more  flexibility  on
               corporate  matters.  For example,  Canadian law requires  that at
               least 1/3 of our board members be Canadian residents.  No similar
               requirement  exists in the United  States.  Additionally,  we are
               unable  to take  advantage  of  selected  benefits  of the  North
               American  Free Trade Act  because  we are a Canadian  corporation
               that is more than 50% owned by United States residents. We expect
               the move to save us administrative time and money in the future.

          o    Our financial results are prepared following Canadian  accounting
               rules.  As a United  States  company,  we would use United States
               accounting  rules.   Although  the  United  States  and  Canadian
               accounting rules are similar,  they are not quite the same. Since
               we are  normally  compared to United  States  companies,  it will
               eliminate  some  confusion if we were to report our results based
               on the United States accounting principles.  We also believe that
               the United States  accounting  rules are currently more favorable
               in the case of mergers, which may be beneficial to us.

          o    All of our operations are now in the United States and almost 80%
               of our shareholders are United States residents.

                                                         4

<PAGE>

DIFFERENCES IN SHAREHOLDER RIGHTS IN CANADA AND DELAWARE.

         While  many  rights  and  privileges  of  stockholders  of  a  Delaware
corporation are comparable to those of  shareholders of a Canadian  corporation,
there are material  differences.  These differences  between the current charter
and bylaws of Denbury Canada and the proposed  certificate of incorporation  and
by-laws  for  Denbury  Delaware,  are  discussed  under  "Moving  the  Corporate
Domicile-Comparison  of Shareholders' Rights" and "Risk  Factors--Effects of the
Move of Domicile on Shareholder Rights."

         You should read this section carefully regarding these differences.

INCOME TAX CONSIDERATIONS OF THE MOVE OF CORPORATE DOMICILE

         We expect the move to be  tax-free  to you and  Denbury for both United
States and  Canadian  federal  income tax  purposes.  To discuss this in greater
detail  and other  federal  income  tax  considerations,  we have  prepared  the
following  summary.  As summary  information  is by its nature less  precise and
detailed,  you are  encouraged to carefully read the  discussions  under the tax
section "Moving the Corporate Domicile." In addition,  although this summary and
the more  detailed  discussion  under  the tax  section  "Moving  the  Corporate
Domicile"  does address the  material tax  considerations  to  shareholders  and
Denbury in general,  it does not  address  all  aspects of taxation  that may be
relevant to your  individual  circumstances.  You are encouraged to consult with
your own tax advisor for  information on how the move of the corporate  domicile
and  the  merger  will  impact  you   individually   based  on  your  individual
circumstances.

         This transaction may also have tax consequences to shareholders who are
neither  Canadian  nor  United  States  taxpayers.  If  you  are  one  of  these
shareholders, you are urged to consult your own tax advisor.

         TAX  TREATMENT  OF  SHAREHOLDERS  AS A RESULT OF THE MOVE OF  CORPORATE
DOMICILE.  We have  structured  the  continuance  and  merger to be tax free for
shareholders  in the United  States and Canada who receive only shares of common
stock in Denbury  Delaware in the deemed  exchange  for their  common  shares in
Denbury Canada.  Under our proposed structure,  the tax basis and holding period
of these  shareholders  in their new  Delaware  common stock will be the same as
their tax basis  and  holding  period of their  current  Denbury  Canada  common
shares.

         TAX  TREATMENT  OF THE  COMPANY  AS  RESULT  OF THE  MOVE OF  CORPORATE
DOMICILE.  There are  circumstances  where the move of our legal  domicile  from
Canada to the United  States  could  result in taxation of Denbury  under either
Canadian or United  States  federal  income tax laws.  Taxation  could result if
either the Canadian or United States taxing authorities  determine that there is
a gain from the move. Each jurisdiction computes this differently,  but based on
our valuation of the Company assets and our  interpretation  of the Canadian and
United  States  federal  income tax laws, we do not believe that we will owe any
federal income tax as a result of this move in either country.

          TAX TREATMENT OF THE MERGER. If the move of the corporate  domicile is
approved,  we plan to merge  Denbury and its wholly  owned  subsidiary,  Denbury
Management, Inc. Denbury should not recognize any gain or loss on the merger and
should have a tax basis and holding period in the assets of its subsidiary equal
to the  subsidiary's  tax basis and holding  period in those  assets  before the
merger.  You should not  recognize any gain or loss for United States income tax
purposes on your Denbury Delaware common stock as a result of the merger.

                                                         5

<PAGE>


         TAX  TREATMENT  OF DEFERRED  INCOME  PLANS AFTER THE MOVE OF  CORPORATE
DOMICILE.  After the move,  our shares will still be a qualified  investment for
trusts governed by registered  savings plans,  deferred profit sharing plans and
registered  retirement  income funds, as long as the shares remain listed on the
TSE, the NYSE or another prescribed stock exchange. However, following the move,
if you are a Canadian  deferred income plan or similar  tax-exempt  entity,  our
shares will be treated as foreign  property.  Therefore,  if you hold our shares
you may be subject to certain penalty taxes. If you are a  current holder of our
shares, you  will have a two year  grace period before these penalty  taxes will
take effect.

DIRECTORS AND OFFICERS AFTER THE MOVE.

         The directors and officers of Denbury Delaware will be identical to the
current  directors  of  Denbury  Canada.   Additionally,   after  the  move  the
individuals  who have been officers of Denbury's  operating  subsidiary  will be
elected to a similar position with Denbury. See "Moving the Corporate Domicile -
Effects of the Move of Corporate Domicile and Merger" and "Management."

STOCK EXCHANGE LISTINGS AFTER THE MOVE; RECENT PRICES.

         Our  common  shares  are  listed on the NYSE and the TSE and we plan to
maintain  both listings  following the move.  The closing sales price of the our
common  shares on March 3, 1999,  was $3.8125 on the NYSE and Cdn.  $6.10 on the
TSE. Please also see the section "Nature of the Trading Market."

         THE BOARD RECOMMENDS THAT YOU VOTE IN FAVOR OF THE MOVE OF DOMICILE.


                  GRANTING THE BOARD OF DIRECTORS AUTHORITY TO
                    ABANDON OR POSTPONE THE MOVE OF DOMICILE

         You are  being  asked to  approve  a  separate  proposal  which  grants
authority  to the board of  directors  to postpone or abandon the move,  even if
approved by the shareholders,  if the board determines such a move or its timing
would not be in the best  interests of you or us. The following are the two most
likely  situations  that could  cause the board to decide to postpone or abandon
the move:

         o    if it appeared that there would be adverse tax consequences to our
              shareholders or Denbury  because of a significant  increase in the
              market value of Denbury  between the date of this document and the
              date of the move; or

         o    if the holders of more than 5% of the  outstanding  common  shares
              exercise  their  dissent  rights and request  payment for the fair
              value of their  shares;  although the board may make such decision
              if it believes that the amount  anticipated to be paid as the fair
              value to dissenting shareholders is likely to exceed $5 million.

         THE BOARD RECOMMENDS THAT YOU VOTE IN FAVOR OF THIS PROPOSAL.


                                                         6

<PAGE>

                              SALE OF SHARES TO TPG

         The third  proposal asks you to approve the sale of  18,552,876  common
shares to TPG, our largest shareholder, for $100 million, or $5.39 per share. If
you approve this sale, it will take place whether or not the move does.

         REQUIRED SHAREHOLDER APPROVAL. The NYSE and TSE require shareholders to
approve a  substantial  sale of shares to a  significant  shareholder.  The NYSE
requires  that  holders of at least 50% of the  outstanding  shares  vote on the
proposed  sale.  TPG's  shares will be included  to  determine  whether 50% have
voted,  but a majority of the votes cast by shareholders  other than TPG and its
affiliates must approve this proposal.

         PURPOSE  OF THE SALE OF SHARES  TO TPG.  The sale of shares to TPG will
raise funds for  acquisitions.  Because of the downturn in the United States oil
and gas industry during 1998 as a result of decreases in oil and gas prices,  we
believe  this  is an  excellent  time  to  make  attractive  acquisitions.  This
additional equity will give us greater flexibility to pursue such opportunities.
It is  doubtful  that we could make any  meaningful  acquisitions  without  this
additional equity, especially with our current debt levels.
Additionally, this stock sale improves our debt ratios.

         We will initially use the estimated  $98.5 million of net proceeds from
the sale to reduce our  outstanding  debt,  although we  ultimately  plan to use
these funds  primarily for  acquisitions.  Because of the low oil and gas prices
and the  reduced  cash  flows  we have  scaled  back our  capital  expenditures.
Accordingly,  we do not plan to use any  significant  portion of these funds for
development or exploration activities.

         CONFLICTS  OF  INTEREST  AND  CREATION  OF  THE  SPECIAL   TRANSACTIONS
COMMITTEE.  The sale of shares to TPG is  subject  to a number of  conflicts  of
interest:

          o    TPG is our largest shareholder.

          o    Three of the officers and directors of TPG's  controlling  entity
               are members of our board.

          o    TPG has  historically  had the  right  to  maintain  its pro rata
               interest  in our common  shares by buying a portion of any shares
               we issued on the same terms and conditions.  However,  this right
               will terminate if this transaction is consummated.

         Therefore, our board created a Special Transactions Committee, referred
to herein as the "Committee".  None of the members of this Committee are members
of our management or affiliated in any way with TPG. Mr. Greene, the Chairman of
the Board and the Chairman of the Committee, and Messrs. Wettstein and Matthews,
are the members of this Committee.

         NEGOTIATION OF TPG PURCHASE PRICE.  The Committee  negotiated the price
with  TPG  taking  into  account   discussions  with  management  and  financial
information  prepared  by Credit  Suisse  First  Boston  Corporation,  Denbury's
financial advisor. Negotiations were concluded on December 1, 1998.

         FACTORS CONSIDERED BY THE  SPECIAL TRANSACTIONS COMMITTEE.  The factors
considered by the Committee in negotiating the sale of shares to TPG were:

          o    The $5.39 per share price was the midpoint of a November 24, 1998
               preliminary financial analysis of our per share value prepared by
               Credit Suisse First Boston.

                                                         7

<PAGE>



          o    The  $100  million  provides  us with  substantial  funds to make
               acquisitions  at a  time  when  attractive  opportunities  may be
               available  to  us if  we  have  sufficient  capital.  If we  make
               successful  acquisitions,  we can continue to grow.  However,  no
               acquisitions by Denbury were proposed at the time of the purchase
               agreement,  and  therefore,  no  consideration  was  given to any
               proposed  acquisitions by Denbury at the time when the sale price
               of the shares was set.

          o    Credit  Suisse  First  Boston has provided our board of directors
               with its opinion  regarding the fairness,  from a financial point
               of view, to Denbury of the  consideration  to be received for the
               common  shares to be sold to TPG. The full text of Credit  Suisse
               First  Boston's  opinion  dated  December 16, 1998 is attached to
               this  document  as  Exhibit A and should be  reviewed  carefully.
               Credit  Suisse  First  Boston's  opinion  does not  constitute  a
               recommendation  to any shareholder as to how to vote on the stock
               purchase by TPG.

          o    The $5.39 per share  price  represented  a 41%  premium  over the
               closing market price for our common shares at the time of pricing
               on December 1, 1998. However, there have been brief periods since
               the pricing  date that our common  stock has traded  above $5.39,
               meaning the price to be paid by TPG could be a discount to market
               price.  Even if this were to be the case on the  closing  date of
               the sale, the Committee  still believes that the price to be paid
               by TPG is fair to  Denbury  and is in the best  interests  of its
               shareholders.  As of March __, 1999, this price was _____% higher
               than the closing  market price for the common shares on the NYSE.
               It  should  be  noted  that  the  premium  was  only  one  factor
               considered by the board and was not  determinative of the board's
               fairness  conclusions.  Therefore,  Denbury  does not  intend  to
               request an updated opinion from Credit Suisse First Boston,  even
               if our shares sell at a discount to TPG.

          o    The Committee  considered  other  alternatives  discussed  below.
               Because of TPG's current interest in Denbury, it is unlikely that
               another  entity  would be  willing to pay a premium  over  market
               price substantially higher than the price TPG is willing to pay.

     ALTERNATIVES  CONSIDERED.  During the course of negotiations  with TPG, the
Committee considered several other alternatives:

          o    The first  alternative  would have been to sell non-voting common
               stock to TPG. TPG responded that it would expect to purchase such
               non-voting  shares at a  discount  from the price paid for voting
               shares. The Committee  determined that it would not benefit us to
               forego any  premium in order to sell TPG  non-voting  stock since
               TPG currently  nominates  three of seven board members and is our
               largest shareholder.

          o    The Committee also considered seeking out other private investors
               with the goal of obtaining a higher price. However, the Committee
               was not  confident  that a better  price could be  obtained  from
               another  party.  TPG agreed to pay a 41% premium  over the market
               price  at  the  time  of   pricing,   December   1,   1998.   The
               attractiveness  to  another  investor  of  making  a  substantial
               purchase would have been  substantially  reduced because of TPG's
               significant  ownership  interest  in  Denbury.  The search for an
               interested third party would have only only resulted in delays.

          o    The  Committee  also  considered  a rights  offering  to existing
               shareholders.  However,  rights offerings are typically sold at a
               discount  to  current  market.  If stock  were to be offered at a
               premium in a rights offering,  few if any shareholders other than
               TPG,  would be likely to acquire  additional  shares.  Thus, in a
               rights offering, TPG would have been able to acquire control with
               a smaller premium than the price you are being asked to approve.

                                                         8

<PAGE>


         BENEFITS  TO TPG FROM THE SALE.  The main  benefit  TPG gains  from the
transaction is control of Denbury. The sale will increase TPG's ownership of our
issued and outstanding  common shares from  approximately  32% to  approximately
60%.  Currently,  we do not expect this  transaction to result in any changes to
our board of directors,  management or  operations.  After the sale, TPG will be
able  to  control  the  election  of  directors,  determine  the  corporate  and
management policies of Denbury and effect the shareholder  approval of a merger,
consolidation or sale of all or substantially all of the assets of Denbury.

         FAIRNESS OF THE  TRANSACTION.  Given the large number of common  shares
being purchased,  the Committee believes that TPG is paying a fair price for the
shares,  even if fluctuations in the market price ultimately could result in TPG
purchasing the shares at a discount.  The transaction must also be approved by a
majority of disinterested shareholders.  In addition, Credit Suisse First Boston
has issued an opinion to the board  regarding  the  fairness,  from a  financial
point of view,  to Denbury of the  consideration  to be received  for the common
shares to be sold to TPG. You are urged to read this  opinion,  which is Exhibit
"A" to this document, in its entirety.

         CONDITIONS  OF THE  SALE.  Under  the stock  purchase  agreement  dated
December  16,  1998,  the  consummation  of the  sale is  conditioned  upon  the
following items:

          o    the   approval   of  the  sale  by  a  majority  of  the  non-TPG
               shareholders;

          o    the approval of the purchase price by The Toronto Stock Exchange,
               which has been  obtained as long as the  closing is before  April
               23, 1999;

          o    the  absence of a material  adverse  change,  as that is defined,
               prior to closing;

          o    an amendment to our existing bank agreement,  which was completed
               on February 19, 1999;

          o    the execution at closing of a registration rights agreement which
               has already been negotiated and which covers all of TPG's shares;
               and

          o    satisfaction of the other conditions.

         See "Sale of Shares to TPG-Conditions of the Sale".

         DISSENT RIGHTS.  You will have no dissent rights in connection with the
proposed  sale of  shares  to TPG.  However,  you will  have  dissent  rights in
connection  with the proposal to change our  domicile  from Canada to the United
States.

         THE BOARD  RECOMMENDS  THAT YOU VOTE IN FAVOR OF THE  PROPOSED  SALE OF
SHARES TO TPG. THIS SALE WILL PROVIDE  NEEDED FUNDS AT A TIME WHEN OTHER CAPITAL
SOURCES ARE  UNAVAILABLE.  THIS WILL ENABLE US TO GROW IF IT CAN MAKE  FAVORABLE
ACQUISITIONS.

                       INCREASE OF AUTHORIZED SHARES UNDER
                          EMPLOYEE STOCK PURCHASE PLAN

         Approval of the fourth  proposal will amend our employee stock purchase
plan by increasing the maximum number of common shares  available for sale under
the plan from 250,000 shares to 750,000  shares.  As of December 30, 1998,  only
64,858 common shares were  available for purchase  under the plan. The shares to
be issued on December  31, 1998  exceeded  the shares  available  on the plan by
22,524.  As 

                                                         9

<PAGE>

such, the shares purchased by the employees as of December 31 will not be issued
until after shareholder approval.

         THE  BOARD  BELIEVES  THIS  PLAN IS AN  INTEGRAL  PART  OF OUR  OVERALL
COMPENSATION STRATEGY AND RECOMMENDS THAT YOU VOTE FOR THE AMENDMENT.


                       INCREASE OF AUTHORIZED SHARES UNDER
                                STOCK OPTION PLAN

         Approval  of the fifth  proposal  will amend our stock  option  plan to
increase the maximum  number of common  shares  reserved for issuance  under the
option plan by 2,015,756  shares.  On December 1, 1998,  the board  approved the
issuance of 1,623,912 additional stock options, subject to shareholder approval,
as of  January 4,  1999,  as part of their  annual  compensation  review.  As of
February 28, 1999, Denbury had approximately  3,538,718 options  outstanding but
only  2,519,244  common  shares  approved by the  shareholders  and reserved for
issuance.  In order to complete the issuance of stock options granted on January
4, 1999, you must ratify the board approved increase of 2,015,756 shares.

         If you approve this  increase  and if you approve the proposed  sale of
common shares to TPG, the maximum  number of common  shares  reserved for future
issuance under the option plan will be 4,535,000 shares, or approximately 10% of
the then issued and outstanding common shares.

         THE BOARD  BELIEVES THE OPTION PLAN IS AN INTEGRAL  PART OF OUR OVERALL
COMPENSATION STRATEGY AND RECOMMENDS THAT YOU VOTE FOR THE AMENDMENT.

         INTENT OF MANAGEMENT AND TPG TO VOTE IN FAVOR OF THE PROPOSALS

         As of February 28, 1999,  directors and executive  officers,  excluding
those  affiliated  with  TPG,  controlled  approximately  7% of our  outstanding
shares.  These  directors and executive  officers intend to vote in favor of all
proposals.  The TPG affiliates own 33% of the outstanding common shares and have
agreed  to vote in favor of the move and the  proposed  changes  to the  benefit
plans.  The  proposal  to sell stock to TPG will  require  approval  by a simple
majority  of  the  shareholders  voting,  excluding  any  vote  by  TPG  or  its
affiliates.

                                                        10

<PAGE>

            SUMMARY HISTORICAL CONDENSED CONSOLIDATED FINANCIAL DATA

      We are providing the following  financial  information  to aid you in your
analysis of the items to be voted upon.  This  information is only a summary and
you should read it in connection  with our historical  financial  statements and
the related  notes  contained  in the annual,  quarterly  and other  reports and
information that we have filed with the Securities and Exchange Commission.  See
"Where You Can Find More Information."

      Between  1997 and  1998,  the  average  net oil  prices  that we  received
declined 40% and our average net natural gas prices  declined  14%. As a result,
cash flow and revenues have been significantly  reduced, our debt has increased,
and we had a non-cash full cost pool  writedown of $280 million  during 1998. We
have  provided  additional  information  about these  recent  events at Denbury,
including updated oil and natural gas reserve  information,  in the section "The
Company".

        CHANGE TO U.S.  GAAP.  Our move of the corporate  domicile to the United
States will  require  that we convert  our  financial  statements  to the United
States accounting rules. While the United States and Canadian rules are similar,
there are differences that have historically  affected our financial statements.
During the periods shown,  these  differences  related to the way that losses on
early extinguishment of debt, preferred dividends and computation of earnings or
losses per common share are presented.  To further illustrate these changes,  we
have prepared the following  condensed  information  following both the Canadian
and United States accounting rules.

        PRO  FORMA  EFFECT  OF  STOCK  SALE TO TPG.  We  initially  will use the
proceeds  from the proposed  sale of stock to TPG to pay down bank debt.  If you
were to assume  that this sale of stock had  occurred  as of January 1, 1998 and
the funds were used to reduce bank debt during all of 1998, our expenses and net
loss would have decreased by $7.1 million. The weighted average number of common
shares  outstanding  would have  increased by  18,552,876  shares to an adjusted
total of 44,479,000  shares.  This would have reduced the loss per share for the
year ended  December  31, 1998 to $6.30 per share after  taking into account the
savings  on  interest   expense  and  the  increased  number  of  common  shares
outstanding.  This  information is provided for  illustrative  purposes only and
does not show  what the  results  of  operations  would  have been had the funds
actually been received as of January 1, 1998.


<TABLE>
<CAPTION>

                                                                           Year Ended December 31,
                                                                ---------------------------------------------
                                                                    1996             1997            1998
                                                                -------------    ------------     -----------
Canadian GAAP:                                               (in thousands, except per share amounts and ratios)
                                                                
<S>                                                             <C>              <C>              <C>        
INCOME STATEMENT DATA:
  Total revenues..............................................  $      53,649    $     86,456     $    83,506
  Total expenses..............................................         39,593          62,658         386,271
  Net income (loss)...........................................          8,744          14,903        (287,145)

  Net income (loss) per common share
    Basic.....................................................  $        0.67    $       0.74     $    (11.08)
    Fully diluted.............................................           0.62            0.70          (11.08)

  Weighted average common shares outstanding..................         13,104          20,224          25,926


SELECTED RATIO:
  Ratio of earnings to fixed charges (a)......................            4.4 x          19.9 x            (b) x




                                                        11

<PAGE>
<FN>
(a)  For  purposes  of  determining  the  ratio of  earnings  to fixed  charges,
     earnings are defined as earnings from continuing  operations  before income
     taxes,  plus fixed  charges.  Fixed  charges  consist of interest  expense,
     amortization of debt expense, and imputed preferred stock dividends.
(b)  As a result of pre-tax losses of  $302,765,000  incurred for the year ended
     December  31,  1998,   we  were  unable  to  cover  our  fixed  charges  of
     $17,758,000.
</FN>
</TABLE>


                                                        12

<PAGE>

<TABLE>
<CAPTION>

                                                                        Year Ended December 31,
                                                            -----------------------------------------------
                                                               1996             1997               1998
                                                            -----------      -----------        -----------
                                                          (in thousands, except per share amounts and ratios)
                                                            
<S>                                                         <C>              <C>                <C>        
United States GAAP:

INCOME STATEMENT DATA:
  Total revenues..........................................  $    53,649      $    86,456        $    83,506
  Total expenses..........................................       37,872           62,658            386,271
  Extraordinary item......................................          290                -
  Net income (loss).......................................       10,025           14,903           (287,145)
  Net income (loss) attributable to
      common shareholders.................................        8,744           14,903           (287,145)

  Net income (loss) per common share
      Basic:
         Income (loss) before extraordinary item..........  $      0.69      $      0.74        $    (11.08)
         Extraordinary item...............................        (0.02)               -                  -
                                                            -----------      -----------        -----------
         Net income (loss)................................  $      0.67      $      0.74        $    (11.08)
                                                            ===========      ===========        ===========
      Diluted:
         Income (loss) before extraordinary item            $      0.65      $      0.70        $    (11.08)
         Extraordinary item...............................        (0.02)               -                  -
                                                            -----------      -----------        -----------
         Net income (loss)................................  $      0.63      $      0.70        $    (11.08)
                                                            ===========      ===========        ===========

  Weighted average common shares outstanding..............       13,104           20,224             25,926
                                                            ===========      ===========        ===========
</TABLE>

<TABLE>
<CAPTION>

                                                                          As of December 31,
                                                          -------------------------------------------------
                                                               1996             1997               1998
                                                          -------------      -----------        -----------
Canadian and U.S. GAAP                                                      (in thousands)

BALANCE SHEET DATA:
<S>                                                         <C>              <C>                <C>        
  Working capital.........................................  $    12,482      $     2,692        $     5,246
  Total assets............................................      166,505          447,548            212,859
  Long-term debt, net of current maturities...............          125          240,000            225,000
  Shareholders' equity (deficit)..........................      142,504          160,223            (32,265)
</TABLE>


                                                        13

<PAGE>

                                  RISK FACTORS

       You   should   carefully   consider   all   information   in  this  Proxy
Statement/Prospectus,  especially the risk factors below in  determining  how to
vote on all the proposals.


               RISKS ARISING OUT OF THE PROPOSED MOVE OF DOMICILE

       The  following  risks address the first  proposal of moving  Denbury from
Canada to the United States and becoming a Delaware corporation.

POSSIBILITY OF TAXES BEING INCURRED BY YOU OR DENBURY

       CANADIAN  TAXES MAY BE INCURRED BY DENBURY.  On the date of  continuance,
Denbury  will be treated as if we sold all our  property  and  received the fair
market  value  for  those  properties.  We will be taxed on any  income  or gain
realized on that  "sale." We could be subject to an  additional  tax if the fair
market value of our assets,  net of liabilities,  exceeds the paid-up capital of
our issued and outstanding shares.

       We reviewed our assets,  liabilities  and paid-up  capital and obtained a
legal  opinion  from our tax  advisors.  We believe we will not owe any Canadian
federal  income taxes as a result of the move.  It is possible that the facts on
which  we based  our  assumptions  and  conclusions  could  change  before  this
transaction is  consummated.  We have not applied to the federal tax authorities
for a ruling on this matter and do not intend to do so as it is highly  unlikely
that the tax authorities would issue any ruling on this type of transaction.  We
have also made certain favorable assumptions regarding the tax treatment of this
transaction. You should understand that federal tax authorities could reject our
valuations  or  positions  and  claim  that we owe  taxes  as a  result  of this
transaction.

       UNITED STATES TAXES MAY BE INCURRED BY YOU AND/OR DENBURY. We believe the
continuance and merger will qualify as a tax-free  reorganization for us and our
shareholders.  For United  States  residents and  taxpayers,  your tax basis and
holding  period will not change as a result of the  reorganization.  We have not
asked,  nor do we intend to ask, for a ruling from the IRS that the  continuance
and merger will qualify as a tax-free  reorganization.  There is always the risk
that the IRS's interpretation of the reorganization could be unfavorable.

       There is also a tax on United States  shareholders  if we were determined
to be a Passive Foreign Investment  Corporation,  known as a "PFIC".  This would
cause certain United States shareholders to recognize ordinary income or loss on
the reorganization.  We do not believe that this tax applies. We have not asked,
and do not intend to ask, for a ruling from the IRS addressing  whether this tax
applies.  In  addition,  we have not asked for a tax opinion as to whether  each
individual  shareholder  would be subject to this tax.  There is always the risk
that the IRS could determine that we have been a PFIC and that some shareholders
are subject to this tax. For a more detailed explanation of the tax consequences
to  shareholders  under the PFIC rules,  read the  discussion in the tax section
under "Moving the Corporate  Domicile--Material  United State Federal Income Tax
Consequences  to  Shareholders  of the Move of  Corporate  Domicile and Merger -
Passive Foreign Investment Company Considerations."

       We have not paid  dividends  on our common  shares in the past and do not
expect to pay them in the  foreseeable  future.  If we were to pay  dividends to
non-United  States  shareholders,   they  would  be  subject  to  United  States
withholding  taxes. If a dividend was paid to a United States trade or business,
it would be subject to the regular  United  States  federal  income tax. You may
also be subject to "backup  withholding"  at rates of up to 31% on  dividends or
the sale or  exchange of our stock  unless you are a  corporation  with  

                                                        14

<PAGE>

certain  exemptions  or an  individual  who  provides a taxpayer  identification
number and  certifies  that you are not  subject to backup  withholding.  If any
amount is withheld in this manner, it does serve as a credit against your United
States federal income tax liability.

       IF YOU ARE A CANADIAN OR UNITED STATES SHAREHOLDER,  YOU SHOULD CAREFULLY
READ THE MORE DETAILED  DISCUSSIONS UNDER THE APPLICABLE TAX SECTIONS OF "MOVING
THE  CORPORATE  DOMICILE OF DENBURY"  AND SHOULD ALSO  CONSULT WITH YOUR OWN TAX
ADVISORS ABOUT THE EFFECT ON YOU INDIVIDUALLY.

EFFECTS OF THE MOVE OF DOMICILE ON SHAREHOLDER RIGHTS

       After  the move,  you will  become a  shareholder  of  Denbury  Delaware.
Currently we are  incorporated in Canada and governed by Canadian law. After the
move we will be  incorporated  in the State of Delaware and governed by Delaware
law. We will have a new certificate of incorporation and by-laws. Your rights as
a  Delaware  shareholder  will  be  different  than  your  current  rights  as a
shareholder of a Canadian  company.  These  differences  are  summarized  below;
however,  you should also read the section  "Moving  the  Corporate  Domicile of
Denbury-Comparison  of Shareholders'  Rights" for a more complete description of
these differences.

       SMALLER  MAJORITY  REQUIRED TO AMEND  GOVERNING  DOCUMENTS  OR TO APPROVE
IMPORTANT  TRANSACTIONS  IN DELAWARE.  In Canada,  amendments to the articles of
incorporation   and  some   corporate   transactions   such  as   amalgamations,
continuances,  sales, leases or exchanges of all or substantially all the assets
of a corporation, liquidations, and dissolutions usually require approval by 2/3
of the voting  shareholders.  Changes to the by-laws may be made by the board of
directors, subject to approval by a majority of voting shareholders.

       In Delaware,  amendments to the  certificate of  incorporation  require a
vote of the board of directors  followed by the affirmative  vote of the holders
of a majority of the  outstanding  stock.  If an amendment to the certificate of
incorporation  alters the powers,  preferences or special rights of a particular
class or series of stock and may affect them adversely, that class may also vote
on the  amendment,  regardless  of any other normal voting rights of that class.
Important  transactions  require  approval  by  shareholders  who  own a  simple
majority  of the  outstanding  stock.  Changes to the by-laws may be made by the
shareholders  or the board of directors.  Minority  stockholders  will have less
power  to  prevent  amendments  to  Denbury's  governing  documents  or  prevent
extraordinary transactions after the move of domicile.

       EASIER FOR MAJORITY  SHAREHOLDERS  TO OBTAIN WRITTEN CONSENT IN LIEU OF A
MEETING IN DELAWARE.  Under Canadian law,  Denbury Canada may undertake  actions
requiring  shareholder  approval without a meeting only if a written  resolution
authorizing those actions is signed by all the shareholders entitled to vote.

       Under  Delaware  law,  Denbury   Delaware  may  take  actions   requiring
shareholder approval without a meeting if a written consent is signed by holders
of shares equal to the minimum number of votes needed to approve the action.  In
Delaware,  it will be easier for Denbury Delaware to undertake actions requiring
shareholder  approval  without  calling a  shareholders  meeting,  especially if
shareholders  approve the sale of common  shares to TPG. In that case,  TPG will
have sufficient votes to approve most actions without a meeting.

       NO DISSENT  RIGHTS WILL BE AVAILABLE TO  SHAREHOLDERS  IN DELAWARE.  As a
stockholder  of Denbury  Canada,  Canadian  law allows you to  exercise  dissent
rights  with regard to major  changes and demand a cash  payment for your common
shares equal to their fair value.  The move of domicile is one such major 

                                                        15

<PAGE>

change and your dissent  rights  arising from this  proposed  move are explained
below in the section entitled "Dissenting Shareholders' Right", pages ____.

       Under  Delaware  law,  you may  exercise  dissent  rights  in a merger or
consolidation  and demand a cash  payment for your stock equal to the fair value
as determined  by the  corporation  or an  independent  appraiser.  There are no
appraisal  rights if the  common  shares  are  listed on a  national  securities
exchange,  traded  on the  NASDAQ  , or  held  of  record  by  more  than  2,000
stockholders.  Also,  these dissent  rights do not apply if you own stock in the
surviving   corporation  and  the  merger  did  not  require  the  vote  of  the
shareholders  of the  surviving  corporation.  You will no longer  have  dissent
rights  following  the move of  domicile,  because our common  stock trades on a
national exchange, the New York Stock Exchange.

       LESS FORMAL METHODS FOR RELIEF OF OPPRESSION BY MAJORITY  SHAREHOLDERS IN
DELAWARE.  As a shareholder of Denbury Canada,  you may have explicit  statutory
rights,  called  "oppression  remedies"  for any act or  omission of the Company
which is oppressive or unfairly  prejudicial to your interest.  These oppression
remedies  include your ability to bring suit against Denbury directly or through
the Director of the Canada Business Corporations Act.

       Delaware does not provide for an explicit set of  oppression  remedies as
Canadian law does. However,  there are a variety of legal and equitable remedies
to a corporation's stockholders for improper acts or omissions of a corporation,
its officers and directors.

        Once Denbury  becomes  governed by Delaware law, you will no longer have
an  explicit  statutory  method of seeking  relief from  oppression  by majority
shareholders.  Rather,  you  will  have to  rely  on  other  legal  methods  for
protection from oppression by majority stockholders,  such as Delaware case law,
your ability to bring derivative  suits on behalf of Denbury,  and the fiduciary
duty owed to you by our officers and directors.

       BROADER DIRECTOR  QUALIFICATIONS IN DELAWARE.  Under the Canadian law, at
least  one-third of our directors  must be residents of Canada.  There are other
restrictions on eligibility if the corporation is publicly traded or has a small
number  of  directors.  These  restrictions  make  individuals  such as  minors,
bankrupts,  and the  adjudged  incompetent  ineligible  to serve  as  directors.
Delaware law has no such restrictions.

       GREATER INDEMNIFICATION OF DIRECTORS AND OFFICERS ALLOWED IN DELAWARE. We
are allowed to indemnify  directors  and  officers in both Canada and  Delaware.
However,  Delaware  law allows for the advance  payment of  expenses  before the
final  disposition  of an action.  To do so, the person being  indemnified  must
agree to repay the amount  advanced  if it is later  determined  that he was not
entitled to indemnification. In Delaware, unlike Canada, Denbury will be able to
advance  payments to officers and directors of Denbury Delaware who are involved
in litigation because of their service.

       GREATER  LIMITATIONS  ON LIABILITY  OF DIRECTORS  FOR BREACH OF FIDUCIARY
DUTY  IN  DELAWARE.   Under   Delaware  law  a   corporation's   certificate  of
incorporation  may include a provision  to limit or eliminate  the  liability of
directors   for  breach  of  fiduciary   duty  as  a  director   under   certain
circumstances.  Directors cannot be protected from liability if their conduct is
not in good faith or is conduct which:

          o    involves intentional misconduct or a knowing violation of law;
          o    breaches the duty of loyalty;
          o    involves the payment of unlawful dividends;
          o    expends funds for unlawful stock purchases; or
          o    benefits a director personally.

                                                        16

<PAGE>

Denbury  Delaware's  certificate of incorporation  will provide for this type of
limitation of liability.  There are no similar  provisions  under  Canadian law.
Delaware law and Denbury Delaware's  certificate of incorporation will limit the
liability  of the  Directors  of Denbury  Delaware for actions they take in good
faith,  even if such actions may involve a breach of their fiduciary duty to you
as a stockholder.

                      RISKS OF SELLING COMMON SHARES TO TPG

       The following  risks address the third  proposal  asking  approval of the
sale of common shares to TPG for $100 million.

       TPG WILL BECOME DENBURY'S CONTROLLING SHAREHOLDER. TPG currently owns 32%
of Denbury's  outstanding common stock. If you approve this sale, TPG's holdings
will significantly  increase to approximately 60% of Denbury.  Accordingly,  TPG
will be able to  determine  virtually  all  matters  submitted  for  shareholder
approval. After the sale, TPG will be able to control the election of directors,
determine the corporate  and  management  policies of Denbury and approve in its
role as shareholder a merger, consolidation or sale of all of Denbury's assets.

       YOUR  OWNERSHIP  WILL BE DILUTED.  If the stock sale to TPG is  approved,
your percentage  ownership of Denbury will be diluted.  For example,  if you own
10% of our common shares before the sale, you will own approximately 5.9% of our
common shares immediately after the sale.

                RECENT RISKS INHERENT IN AN INVESTMENT IN DENBURY

       This last group of risks highlight  recent risks inherent in investing in
Denbury  and  particularly  in a  company  which is  engaged  in the oil and gas
business.  Because you are already a  shareholder,  the risks of  continuing  an
investment in a company in the oil and gas business  will not change  because of
the proposals you are being asked to vote upon.

1998 LOSSES; VOLATILITY OF OIL AND NATURAL GAS PRICES.

       Our  business is highly  dependent  on the prices that we receive for oil
and  natural  gas.  Between  1997 and 1998,  the  average net oil prices that we
received declined 40% and our average net gas prices declined 14%. Our cash flow
and  results of  operations  have been  significantly  reduced  and our debt has
increased.  We had a non-cash  full cost pool  writedown of $280 million  during
1998. This has reduced our  shareholders'  equity to a $32.2 million deficit and
at year-end our debts  exceeded our assets,  using  year-end  prices to evaluate
those assets.  Our ability to meet our  obligations in the future depends on our
future performance and prevailing economic conditions and other factors, some of
which are beyond our control.

QUESTIONS ABOUT ABILITY TO REPAY DEBT AND MEET DEBT COVENANTS.

       Our debt is at one of the highest  levels in our history.  As of December
31, 1998, the $115 million net present value of our proved reserves,  calculated
using the year-end oil and natural gas prices, is insufficient to repay the $100
million  outstanding on our senior bank loan, the $125 million of outstanding 9%
Senior  Subordinated  Notes due 2008 and the related interest costs. As a result
of the full  cost  pool  writedown  during  1998 we have  negative  equity as of
December 31, 1998, giving us a debt to equity ratio greater than one. This casts
doubt upon our ability to continue  operations in the foreseeable  future and to
be able to  realize  assets and  satisfy  liabilities  in the  normal  course of
business.  Our  ability to  continue as a going  concern is  dependent  upon the
completion  of the sale of stock to TPG or an  increase  in oil and  natural gas
prices.  If this proposed sale of stock is not consummated  before June 16, 1999
or oil and

                                                        17

<PAGE>

natural  gas  prices do not  increase  to enable the  repayment  of the debt and
interest costs,  we will be in default of our bank credit  agreement and may not
be able to service our debt.  If we were unable to continue as a going  concern,
then significant  adjustments would be necessary to our financial  statements to
properly  reflect a need to liquidate  assets in order to repay debt, to reflect
all debt as  current  and other  potential  adjustments  due to the  changes  in
operations.

FUTURE ACQUISITIONS MAY NOT BE PROFITABLE.

       Much of our  historical  growth has been from  acquisitions  of producing
properties.  If  the  sale  of  shares  to  TPG  is  approved,  we  will  pursue
acquisitions  with the  proceeds  from that  sale.  Our  amended  bank  facility
requires us to use 75% of the aggregate  borrowings for either  acquisitions  or
specific  qualifying  development  expenditures.   Successful  acquisitions  are
influenced by many factors,  such as an assessment of the recoverable  reserves,
exploration  potential,   future  product  prices,  operating  costs,  potential
environment and other liabilities and other factors beyond our control. Although
we attempt to analyze and  evaluate  these  factors,  we cannot be sure that our
acquisitions will perform as anticipated and will be profitable for us.

MARKET PRICE COULD BE HURT BY FUTURE TPG SHALES USING REGISTRATION RIGHTS.

       We have  granted  registration  rights to TPG in the past and will modify
these  rights if the sale of stock to TPG is  approved  and  consummated.  It is
possible  that the public sale of a  substantial  number of common shares by TPG
could  adversely  affect the market price of our common  shares and could impair
our ability to raise additional capital in the future.



                                                        18

<PAGE>

                                   THE COMPANY

CORPORATE OVERVIEW

       We are an independent  exploration,  development  and production  company
headquartered  in Dallas,  Texas.  We acquire oil and gas properties and develop
and explore for oil and natural gas on our own  properties.  Our activities have
been  focused  in the United  States  Gulf Coast  region,  primarily  onshore in
Louisiana and Mississippi.

       As of December 31, 1998, we had proved  reserves of 28.3 million  barrels
of oil and 48.8 billion cubic feet of natural gas or 36.4 million barrels of oil
equivalent.  These oil and natural gas reserves had a discounted  present value,
or PV 10 Value,"  using a 10%  discount  factor and constant oil and natural gas
prices,  of $115.0 million.  These quantities and values were computed using the
December 31, 1998 NYMEX prices of $12.00 per Bbl and $2.15 per MMBtu, with these
prices  adjusted by field to arrive at an average net price for Denbury of $7.37
per Bbl and $2.23 per Mcf. These NYMEX year-end prices are  approximately  $6.32
per Bbl and $0.43 per MMBtu lower than the prices used at December 31, 1997.  As
a result of these price  declines,  coupled with some downward  revisions in our
year-end  proven  reserves,  our  reserve  quantities  and  value  have  dropped
substantially  from the December 31, 1997 levels of 64.9 million  barrels of oil
equivalent and a PV10 Value of $361.3 million.

       As  of  December  31,  1998,   our  eight  largest   fields   constituted
approximately  88% of our estimated  proved reserves on a quantity basis and 78%
of our total estimated PV10 Value.  Within these eight fields, we had an average
working  interest of 91% and operate 95% of the wells which  comprise 65% of our
PV10  Value.  These  eight  fields are  located in three  adjacent  counties  in
Mississippi and one parish in Louisiana.

RECENT EVENTS

       LOW OIL  PRICES.  Between  1997  and  1998,  our net oil  product  prices
decreased 40%, or $6.96 per Bbl and our natural gas product  prices  declined by
14%,  or $0.37 per Mcf.  This drop in oil and  natural gas prices has caused our
cash flow and results of  operations to drop  substantially  during 1998 and has
contributed to an increase in our debt levels during the year.  Furthermore,  at
these oil price levels, most of our oil development and exploration projects are
uneconomical.   Thus  starting  in  mid-1998,  we  significantly  curtailed  our
development   expenditures  and  shifted  our  focus  to  potential  acquisition
opportunities.  However, if oil prices do recover to a more normalized level, we
have built a significant inventory of oil development projects that will then be
economic, subject to the availability of capital.

       FULL COST POOL WRITEDOWNS. As a result of the low oil prices, on June 30,
1998 we had a $165  million  non-cash  writedown  of our full  cost  pool.  This
writedown  was  computed  based on a NYMEX oil price of  $14.00  per Bbl.  As of
December  31,  1998,  oil prices had  deteriorated  further to a NYMEX  price of
approximately $12.00 per Bbl and an average net realized price of $7.37 per Bbl,
a drop of $7.06 in the average net realized  price since December 31, 1997. As a
result of this decrease in product prices, along with some downward revisions in
our proven  reserves,  we incurred an  additional  writedown  of $115 million at
December 31, 1998, or a total writedown for the year of $280 million.

       BASIS OF  PRESENTATION.  As of December 31, 1998, the current net present
value  (using the  year-end  oil and  natural  gas  prices) of our  reserves  is
insufficient to repay our senior bank loan, the 9% Senior Subordinated Notes due
2008 and the  related  interest  costs,  which  casts  doubt upon our ability to
continue  operations in the foreseeable  future and to be able to realize assets
and  satisfy  liabilities  in the  normal  course 

                                                        19

<PAGE>

of business.  Our ability to continue as a going  concern is dependent  upon the
completion  of the sale of stock to TPG or an  increase  in oil and  natural gas
prices.  If this  proposed  sale of stock does not close or oil and  natural gas
prices do not increase to enable the  repayment of the debt and interest  costs,
we  will be in  default  of our  bank  credit  agreement  and may not be able to
service  our  debt.  If we were  unable to  continue  as a going  concern,  then
significant  adjustments  would be  necessary  to our  financial  statements  to
properly  reflect a need to liquidate  assets in order to repay debt, to reflect
all debt as  current  and other  potential  adjustments  due to the  changes  in
operations.

       AMENDMENT  TO CREDIT  FACILITY.  On February  19,  1999,  we completed an
amendment to our credit facility, thereby meeting one of the required conditions
for the proposed sale of stock to TPG. This amendment sets the borrowing base at
$110  million,  of which $60  million was  considered  by the banks to be within
their normal credit guidelines. The amendment:

         o         provides relief on certain debt covenants;
         o         changes the facility to one that is fully secured;
         o         sets restrictions on the use of funds;
         o         increases the interest rate; and
         o         provides that a failure  to close  the TPG stock  sale before
                   June 16, 1999 would be an event of default.

       All of these recent events,  plus other 1998  activities,  are more fully
described in our Form 10-K for the year ended December 31, 1998.

BUSINESS STRATEGY

       As  part  of  our  corporate  strategy,   we  believe  in  the  following
fundamental principles:

         o         remain focused in specific regions;
         o         acquire properties  where we believe additional value  can be
                   created through  a combination of exploitation,  development,
                   exploration and marketing;
         o         acquire properties that  give us a majority  working interest
                   and operational control or where we believe we can ultimately
                   obtain it;
         o         maximize the value of our properties by increasing production
                   and reserves while reducing costs; and
         o         maintain  a  highly  competitive   team  of  experienced  and
                   incentivized personnel.

ACQUISITIONS OF OIL AND NATURAL GAS PROPERTIES

         Acquisitions  have  historically  been an integral part of our strategy
and are expected to become even more important  during 1999 due to the low price
environment.  We also  intend to use the  majority of the funds from the sale of
stock to TPG for  acquisitions.  As part of this strategy,  we strive to acquire
properties where we believe  significant  additional value can be created.  Such
properties are typically  characterized  by long production  histories;  complex
geological   formations  with  multiple   producing   horizons  and  substantial
exploitation  potential;  a history of  limited  operational  focus and  capital
investment,  often due to their  relatively  small  size and  limited  strategic
importance  to the previous  owner;  and the potential for us to gain control of
operations. Due to the low price

                                                        20

<PAGE>

environment and its effect on debt levels,  cash flow, and personnel  levels, we
believe that this is an excellent time to pursue  acquisitions.  Although we are
primarily  interested in acquiring good properties at good prices,  if possible,
we try to maintain a well-balanced portfolio of oil and natural gas development,
exploitation  and  exploration  projects in order to minimize  the overall  risk
profile of our investment opportunities while still providing significant upside
potential.

         We attempt to improve our  profitability by consolidating our ownership
in core  properties  over which we can  exercise  operational  control and focus
technical  expertise.  Consequently,  we may  purchase  small  working  interest
positions,  primarily  through  negotiated  transactions,  and sell or trade our
non-core  assets.  The  consolidation  of  ownership  allows us to  enhance  the
effectiveness  of our technical staff by  concentrating on relatively few wells;
increase production while adding virtually no additional personnel; and increase
ownership  in a property so that the  potential  benefits  of value  enhancement
activities justify the allocation of our resources.

       Prior to the December 1997  acquisition of Heidelberg  Field, our oil and
gas reserves were obtained  almost  equally from  acquisitions  and  development
activities.  Generally  speaking,  we have  emphasized  drilling when  commodity
prices are relatively high and focused on acquisitions when commodity prices are
low. From 1993, when we focused our attention  exclusively in the United States,
through  December 31, 1995, we spent a total of $43.4  million on  acquisitions.
Since then,  we have made two key  acquisitions,  the first in May 1996. At that
time, we acquired properties in our core areas of Mississippi and Louisiana from
Amerada Hess Corporation for approximately  $37.2 million.  In December 1997, we
acquired oil properties in the Heidelberg  Field from Chevron  U.S.A.,  Inc. for
approximately $202 million.

       1996 HESS ACQUISITION. During May and June, 1996, the first two months of
ownership,  the  properties  acquired from Amerada Hess  produced  approximately
2,945 BOE per day and as of June 30, 1996, had proved reserves of  approximately
5.9 MMBOE.  After  acquiring the  properties,  we did extensive  development and
exploitation on these properties and as a result,  increased the production 230%
to a peak of 9,731 BOE per day during the second  quarter of 1998 and  increased
the reserves 141% to 14.2 MMBOE as of December 31, 1997.  This  acquisition  has
been profitable,  even though  production has peaked and oil prices have dropped
during 1998 to one of the lowest levels in recent  history.  Production  for the
third and fourth quarters of 1998 averaged approximately 7,600 and 5,730 BOE per
day.  These  production   declines  primarily  occurred  because  of  production
decreases on the  horizontal  oil wells  drilled late in 1997 and early 1998 and
the lack of drilling and other  development  activity on these properties during
the latter half of 1998 due to the low oil prices.

       There are additional potential  development projects on these properties,
plus some  exploration  potential,  once oil prices recover to a more normalized
level.  As of December 31, 1998, our proved reserves on an SEC basis had dropped
to 6.0 MMBOE, primarily due to the effect of low oil prices.

       1997  CHEVRON  ACQUISITION.   The  Heidelberg  Field  in  Jasper  County,
Mississippi,  acquired in the Chevron acquisition is located  approximately nine
miles from the Eucutta Field,  our property with the highest PV10 Value of those
acquired in the Hess acquisition. The estimated proved reserves as of January 1,
1998 for the Chevron acquisition  properties were approximately 27.6 MMBOE, with
average net daily production of  approximately  2,900 BOE per day for the fourth
quarter of 1997. Due to the low oil price throughout 1998, we have not developed
this field as quickly as we originally planned. During 

                                                        21

<PAGE>

the  year,  we  did  drill  17  wells,  of  which  10  were  horizontal   wells,
significantly  less than our  original  plan to drill 11  vertical  wells and 32
horizontal wells.  During the second half of the year, the development  activity
virtually  ceased,  except for the continued  development  of facilities for the
waterfloods currently in process.

       In spite of the scaled back  development  plan,  production at this field
averaged  approximately  4,200 and 4,250 BOE per day during the third and fourth
quarters of 1998,  which is a 45% and 47%  increase  from the fourth  quarter of
1997. As of December 31, 1998,  the proved  reserves on an SEC basis had dropped
to 19.9 MMBOE,  primarily due to the effect of a $6.92 per barrel  average field
price being received and used to price reserves in our year-end reserve report.

       We  believe  the low price  environment  makes this a good time to pursue
acquisitions.  Without additional capital our high debt levels make it difficult
for us to  make  any  meaningful  acquisitions.  This  is  why  we  are  seeking
additional  funds and are asking you, as a  shareholder,  to approve the sale of
common shares to TPG for $100 million.

CHANGE TO UNITED STATES GAAP

As part of the move of our  domicile to the United  States,  we will convert our
consolidated financial statements to United States generally accepted accounting
principles  ("GAAP").  The primary  differences  between the Canadian and United
States  GAAP  relate  to the loss on  early  extinguishment  of debt,  preferred
dividends,  and  computation of earnings or loss per share.  For the years ended
December 31, 1996, the loss on early  extinguishment  of debt was reported as an
operating  expense under Canadian GAAP,  while it would have been reported as an
extraordinary  item under United  States GAAP.  In addition,  for the year ended
December  31,  1996,  the imputed  preferred  dividend  was also  reported as an
operating  expense  under  Canadian GAAP while under United States GAAP it would
have been a reduction to the net income attributable to common shareholders. The
only other reporting  difference  relates to how fully diluted  earnings or loss
per common share are computed.  This causes a slight difference in fully diluted
earnings per share for the year ended December 31, 1996.



                                                        22

<PAGE>

                                   THE MEETING

GENERAL

         THIS PROXY  STATEMENT/PROSPECTUS  IS FURNISHED IN  CONNECTION  WITH THE
SOLICITATION  BY OUR  BOARD OF  DIRECTORS  AND  MANAGEMENT  for use at a special
meeting of shareholders to be held on _________, April __, 1999 at The Petroleum
Club,  Viking  Room,  319 Fifth  Avenue  S.W.,  Calgary,  Alberta  at 10:00 a.m.
(Calgary time), and any adjournments thereof.

         THE BOARD HAS UNANIMOUSLY APPROVED:

               O    THE MOVE OF THE CORPORATE DOMICILE TO DELAWARE;

               O    A  RESOLUTION  GRANTING IT  AUTHORITY TO POSTPONE OR ABANDON
                    THE MOVE IF IT IS NOT IN YOUR OR OUR BEST INTERESTS;

               O    THE  SALE  OF  18,552,876   COMMON  SHARES  TO  OUR  LARGEST
                    SHAREHOLDER, TPG, FOR $100 MILLION;

               O    THE  INCREASE  IN THE  NUMBER OF COMMON  SHARES  THAT MAY BE
                    ISSUED UNDER OUR EMPLOYEE STOCK PURCHASE PLAN; AND

               O    THE  INCREASE IN THE NUMBER OF COMMON  SHARES  RESERVED  FOR
                    ISSUANCE UNDER OUR STOCK OPTION PLAN.

         THE BOARD RECOMMENDS THAT YOU VOTE FOR ALL PROPOSALS.  THE FULL TEXT OF
THESE RESOLUTIONS ARE ATTACHED TO THIS DOCUMENT AS EXHIBIT G.

RECORD DATE

         The board has set the close of business on March __, 1999 as the record
date for the special meeting. Only holders of such common shares of record as of
March __, 1999 or  transferees  of such shares who produce,  proper  evidence of
ownership of such shares  before April __, 1999,  and request that their name be
included on the list of  shareholders  entitled  to vote at the meeting  will be
entitled to vote at the meeting.

VOTE REQUIRED TO APPROVE THE PROPOSALS

         As of February  28,  1999,  26,801,680  common  shares of Denbury  were
issued and outstanding.  Each share has the right to one vote on a ballot at the
special shareholder meeting. Any abstentions will be included in the vote totals
and thus will have the same  effect as a negative  vote.  Any broker  non- votes
will not be included in the vote totals and thus will not have any effect on the
voting.  A quorum for the transaction of business at the meeting is at least two
persons  that hold or represent  not less than 5% of the common  shares that are
entitled to vote at the meeting.


                                                        23

<PAGE>

         MOVE OF DOMICILE.  The move of the corporate  domicile must be approved
by at  least  2/3 of the  votes  cast  by  shareholders  present  in  person  or
represented  by  proxy at the  meeting.  If the  move is not  approved,  we will
continue  to be a  corporation  governed  by  Canadian  law.  The  board has not
considered any alternative action if the move is not approved.

         SALE OF  SHARES  TO TPG.  The  proposal  to sell  common  shares to TPG
requires the affirmative vote of more than 50% of the votes cast by shareholders
present in person or represented by proxy at the meeting. The total vote cast on
this proposal must represent  over 50% of all common shares  entitled to vote on
this  proposal.   TPG's  shares  may  be  included  in  order  to  reach  a  50%
participation level, but a majority of the voting shareholders excluding TPG and
its affiliates must approve the proposed sale of stock.

         INCREASE  UNDER  EMPLOYEE  PLANS AND  AUTHORITY  TO ABANDON  MOVE.  The
proposals to authorize  additional common shares for issuance under our Employee
Stock  Purchase  Plan,  reserve  additional  shares for issuance under our Stock
Option Plan and give the board the  authority  to abandon  the move  require the
affirmative  vote of 50% of the votes  cast by common  shareholders  present  in
person or represented by proxy at the meeting.

SOLICITATION AND REVOCATION OF PROXIES

         You will find a form of proxy  that  accompanies  the Notice of Special
Meeting and this Proxy Statement/Prospectus. In order for your proxy to be valid
and used at the meeting,  it must be received by the  Secretary of Denbury,  c/o
CIBC Mellon Trust Company, Corporate Trust Department, 600 Dome Tower, 333 - 7th
Avenue S.W., Calgary,  Alberta, T2P 2Z1, not less than 48 hours, before the time
set for the meeting or any adjournment thereof, excluding Saturdays, Sundays and
holidays.

         Proxies will be  solicited  primarily by mail and may also be solicited
by our  directors or officers.  The cost of such  solicitation  will be borne by
Denbury.

         All shares represented at the meeting by properly executed proxies will
be voted in accordance with the instructions  specified on the proxy card. IF NO
SUCH  SPECIFICATION  IS  MADE,  AND IF  THE  PROXY  CARD  NAMES  THE  MANAGEMENT
DESIGNEES,  THEY WILL VOTE IN FAVOR OF ALL PROPOSALS.  The management  designees
are our  directors and officers and they have  indicated  their  willingness  to
represent you.

         THE ENCLOSED PROXY CARD, WHEN PROPERLY  SIGNED,  CONFERS  DISCRETIONARY
AUTHORITY  TO THE PERSONS  NAMED WITH RESPECT TO  AMENDMENTS  OR  VARIATIONS  OF
MATTERS  IDENTIFIED  IN THE NOTICE OF MEETING  AND ANY OTHER  MATTERS  WHICH MAY
PROPERLY BE BROUGHT BEFORE THE MEETING.  AS OF THE DATE HEREOF, WE ARE NOT AWARE
THAT ANY  AMENDMENTS  OR  OTHER  MATTERS  ARE TO BE  PRESENTED  AT THE  MEETING.
HOWEVER, IF ANY OTHER MATTERS WHICH ARE NOT CURRENTLY KNOWN TO MANAGEMENT SHOULD
PROPERLY  COME  BEFORE THE  MEETING,  THEN THE  PROXIES  NAMED ON THE PROXY CARD
INTEND TO VOTE IN ACCORDANCE WITH THE JUDGMENT OF MANAGEMENT.

         Each  shareholder  may vote in person or by proxy. To be valid, a proxy
card must be signed by the shareholder or by the  shareholder's  attorney,  duly
authorized in writing.

         YOU  HAVE THE  RIGHT TO  APPOINT  A  PERSON,  WHO DOES NOT NEED TO BE A
SHAREHOLDER,  ATTEND THE MEETING AND ACT ON YOUR BEHALF AT THE  MEETING.  YOU DO
NOT NEED TO APPOINT THE PERSONS DESIGNATED IN THE ENCLOSED FORM OF PROXY WHO ARE
OFFICERS OR DIRECTORS OF DENBURY. You may do so by striking out the names of the
persons  designated  on the  enclosed  proxy card and by  inserting in the blank
space  

                                                        24

<PAGE>

provided  for that  purpose  the name of the  desired  person  or by  completing
another proper form of proxy. The completed and executed proxy must be delivered
to Denbury on or before April __, 1999. A shareholder  who has given a proxy may
revoke it at any time before its use by:

         o    personally attending the meeting and voting in person, or
         o    sending an instrument in writing  signed by the  shareholder or by
              his duly authorized attorney to the Secretary of Denbury Resources
              Inc., c/o CIBC Mellon Trust Company,  Corporate Trust  Department,
              600 Dome Tower, 333 - 7th Avenue S.W.,  Calgary,  Alberta T2P 2Z1,
              prior to the last business day before the time set for the meeting
              or any adjournment thereof, or
         o    giving an instrument in writing  signed by the  shareholder or his
              duly authorized attorney to the Chairman of the meeting on the day
              of the meeting or any adjournment thereof.

         PROPERLY EXECUTED PROXIES WITHOUT INSTRUCTIONS ON HOW TO VOTE ON ANY OF
THE PROPOSALS WILL BE VOTED "FOR" THE APPROVAL OF ALL PROPOSALS.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The following  table lists,  as of February 28, 1999, the  shareholders
that we are  aware of that  beneficially  own  more  than 5% of our  issued  and
outstanding  common shares and the common shares held by our executive  officers
and directors,  individually and as a group. Unless it is indicated differently,
each  shareholder  identified in the table has sole voting and investment  power
with  respect to their  shares.  You should  note that some shares are listed as
being beneficially owned by more than one shareholder.

<TABLE>
<CAPTION>

                                                                           Beneficial Ownership as of
                                                                                February 28, 1999
                                                                     ---------------------------------------
                      Name and Address of                                                       
                        Beneficial Owner                                     Shares               Percent
- ---------------------------------------------------------------      ----------------------    -------------
<S>                                                                          <C>                 <C>

Ronald G. Greene...............................................                 900,900 (1)       3.4% (1)            
     Suite 700, 407 - 2nd Street                                                                             
     Calgary, Alberta T2P 2Y3                                                   
David Bonderman................................................               8,971,438 (2)      33.5% (2)
      201 Main Street, Suite 2420                                                                            
      Ft. Worth, TX  76102                                                    
Wilmot L. Matthews.............................................                 314,400 (3)       1.2% (3) 
     1 First Canadian Place, Suite 5101                                                                      
     Toronto, ON M5X 1E3                                                        
William S. Price, III..........................................               8,724,438 (4)      32.6% (4)    
       345 California Street, Suite 3300                                                                     
       San Francisco, CA   94104                                              
David M. Stanton...............................................                   2,000 (5)          *
Wieland F. Wettstein...........................................                  20,600 (6)          *
Gareth Roberts.................................................                 488,512 (7)       1.8% (7)
Phil Rykhoek...................................................                  34,590 (8)          *
Mark A. Worthey................................................                  29,963 (8)          *
Bobby J. Bishop................................................                  10,957 (8)          *
All of the executive officers and directors as a group (10                                                   
persons).......................................................              10,776,360 (9)      40.1% (9)
TPG Advisors, Inc..............................................               8,721,438          32.5%       
      201 Main Street, Suite 2420                                                                            
      Ft. Worth, TX  76102                                                    
Charles M. Royce...............................................               2,988,672 (10)     11.2% (10)
      1414 Avenue of the Americas
      New York, NY 10019


                                                        25

<PAGE>
<FN>
*     Less than 1%.

(1)   Includes  30,150  common  shares  held  by  Mr.  Greene's  spouse  in  her
      retirement  plan, 900 shares held in trust for Mr. Greene's minor children
      and 554,703  common  shares  held by Tortuga  Investment  Corp.,  which is
      solely owned by Mr. Greene.

(2)   Includes 250,000 common shares in a family  partnership 100% controlled by
      Mr.  Bonderman.  Mr.  Bonderman  is  a  director,  executive  officer  and
      shareholder  of TPG Advisors,  Inc.,  which is the general  partner of TPG
      GenPar,  L.P.,  which in turn is the general partner of both TPG Partners,
      L.P., and TPG Parallel I, L.P., which are the direct  beneficial owners of
      the remaining securities attributed to Mr.
      Bonderman.

(3)   Includes  200,000 common shares held by a subsidiary of Marjad Inc., which
      is wholly  owned by Mr.  Matthews,  9,000  common  shares  held in various
      trusts of which Mr.  Matthews is a trustee and an income  beneficiary  and
      5,400 common shares as to which Mr. Matthews holds a power of attorney but
      no beneficial interest.

(4)   Includes  1,000 common  shares held by Mr.  Price and 2,000 common  shares
      held by Mr. Price's spouse. Mr. Price is a director, executive officer and
      shareholder  of TPG Advisors,  Inc.,  which is the general  partner of TPG
      GenPar,  L.P.,  which in turn is the general partner of both TPG Partners,
      L.P., and TPG Parallel I, L.P., which are the direct  beneficial owners of
      the remaining securities attributed to Mr. Price.

(5)   Although Mr. Stanton is not considered to be a "beneficial  owner" as that
      term is defined by the Securities and Exchange Commission,  Mr. Stanton is
      an officer of TPG Advisors, Inc., the general partner of TPG Partners L.P.
      and TPG Parallel I, L.P. and is a principal of TPG Partners, L.P.

(6)   Includes 13,700  common shares held by  S.P. Hunt Holdings Ltd.,  which is
      solely owned by a trust of which Mr. Wettstein is a trustee .

(7)   Includes 138,330 common shares held by a corporation which is solely owned
      by Mr.  Roberts,  2,228 common shares held by his spouse and 25,000 common
      shares  which Mr.  Roberts  has the  right to  acquire  pursuant  to stock
      options  which  are  currently  vested or which  vest  within 60 days from
      February 28,  1999.  Ownership  excludes  38,000  common  shares held in a
      private charitable foundation which he and his spouse control.

(8)   Includes  30,000,  10,625 and 7,000 common shares which Mr.  Rykhoek,  Mr.
      Worthey and Mr. Bishop,  respectively,  have the right to acquire pursuant
      to stock options  which are currently  vested or which vest within 60 days
      from February 28, 1999.

(9)   Includes  72,625 common shares which the officers and directors as a group
      have the right to acquire  pursuant to stock  options  which are currently
      vested or which vest within 60 days from  February  28,  1999.  Beneficial
      ownership also includes the shares held by affiliates of TPG, although Mr.
      Price and Mr. Bonderman,  who are directors of Denbury, are not the owners
      of record of these securities.  Mr. Price and Mr. Bonderman are directors,
      executive  officers and  shareholders of TPG Advisors,  Inc., which is the
      general partner of TPG GenPar,  L.P., which in turn is the general partner
      of both TPG Partners,  L.P. and TPG Parallel I, L.P., which are the direct
      beneficial owners of these 8,721,438 shares.

(10)  Includes 2,960,672  common shares  held by  Royce  & Associates,  Inc. and
      28,000 common  shares held  by  Royce  Management  Company.  Both Royce  &
      Associates, Inc. and Royce Management Company are controlled by Charles M.
      Royce.  Mr. Royce disclaims any beneficial ownership of these shares.
</FN>
</TABLE>

                          MOVING THE CORPORATE DOMICILE

THE MOVE

      We intend to change our domicile from Canada to the United States by means
of a process called  continuance in Canada and a  domestication  in the State of
Delaware.  Domestication is available to non-United  States  corporations  under
Section  388 of  Delaware  General  Corporation  Law.  Simultaneously  with  the
domestication  into  Delaware,  Denbury  Canada will apply for a certificate  of
discontinuance under Section 188(7) of the Canada Business Corporations Act, the
CBCA, which will end Denbury Canada's  existence.  After the special meeting, we
will file the  appropriate  documents  with both  Delaware  and  Canada and then
Denbury will become a Delaware corporation.

                                                        26

<PAGE>

      The first proposal to be voted on at the meeting relating to the change of
domicile authorizes us to:

         o   continue  Denbury Canada as Denbury Delaware under the Delaware law
             and simultaneously discontinue Denbury Canada under Canadian law;

         o   approve the certificate of incorporation,  which will be filed with
             the  Secretary  of State of Delaware  along with a  certificate  of
             domestication,  which  are  attached  as  Exhibits  D and C to this
             document;

         o   authorize Denbury Canada to apply to the Director of the CBCA for a
             letter of satisfaction and certificate of discontinuance; and

         o   approve  the  merger  of  Denbury  Delaware  and its  wholly  owned
             subsidiary immediately following the continuance.

         PROCEDURES  UNDER DELAWARE LAW. For Denbury Canada to move its domicile
to  Delaware,  it must file in  Delaware a  certificate  of  incorporation  that
complies with Delaware law and a certificate of domestication,  and the Director
of the CBCA must issue a letter of  satisfaction  for submission to the Delaware
Secretary of State.

         Once the Delaware filings have been made, the Director of the CBCA will
issue a Certificate of Discontinuance and Canadian law will cease to apply. Upon
filing  these  documents,  we become  subject to  Delaware  law,  but retain our
original  incorporation date in Canada as our incorporation date for purposes of
Delaware law. In addition,  Delaware law provides  explicitly that the change of
domicile does not affect any of our liabilities incurred prior to domestication.

         PROCEDURES UNDER CANADIAN LAW. Simultaneously with the domestication in
Delaware,  Denbury Canada must terminate its existence under Canadian law. Under
Canadian law, a corporation may apply to another  jurisdiction  requesting to be
continued  as if  it  had  been  incorporated  under  the  laws  of  that  other
jurisdiction.  An application for continuance  requires approval by at least 2/3
of the votes cast by  shareholders  present in person or represented by proxy at
the  meeting and  satisfaction  of the  Director  of the CBCA that the  proposed
continuance   will  not  adversely  affect  creditors  or  shareholders  of  the
corporation.

THE MERGER

         Essentially  at the same time as our move into  Delaware,  when Denbury
Canada becomes Denbury Delaware, its wholly owned subsidiary, Denbury Management
Inc.,  known as "DMI",  will be merged into Denbury  Delaware.  Denbury Delaware
will be the surviving entity. Separate shareholder approval of the merger is not
required  under  Delaware  law because DMI will be wholly  owned  subsidiary  of
Denbury Delaware. The merger will not take place if the move is not consummated.
No additional stock issuance will take place as a result of the merger.

EFFECTS OF THE MOVE OF CORPORATE DOMICILE AND MERGER

         ASSETS,  LIABILITIES,  OBLIGATIONS.  Under  Delaware  law,  as  of  the
effective date of the move, all of the assets and  liabilities of Denbury Canada
immediately  prior  to  the  continuance  will  continue  to be the  assets  and
liabilities of Denbury Delaware.  Canadian law ceases to apply to Denbury Canada
on the date  shown on the  Certificate  of  Discontinuance  to be  issued by the
Director of the CBCA.

On the effective date of the move:

         o    the property of Denbury Canada will continue to be the property of
              Denbury Delaware;

                                                        27

<PAGE>



          o    Denbury  Delaware will continue to be liable for the  obligations
               of Denbury Canada;

          o    an existing  cause of action,  claim or liability to  prosecution
               against Denbury Canada will be unaffected;

          o    a civil,  criminal or administrative action or proceeding pending
               by or against Denbury Canada may be continued to be prosecuted by
               or against Denbury Delaware;

          o    a ruling, order or judgment in favor of or against Denbury Canada
               may be enforced by or against Denbury Delaware.

As to the merger of DMI into Denbury  Delaware,  under  Delaware  law, as of the
effective date of the merger:

          o    all of the assets and liabilities of DMI immediately prior to the
               merger  will  become  the  assets,  and  liabilities  of  Denbury
               Delaware;

          o    Denbury Delaware will be liable for the obligations of DMI;

          o    Denbury  Delaware  will  become  directly  liable  for the DMI 9%
               Senior  Subordinated  Notes  due  2008 and  will  assume  all the
               obligations relating to these notes;

          o    an existing  cause of action,  claim or liability to  prosecution
               against Denbury Delaware will be unaffected;

          o    a civil,  criminal or administrative action or proceeding pending
               by or against DMI may be continued to be prosecuted by or against
               Denbury Delaware;

          o    a  conviction   against  DMI  may  be  enforced  against  Denbury
               Delaware; and

          o    a ruling,  order or  judgment  in favor of or against  DMI may be
               enforced by or against Denbury Delaware.

         CAPITAL  STOCK.  Once the move is completed,  holders of Denbury Canada
common shares  instead will own one share of Denbury  Delaware  common stock for
each common share held before the move. The existing  certificates  representing
Denbury's  common  shares will not be  canceled.  Holders of options to purchase
Denbury's common shares on the date of the move will continue to hold options to
purchase  an  identical  number of  shares of  Denbury  Delaware  common  stock.
Similarly, holders of warrants to purchase Denbury's common shares will continue
to hold warrants to purchase an identical  number of shares of Denbury  Delaware
common stock. The common stock of DMI will be canceled in the merger.

         The principal  attributes of Denbury  Delaware common stock and Denbury
Canada  common  shares are  comparable,  but there are material  differences  in
shareholder   rights.   See  "Moving  the   Corporate   Domicile-Comparison   of
Shareholders' Rights" and "Description of Capital Stock."

         BUSINESS AND OPERATIONS.  The move, if approved,  will change our legal
domicile  but not our  business  and  operations.  The merger  will  combine the
present holding company and its operating subsidiary, but will have no effect on
the business or operations of either entity.

         DIRECTORS  AND   OFFICERS.   The  directors  and  officers  of  Denbury
immediately  before the move will serve in the same  capacities  after the move.
See "Management."  Once the move occurs, the election,  duties,  resignation and
removal of  directors  and  officers  shall be governed by Delaware  law and the


                                                        27

<PAGE>

Certificate of  Incorporation  and By-laws of Denbury  Delaware.  As part of the
merger,  we anticipate  that officers of DMI that are not presently  officers of
Denbury  Canada  will be elected as  officers  of Denbury  Delaware  in the same
capacity.

         STOCK EXCHANGE  LISTINGS.  Denbury's common shares are currently listed
and traded on the NYSE and the TSE under the symbol "DNR." We anticipate that we
will maintain both listings as Denbury Delaware following the move and merger.

         SECURITIES REGULATION.  We also anticipate that we will continue to  be
a  "reporting  issuer" in each  Province  of Canada  immediately  following  the
continuance.

BACKGROUND TO AND PRINCIPAL REASONS FOR THE MOVE OF CORPORATE DOMICILE AND
MERGER

         The board  believes  that it is  advantageous  for  Denbury to move its
domicile to Delaware for the following reasons:

         REDUCED  TAX COSTS OF CERTAIN  TRANSACTIONS.  Currently,  when we issue
securities such as convertible debt and preferred stock,  there is an additional
cost because of a  withholding  tax on interest and dividend  payments that pass
between the United States and Canada. Since all of our assets and operations are
conducted through our wholly owned U.S.  subsidiary,  any funding of dividend or
interest  payments  results in the regular  transfer of funds  between this U.S.
subsidiary and Denbury Canada. Similarly, even though we do not currently intend
to pay any dividends, there would be a withholding tax on any dividends declared
and paid on our common shares. These costs would be eliminated after the move to
Delaware.

         IMPROVED MARKET ACCESS.  We would like to be able to issue common stock
or other  securities  in  exchange  for oil and natural  gas  properties  or for
ownership  in another  company.  Since we are a Canadian  company,  some  United
States  companies  are hesitant  about  accepting  the  securities of a Canadian
issuer due to tax  complications.  Furthermore,  the United  States has been our
primary  source of capital in recent years.  We believe that more  opportunities
and capital may be available to us if we are a United States corporation.

         LESS RESTRICTIVE GOVERNING LAW. Currently Canadian law requires that at
least 1/3 of our directors be Canadian  residents.  We have been able to attract
qualified Canadian residents to serve on our board, but this requirement reduces
our  ability  to  choose  directors.  Delaware  law  does  not  impose  any such
requirement, and the move to Delaware will provide us with greater flexibility.

         Furthermore,  over 50% of our stock is held by United States  residents
and we are  listed  on the  NYSE.  Thus we must  abide  by  most  United  States
securities  and stock  exchange  requirements  as though we were a United States
company.  The high  percentage of United States  ownership also prevents us from
receiving  the  benefits  of NAFTA,  which  reduces  administrative  burdens  of
Canadian  companies  doing business in the United States.  We must also abide by
the Canadian legal and stock exchange  requirements  as a Canadian  corporation.
This can be unusually  restrictive  on our  business.  We also expect to realize
some minor savings in administrative time and expense by the move to Delaware.

         BETTER COMPARISON WITH PEERS. Since all of our business is conducted in
the United States,  the market  generally  compares us to  similar-sized  United
States companies.  Although the United States and Canadian  accounting rules are
similar,  they  are  not the  same.  Occasionally,  this  results  in  different
accounting  treatment for us, making it confusing for investors.  This confusion
would be eliminated once we become a Delaware corporation, because then we would
report using United States GAAP. In addition,  there are certain  benefits under
United States GAAP with regard to accounting  rules  relating to mergers.  These
rules may be beneficial in some cases.

                                                        28

<PAGE>

         INCREASINGLY  LIMITED  CONTACT WITH CANADA.  While our operations  were
originally closely associated with Alberta,  since 1993 when we focused entirely
upon the oil and gas business in the United States,  our connections with Canada
have  continually  been reduced.  Currently,  we have no business  operations in
Canada. All our employees are located in the United States,  and, as of December
31,  1998,  more  than  75%  of our  outstanding  common  shares  were  held  by
non-Canadian  shareholders.  Prior to 1995 our common shares were only traded on
the TSE.  At the start of 1995 we were  admitted  to  trading  on the NASDAQ and
moved  to the  NYSE in May  1997.  A  majority  of our  recent  equity  and debt
offerings have been funded by non-Canadian entities or individuals.

         SELECTION OF STATE OF DELAWARE. For many years, Delaware has followed a
policy of encouraging incorporation in that state and has adopted comprehensive,
modern  and  flexible  corporate  laws  which are  updated  and  revised to meet
changing  business  needs.  As a result of this  deliberate  policy to provide a
hospitable  climate for  corporate  development,  many major  corporations  have
chosen  Delaware  for their  domicile.  In addition,  the  Delaware  courts have
developed  considerable  expertise  in  dealing  with  corporate  issues,  and a
substantial body of case law has developed construing Delaware  corporations law
and  establishing  specific  legal  principles and policies  regarding  Delaware
corporations.  This has  served to provide  greater  legal  predictability  with
respect  to  the  corporate  legal  affairs  of  Delaware  corporations.  It  is
anticipated that Delaware corporate law will continue its leadership position in
the  development  of corporate law in the United  States,  and that the Delaware
legislature  will continue to ensure that Delaware  corporate law itself remains
as up to date and as flexible as possible.

         THE BOARD OF DIRECTORS HAS UNANIMOUSLY  APPROVED THE CONTINUANCE OUT OF
CANADA AND  DOMESTICATION  OF THE COMPANY UNDER THE PROVISIONS OF DELAWARE LAWS,
AND RECOMMEND THAT YOU VOTE FOR THIS PROPOSAL.

MATERIAL CANADIAN FEDERAL INCOME TAX CONSEQUENCES OF THE MOVE OF CORPORATE
DOMICILE AND MERGER

         In the  opinion  of Burnet,  Duckworth  & Palmer,  Canadian  counsel to
Denbury,  the following is a summary of the material Canadian federal income tax
considerations  under the Income Tax Act (Canada),  the "Canadian Tax Act", with
respect to the move generally  applicable to Denbury and to you if, for purposes
of the Canadian Tax Act, hold your shares of Denbury  Canada's common shares and
will hold your Denbury Delaware common stock as capital property and who deal at
arm's length with Denbury. This opinion does not apply to you if you are or will
be a foreign affiliate of any person resident in Canada, or to whom Denbury will
be a foreign affiliate following continuation within the meaning of the Canadian
Tax  Act.  This  opinion  is also not  applicable  to a  corporation  which is a
"specified  financial  institution" or to whom the mark-to-market  provisions of
the Canadian Tax Act otherwise apply.

         Shares  will  generally  be  considered  to be capital  property to you
unless  such  shares are held in the  course of  carrying  on a business  or are
acquired in a transaction  considered to be an adventure in the nature of trade.
You should consult your own tax advisors  regarding whether you hold your shares
of Denbury Canada's common shares as capital property and will hold your Denbury
Delaware  common stock as capital  property for the purposes of the Canadian Tax
Act. If you are resident in Canada and your shares might not  otherwise  qualify
as capital property,  you may be entitled to obtain this qualification by making
an irrevocable  election under Subsection 39(4) of the Canadian Tax Act prior to
the continuance.  If you do not hold your shares as capital property, you should
consult your own tax advisors regarding their particular circumstances.

         This  opinion is based on the current  provisions  of the  Canadian Tax
Act, the regulations thereunder, the Canada-United States Income Tax Convention,
1980, as amended, the "Tax Treaty",  and

                                                        29

<PAGE>

counsel's  understanding of the current  administrative  practices  published by
Revenue Canada,  Customs,  Excise and Taxation:  "Revenue Canada".  This opinion
takes  into  account  specific  proposals  to  amend  the  Canadian  Tax Act and
regulations  publicly  announced by the Minister of Finance prior to the date of
the Proxy  Statement/Prospectus,  collectively the "Tax Proposals",  and assumes
that all Tax  Proposals  will be  enacted in their  present  form.  However,  no
assurances  can be given that the Tax Proposals will be enacted in their present
form. This opinion does not take into account or anticipate any other changes in
the law, nor does it take into account provincial, territorial or foreign income
tax legislation or  considerations,  which may differ from the Canadian  federal
income tax  considerations  described  herein.  No ruling has been obtained from
Revenue Canada to confirm the tax consequences of any of these transactions.

         These  opinions  are based on the  assumptions  that  shares of Denbury
continue to be listed on a stock  exchange  which is prescribed for the purposes
of the Tax Act, and Denbury Canada common shares and the Denbury Delaware common
stock may not  reasonably  be  considered  to derive  their  value,  directly or
indirectly,  primarily from portfolio investment in shares, debt, commodities or
any other similar properties.

         This  summary does not discuss all aspects of Canadian  federal  income
taxation  that may be relevant to you. You should  consult your own tax advisors
with respect to the tax  consequences  of these  transactions in your particular
circumstances.

         TAXATION OF THE COMPANY.  Upon the continuance,  Denbury will be deemed
to have disposed of all of its property for fair market value  immediately prior
to the continuance. Denbury will be subject to tax under the Canadian Tax Act on
any income and net  taxable  capital  gains that  result.  Denbury  will also be
subject to an additional  tax at the rate of five percent on the amount by which
the fair market  value of  Denbury's  assets,  net of  liabilities,  exceeds the
paid-up capital of the Denbury's issued and outstanding shares.  However, if one
of the main reasons for Denbury  changing its residence to the United States was
to reduce the amount of such  additional  tax or Canadian  withholding  tax, the
rate of such tax would be 25  percent.  Denbury  will not be  resident in Canada
after the  continuance  for the purposes of the Canadian Tax Act. The management
of Denbury,  in consultation with some of its advisors,  has reviewed  Denbury's
assets, liabilities and paid-up capital and has advised counsel that no Canadian
federal taxes should be due and payable by Denbury under the Canadian Tax Act as
a result of the  continuance.  Based upon key  representations  made by Denbury,
counsel is of the opinion  that no Canadian tax  liability  will result from the
continuance. The representations of Denbury which this opinion is based are that
the fair market value of Denbury's  assets is less than the  aggregate  value of
the paid-up capital of all of Denbury's issued and outstanding shares and all of
the  liabilities  of Denbury,  and the deemed  disposition  of all of  Denbury's
assets at fair  market  value upon the  continuance  will not  create  income in
excess of the Canadian tax deductions available to Denbury.

         Denbury's  representations  are based on the trading value of Denbury's
securities  and the  price at which  securities  are to be  issued  to TPG,  and
counsel  can express no opinion on matters of factual  determination.  The facts
underlying  Denbury's  assumptions  and conclusions may also change prior to the
effective date of the  continuance.  Denbury has not applied to Canadian federal
tax  authorities  for a ruling as to the  amount of  federal  taxes  payable  by
Denbury under the Canadian Tax Act as a result of the  continuance  and does not
intend to apply for such a ruling given the factual nature of the determinations
involved.  It is possible  that the Canadian  federal tax  authorities  will not
accept the valuations or the positions that Denbury has adopted. Accordingly, it
is possible that the Canadian  federal tax  authorities  will conclude after the
effective date of the continuance  that Canadian federal taxes are due under the
Canadian Tax Act as a result of the continuance.

                                                        30

<PAGE>

         TAXATION OF SHAREHOLDERS  RESIDENT IN CANADA.  The following portion of
the opinion applies to you if you are resident in Canada for the purposes of the
Canadian Tax Act.

         You will not be  considered  to have  disposed of your  Denbury  Canada
common shares or to have  realized a taxable  capital gain or loss solely due to
the  continuance.  The continuance will also have no effect on the adjusted cost
base to you of your Denbury Canada common shares.

         Following  the  continuance,  dividends  received  by you on  shares of
Denbury  Delaware  common  stock will be included in  computing  income and will
generally  not be  deductible  if you  are a  corporation,  and,  if you  are an
individual, such dividends will not receive the gross-up and dividend tax credit
treatment  generally  applicable  to  dividends  on shares of  taxable  Canadian
corporations.

         Also,  following the  continuance,  shares of Denbury  Delaware  common
stock will be a qualified  investment  for trusts  governed  by deferred  profit
sharing plans,  registered  retirement saving plans and registered income funds,
collectively  "Deferred  Income Plans",  provided such shares remain listed on a
prescribed  stock  exchange.  SUCH  SHARES  WILL BE FOREIGN  PROPERTY  AFTER THE
EFFECTIVE DATE OF THE CONTINUANCE,  AND ACCORDINGLY,  THE HOLDING OF SUCH SHARES
BY DEFERRED INCOME PLANS OR BY OTHER TAX-EXEMPT  ENTITIES  INCLUDING  REGISTERED
INVESTMENTS  AND  REGISTERED  PENSION  PLANS MAY SUBJECT SUCH HOLDERS TO PENALTY
TAXES UNDER THE CANADIAN TAX ACT.  HOWEVER,  THESE HOLDERS OF DENBURY  SHARES AT
THE TIME OF THE CONTINUANCE  MAY BE ENTITLED TO AVAIL  THEMSELVES OF A PROVISION
OF THE  CANADIAN  TAX ACT TO  ELIMINATE  SUCH  PENALTY  TAX FOR UP TO 24  MONTHS
FOLLOWING  THE  CONTINUANCE.  THIS PERMITS  DEFERRED  INCOME PLANS AND OTHER TAX
EXEMPT  PERSONS TO EITHER  DISPOSE  OF THEIR  SHARES ON A ORDERLY  BASIS,  OR TO
RE-BALANCE  THEIR  PORTFOLIOS  TO FALL WITHIN THE LIMITS  PLACED IN OWNERSHIP OF
"FOREIGN PROPERTY".  SUCH HOLDERS ARE URGED TO CONTACT THEIR OWN TAX ADVISORS TO
DETERMINE THE POTENTIAL APPLICABILITY OF SUCH PENALTY TAXES TO THEM.

         TAXATION OF  DISSENTING  SHAREHOLDERS.  Pursuant to the  administrative
practices  of Revenue  Canada,  the amount paid to you if you dissent  should be
treated as proceeds of your common shares.  Accordingly,  you would  recognize a
capital gain, or a capital loss, to the extent that the amount received,  net of
any reasonable costs of disposition, exceeds, or is less than, the adjusted cost
base of such holder's common shares. If you are a corporation,  any capital loss
arising on the  disposition  of common  shares may in certain  circumstances  be
reduced by the amount of any  dividends  which have been received on such share,
and analogous  rules apply to a partnership or trust of which a corporation is a
member or  beneficiary.  You will be required to include  three-quarters  of any
capital gain in  computing  your income for purposes of the Canadian Tax Act and
will be  entitled to deduct  three-quarters  of any  capital  loss only  against
taxable capital gains in accordance with the Canadian Tax Act.

         TAXATION OF SHAREHOLDERS NOT RESIDENT IN CANADA.  The following portion
of this summary applies to you if for purposes of the Canadian Tax Act you:

          o    are not  resident  or deemed to be resident in Canada at any time
               when they held or hold Denbury Canada common shares;

          o    do not  use or  hold  and are  not  deemed  to use or hold  their
               Denbury  Canada  common  shares in the  course of  carrying  on a
               business in Canada; or

         o     carry on an  insurance  business  in Canada  and  elsewhere,  and
               establish  that  Denbury  Canada  common  shares are  "designated
               insurance property".

         You will not be  considered  to have  disposed of your  Denbury  Canada
common shares or to have  realized a taxable  capital gain or loss solely due to
the  continuance.  The continuance will also have no

                                                        31

<PAGE>

effect on the adjusted cost base of your Denbury Canada common shares. After the
effective  date of the  continuance,  dividends  received  by a  shareholder  on
Denbury Delaware Common stock will not be subject to Canadian withholding tax.

         Provided that a Denbury  Canada  common share is not "taxable  Canadian
property"  to you at the  time of  disposition  of such  share,  you will not be
subject to Canadian tax on any capital gain arising by reason of the disposition
of  such  Denbury  Canada  common  share.   After  the  effective  date  of  the
continuance,  based on the  present  activities  of  Denbury  Delaware,  Denbury
Delaware  Common stock will not generally  be "taxable  Canadian  property" to a
shareholder at any particular time.

         Pursuant to the administrative  practices of Revenue Canada, the amount
paid to you if you dissent  should be treated as proceeds of  disposition of his
or her Denbury Canada common  shares.  Provided that such shares are not taxable
Canadian  property for the purposes of the  Canadian Tax Act,  such  proceeds of
disposition will not be subject to Canadian tax. You should consult your own tax
advisors in this regard.

MATERIAL  UNITED STATES FEDERAL INCOME TAX  CONSEQUENCES  TO SHAREHOLDERS OF THE
MOVE OF CORPORATE DOMICILE AND MERGER

         In the  opinion of Jenkens &  Gilchrist,  a  Professional  Corporation,
"U.S.  Special Tax Counsel" to Denbury,  the following  are the material  United
States  federal  income tax  considerations  arising  from and  relating  to the
continuance that are generally applicable to you if you are a "U.S. Shareholder"
and in some cases if you are a "non-U.S. Shareholder. You are a U.S. Shareholder
if you are a United States citizen or resident,  domestic corporation,  domestic
partnership,  estate subject to United States federal income tax on their income
regardless of source, or a trust but only if a court within the United States is
able to exercise primary  supervision over the  administration of such trust and
one or more United  States  fiduciaries  have the  authority  to control all the
substantial  decisions of the trust.  You are a non U.S.  Shareholder if you are
not a U.S.  Shareholder.  This discussion does not address all aspects of United
States federal income taxation that may be relevant to you.  Particularly if you
directly or  constructively  own ten percent or more,  by vote or value,  of the
stock of the  Company,  or if you are  subject  to special  treatment  under the
United States  federal  income tax laws.  This  discussion  does not address all
aspects of United States  federal  income  taxation that may be relevant to your
individual tax circumstances including, without limitation:

          o    the  tax  consequences  to  U.S.  Shareholders  who  directly  or
               indirectly  own ten  percent  of more,  by vote or value,  of the
               stock of Denbury Canada or Denbury Delaware;

          o    the potential application of the alternative minimum tax;

          o    the tax  consequences  of certain  types of investors  subject to
               special  treatment  under the United  States  federal  income tax
               laws,  for  example:   
                    o    banks,    life    insurance    companies,    tax-exempt
                         organizations, broker-dealers or
                    o    holders of Denbury Canada or Denbury Delaware stock who
                         received such stock as compensation.

In  addition,  this  discussion  does not address any aspect of state,  local or
foreign laws.

         This discussion is based on the United States Internal  Revenue Code of
1986, as amended (the "Code"),  existing and proposed  regulations,  IRS rulings
and pronouncements,  reports of congressional committees, judicial decisions and
current administrative rulings and practice, all as of March __, 1999, and which
are subject to change.  Any such change could be retroactive  and change the tax
consequences  discussed  below.  No advance  ruling from the IRS with respect to
these matters has been  requested.  

                                                        32

<PAGE>

Accordingly,   it  is  possible  that  the  United  States  federal  income  tax
consequences of the continuance may differ from those described below.

         THE FOLLOWING DOES NOT ADDRESS ALL ASPECTS OF FEDERAL  INCOME  TAXATION
THAT MAY BE RELEVANT TO YOU IN LIGHT OF YOUR  INDIVIDUAL  CIRCUMSTANCES  AND TAX
SITUATION.  YOU ARE URGED TO CONSULT YOUR OWN TAX ADVISORS AS TO THE  PARTICULAR
TAX  CONSEQUENCES  TO YOU OF THESE  TRANSACTIONS  INCLUDING THE  APPLICATION  OF
STATE, LOCAL AND FOREIGN TAX LAWS;  POSSIBLE FUTURE CHANGES IN FEDERAL TAX LAWS;
AND ANY PENDING OR PROPOSED LEGISLATION.

         TAXATION OF U.S. SHAREHOLDERS.  The following discussion applies to you
if you are a U.S. Shareholder and:

         o    you hold Denbury  Canada  common  shares  and/or will hold Denbury
              Delaware common stock as "capital assets",  defined below,  within
              the meaning of Section 1221 of the Code;

         o    your  ownership,  receipt or  disposition of Denbury Canada common
              shares and/or Denbury Delaware common stock is not attributable to
              a  permanent  establishment  in a country  other  than the  United
              States  for  purposes  of an income tax treaty to which the United
              States is a party; and

         o    you are not a resident of a country  other than the United  States
              for purposes of an income tax treaty to which the United States is
              a party.

         If you  are a U.S.  Shareholder  and do not  meet  one or  more  of the
foregoing   criteria  you  should  consult  your  tax  advisors  regarding  your
particular United States federal income tax consequences.

         The  Continuance.  For United States federal  income tax purposes,  the
continuance  should  result in a  constructive  exchange by you of your  Denbury
Canada  common  shares for stock in a new  United  States  corporation,  Denbury
Delaware common stock, and should qualify as a reorganization within the meaning
of Section  368(a) of the Code.  This  conclusion  is based on  certain  factual
assumptions and reliance on representations from the Company.

         Unless you are a Section 1248 Shareholder,  as defined below,  based on
the conclusion  that the  continuance  should qualify as a  reorganization,  the
following will be the material United States federal income tax  consequences of
the continuance:

         o    You will not recognize gain or loss on the  constructive  exchange
              of Denbury Canada common shares solely for Denbury Delaware common
              stock;

         o    The tax basis of  Denbury  Delaware  common  stock  constructively
              received  will be the same as the basis of Denbury  Canada  common
              shares constructively surrendered in exchange therefore;

         o    The holding period for the shares of Denbury Delaware common stock
              will include the holding  period of Denbury  Canada  common shares
              constructively surrendered in exchange therefor; and

         o    If you exercise your rights under Canadian law to dissent from the
              continuance you should be treated as if your Denbury Canada common
              shares were redeemed for cash and in general you should  recognize
              capital gain or loss in an amount equal to the difference  between
              the  amount of cash  received  and your  basis in  Denbury  Canada
              common shares  surrendered  therefor.  Section 318 of the Code may
              apply to dissenting  shareholders  of the Company that actually or
              constructively  own  shares  of the  Company  as to which  dissent
              rights are not being exercised.

                                                        33

<PAGE>

         You are a 1248  Shareholder  if you actually or  constructively  own or
have owned 10 percent or more of the voting  stock of the Denbury  Canada at any
time in the five year period immediately preceding the continuance.

         Notice  Requirement.  If you receive  Denbury  Delaware common stock in
exchange  for  Denbury  Canada  common  shares and take the  position  that such
exchange is eligible  for  nonrecognition  treatment  you are required to file a
notice with the IRS on or before the last day for filing a United States federal
income tax return (taking into account any extensions of time therefor) for your
taxable  year in which the  continuance  occurs.  The notice  must  contain  the
information  specifically  enumerated in Section 7.367(b)-1 of the United States
Treasury  Regulations,  and you are  advised to consult  your tax  advisors  for
assistance  in  preparing  such  notice.  If you are  required to give notice as
described  and do not,  and if you fail to  establish  reasonable  cause for the
failure, then the IRS will be required to determine,  based on all the facts and
circumstances,  whether the  conversion  of Denbury  Canada  common  shares into
Denbury  Delaware  common stock is eligible  for  nonrecognition  treatment.  In
making the determination, the IRS may conclude:

          o    that the  conversion  is eligible for  nonrecognition  treatment,
               despite such noncompliance;

          o    that the  conversion  is eligible for  nonrecognition  treatment,
               provided  that  certain  other  conditions  imposed by the United
               States treasury regulations are satisfied; or

          o    that the conversion is not eligible for nonrecognition  treatment
               and that any gain  recognized  will be  taken  into  account  for
               purposes of increasing the tax basis of Denbury  Delaware  common
               stock received pursuant to the continuance.

         Nevertheless,  the failure of another U.S.  Shareholder  to satisfy the
foregoing notice requirements  should not bar you from receiving  nonrecognition
treatment  with respect to the  conversion of your Denbury  Canada common shares
into Denbury Delaware common stock pursuant to the continuance provided that you
satisfy the requirements listed above.

         Passive Foreign  Investment Company  Considerations.  For United States
federal income tax purposes,  Denbury generally will be classified as a PFIC for
any taxable year during which either:

          o    75 percent  or more of its gross  income is  passive  income,  as
               defined for United States federal income tax purposes; or

          o    on  average  for such  taxable  year,  50  percent or more of its
               assets by value produce or are held for the production of passive
               income.

         For purposes of applying the foregoing tests, all or some of the assets
and gross income of Denbury's subsidiaries will be attributed to it. While there
can be no assurance with respect to the  classification of Denbury as a PFIC, it
believes that it did not  constitute a PFIC during any taxable year ending at or
prior to consummation of the  continuance.  In connection with the  transactions
contemplated  herein,  U.S. Special Tax Counsel will not be rendering an opinion
with regard to the Company's  status as a PFIC. In addition,  we have not asked,
nor do we intend to ask, for a ruling from the IRS  addressing  whether  Denbury
has been a PFIC during any taxable  year ending at or prior to the  consummation
of the  continuance.  There is always the risk that the IRS could determine that
Denbury  has been a PFIC and that you may be subject to the PFIC rules set forth
below.

                                                        34

<PAGE>

         Although the matter is not free from doubt,  if Denbury is a PFIC prior
to the consummation of the continuance and you do not make a qualified  electing
fund election, a "QEF Election", then:

         o    you  would  be  required  to  allocate  gain  recognized  upon the
              exchange of Denbury  Canada  common  shares for  Denbury  Delaware
              common stock  ratably  over your  holding  period for such Denbury
              Canada common shares;

         o    the  amount  allocated  to each  year,  other than the year of the
              disposition  of Denbury  Canada common shares or any year prior to
              the  beginning  of the first  taxable year of Denbury for which it
              was a PFIC, would be subject to tax at the highest rate applicable
              to  individuals  or  corporations,  as the  case  may be,  for the
              taxable year to  which such income  is allocated, and an  interest
              charge would  be  imposed upon the  resulting  tax attributable to
              each such year,  would accrue from the due date  of the return for
              the taxable  year to which such tax was  allocated; and

         o    gain  recognized  upon the  disposition  of Denbury  Canada common
              shares,  including  upon the  exchange  of Denbury  Canada  common
              shares for Denbury Delaware common stock in the continuance, would
              be taxable as ordinary income.

         If you make a QEF Election,  then you are  generally  taxed at ordinary
rates on your pro rata share of  Denbury's  ordinary  earnings  and net  capital
gains for each taxable year Denbury is classified as a PFIC, even if no dividend
distributions  are  received  by you unless you make an  election  to defer such
taxes.

         This  summary of the possible  application  of the PFIC rules to you is
only a summary of some  material  aspects  of those  rules.  Because  the United
States federal income tax  consequences  to you under the PFIC provisions may be
significant, you are urged to discuss those consequences with your tax advisors.

         TAXATION OF NON-U.S. SHAREHOLDERS.  The following discussion applies to
you if you are a non-U.S. Shareholder:

         o    who holds  Denbury  Canada  common  shares  or will  hold  Denbury
              Delaware  common  stock as capital  assets  within the  meaning of
              Section 1221 of the Code;

         o    who does not  actually or  constructively  own, nor at any time in
              the preceding  five-year period actually or constructively  owned,
              five percent or more of the stock of Denbury,

         o    whose  ownership,  receipt or disposition of Denbury Canada common
              shares and/or Denbury  Delaware  common stock is not  attributable
              either to the conduct of a trade or business in the United  States
              or to a permanent establishment in the United States; and

         o    who are not  residents of the United States for purposes of United
              States federal income tax law or an income tax treaty to which the
              United States is a party.

         If you are a non-U.S.  Shareholder who does not meet one or more of the
foregoing  criteria,  you are urged to consult your own tax  advisors  regarding
your particular United States federal income tax consequences.

         The  Continuance.  If, as  expected,  the  continuance  qualifies  as a
reorganization,  then you should have the same United States  federal income tax
consequences  as  those  described  above  for  a  U.S.  Shareholder   regarding
nonrecognition of gain or loss, tax basis and holding period. Except as follows,
you will generally not be required to file a notice with the IRS with respect to
the continuance.

                                                        35

<PAGE>

         Generally,  you will not be subject to United States federal income tax
on gain  recognized,  if any, upon the exchange of the shares of Denbury  Canada
common shares for the shares of Denbury Delaware common stock unless:

          o    the gain is effectively  connected with the conduct of a trade or
               business within the United States by you;

          o    the gain is  attributable  to a  permanent  establishment  in the
               United States,

          o    if you are a  nonresident  alien and hold Denbury  Canada  common
               shares as a capital  asset,  you are present in the United States
               for 183 or more  days  in the  taxable  year  and  certain  other
               circumstances are present; or

          o    you are  subject to tax  pursuant to the  provisions  of the Code
               applicable  to some United  States  expatriates.  If you would be
               subject  to United  States  federal  income tax on such gains and
               take the  position  that the  exchange of Denbury  Canada  common
               shares  for  Denbury   Delaware  common  stock  is  eligible  for
               nonrecognition  treatment  will be required to file a notice with
               the IRS. See "--Taxation of U.S. Shareholders--The  Continuance,"
               above.

         Dividends  on  Denbury  Delaware  Common  Stock.  Generally,  dividends
received by you with respect to Denbury Delaware common stock will be subject to
United States withholding tax at a rate of 30 percent, which rate may be subject
to  reduction by an  applicable  income tax treaty.  For example,  15 percent on
dividends paid to residents of Canada who qualify for the benefits of the income
tax treaty  between the United  States and Canada.  If the dividends you receive
are effectively  connected with the conduct of a United States trade or business
or are attributable to a permanent  establishment in the United States of yours,
they will be taxed at the graduated  rates that are  applicable to United States
citizens,  resident aliens and domestic  corporations and will not be subject to
United  States  withholding  tax if you  give an  appropriate  statement  to the
withholding  agent in advance of the dividend  payment.  A non-U.S.  Shareholder
that is a  corporation  may be subject to an  additional  branch  profits tax on
effectively connected dividends.

         Sale of  Denbury  Delaware  Common  Stock.  You will  generally  not be
subject to United States federal income tax on gain recognized, if any, upon the
sale of shares of Denbury Delaware Common stock unless:

          o    the gain is  effectively  connected  with  conduct  of a trade or
               business within the United States;

          o    you are a  nonresident  alien  individual  and hold  the  Denbury
               Delaware Common stock as a capital asset,  you are present in the
               United  States for 183 or more days in the taxable year and other
               specific circumstances are present;

          o    you are  subject to tax  pursuant to the  provisions  of the Code
               applicable to United States expatriates; or

          o    Denbury is or has been a "United  States  real  property  holding
               corporation,"  a "USRPHC," for federal  income tax  purposes,  as
               such term is defined by Section 897(c) of the Code, and you owned
               directly or pursuant to attribution  rules at any time during the
               five year period ending on the date of  disposition  more than 5%
               of Denbury  common stock.  This assumes that Denbury common stock
               is regularly traded on an established  securities market,  within
               the meaning of Section 897(c)(3) of the Code.

                                                        36

<PAGE>

Denbury  believes that the as of the date of the  continuance,  Denbury Delaware
will be a USRPHC and that Denbury Delaware common stock will be treated as being
traded on an established exchange.

         Estate Tax. Denbury Delaware common stock owned, or treated as such, by
an  individual  may be  includible  in his or her gross estate for United States
federal estate tax purposes and thus if you are an individual you may be subject
to United States  federal  estate tax,  unless an  applicable  estate tax treaty
provides otherwise.

         TAXATION OF THE MERGER.  The merger of DMI into Denbury Delaware should
qualify as a tax-free  liquidation of a wholly owned  subsidiary into its parent
corporation.  Therefore,  you will  recognize  no gain or loss on the merger for
United States federal income tax purposes.

         INFORMATION  REPORTING  AND BACKUP  WITHHOLDING.  Denbury  must  report
annually  to the IRS  and to you  and  all  other  shareholders  the  amount  of
dividends paid that year,  and the tax withheld with respect to such  dividends,
if any. These  information  reporting  requirements  apply regardless of whether
withholding tax was reduced by an applicable income tax treaty.  Copies of these
information  returns reporting such dividends and withholding are made available
to the tax  authorities in the country in which a non-U.S.  Shareholder  resides
under the provisions of an applicable  income tax treaty or other agreement with
the tax authorities in that country.

         In general,  information  reporting  requirements may apply to dividend
distributions  on Denbury  Delaware  common  stock,  or the  proceeds of a sale,
exchange,  retraction  or  redemption of Denbury  Delaware  common stock.  A 31%
backup withholding tax may apply to these payments unless you are a corporation,
non-U.S.  Shareholder  or come  within  specific  exempt  categories  and,  when
required,   demonstrate   your   exemption   or  provides  a  correct   taxpayer
identification  number,  certifies  as to  no  loss  of  exemption  from  backup
withholding and otherwise  complies with  applicable  requirements of the backup
withholding  rules.  If you  are  required  to  provide  your  correct  taxpayer
identification number and fail to do so, you may be subject to penalties imposed
by the IRS.

         United  States  backup  withholding  tax  generally  will not  apply to
dividends paid on Denbury  Delaware  common stock that are subject to the 30% or
reduced treaty rate of withholding  previously discussed if the beneficial owner
certifies its non-U.S. status under penalties of perjury,  otherwise establishes
an  exemption  or,  with  respect to  payments  made after  December  31,  1999,
satisfies certain documentary evidence  requirements for establishing that it is
a non-U.S.  holder. Under current law, dividends paid on Denbury Delaware common
stock to you at an address  outside the United States are generally  exempt from
backup withholding tax, but not from 30% withholding tax, as discussed above.

          On October 14, 1997 the IRS issued final regulations which affect your
United States taxation.  Under the these  regulations,  for dividends paid after
December 31, 1999, a non-United  States  person must  generally  provide  proper
documentation  indicating their status to a withholding  agent in order to avoid
backup  withholding  tax.  However,  dividends  paid to exempt  recipients,  not
including  individuals  will not be subject to backup  withholding  even if such
documentation  is not  provided if the  withholding  agent is allowed to rely on
certain presumptions concerning the recipient's non-United States status (i.e.
payment to an address outside the United States).

         If you are a non-U.S.  Shareholder,  payments of proceeds from the sale
of Denbury  Canada common  shares by you made to or through a non-United  States
office of a broker  generally  will not be subject to  information  reporting or
backup  withholding.  However,  payments  made to or through a nonUnited  States
office of a United States  broker or a non-United  States office of a non-United
States broker that has certain specified connections with the United States, are
generally subject to information  reporting,  but not backup  withholding unless
you  certify  your  non-United  States  status  under  penalties  of  perjury or
otherwise establish your entitlement to an exemption.  Payments of proceeds from
the sale of Denbury

                                                        37

<PAGE>

Delaware  common  stock by you made to or  through a United  States  office of a
broker  are  generally   subject  to  both  information   reporting  and  backup
withholding  at a rate of 31% unless you certify your  non-United  States status
under  penalties  of perjury  or  otherwise  establish  your  entitlement  to an
exemption.

         Any amounts withheld under the backup  withholding rules from a payment
to you will be allowed as a credit  against your United  States  federal  income
tax, provided that the required information is furnished to the IRS.

MATERIAL UNITED STATES FEDERAL INCOME TAX CONSEQUENCES TO DENBURY OF THE MOVE OF
CORPORATE DOMICILE AND MERGER

         In the  opinion of U.S.  Special Tax  Counsel,  the  following  are the
material  United  States  federal  income tax  considerations  arising  from and
relating to the  continuance  and the merger that are applicable to Denbury.  As
described  in more  detail in the  preceding  section,  the  continuance  should
qualify as a "reorganization"  within the meaning of Section 368(a) of the Code.
This conclusion is based on factual  assumptions and reliance on representations
from Denbury and principal shareholders of Denbury.

         This discussion is based upon United States laws, regulations,  rulings
and decisions currently in effect, all of which are subject to change,  possibly
with  retroactive  effect.  No advance  income  tax  ruling  has been  sought or
obtained from the IRS regarding the tax consequences of any of the transactions.
Accordingly, the United States federal income tax consequences to Denbury of the
continuance may differ from those described below.

         CONTINUANCE. A domestication transaction,  such as the continuance,  is
generally  treated  for  federal  income tax  purposes  as a transfer by Denbury
Canada of all of its  assets  and  liabilities  to a new  domestic  corporation,
Denbury Delaware,  in exchange for all of the stock of Denbury Delaware followed
by a liquidating  distribution by Denbury Canada to its  shareholders of Denbury
Delaware  common  stock  received in exchange  for Denbury  Canada's  assets and
liabilities.  Generally,  the Code  provides  non-recognition  treatment  to the
acquired   corporation  in  such  a  transaction  if  it  otherwise   meets  the
requirements  of a  reorganization.  In certain  circumstances  occurring  in an
international reorganization,  however, the operation of certain rules overrides
the non-recognition treatment normally obtained in a reorganization.  Such rules
may cause Denbury to recognize gain on the deemed transfer and/or  distribution,
as described below.

         The  deemed  transfer  by  Denbury  Canada  of all of  its  assets  and
liabilities  to Denbury  Delaware  should be treated  as a  nontaxable  event if
Denbury  Delaware  common stock  received by the Company is a United States real
property  interest:  "USRPI".  If Denbury  Delaware common stock is not a USRPI,
then the Company may be subject to United States  federal income tax on the gain
or loss  resulting from the  disposition of its assets that are USRPIs.  Denbury
Delaware common stock will be a USRPI, however, if Denbury Delaware is a USRPHC.
As  discussed   above,   under  "Material   United  States  Federal  Income  Tax
Consequences to  Shareholders--Taxation  of Non-U.S.  Shareholders," Denbury has
represented  that it believes that Denbury  Delaware will be a USRPHC.  Based on
this  representation,  U.S.  Special  Tax  Counsel has  concluded  that  Denbury
Delaware common stock will be a USRPI and, therefore, the deemed transfer should
not result in United States federal income taxation.

         Even though  Denbury's  deemed transfer to Denbury Delaware should be a
non-recognition event for United States federal income tax purposes,  the deemed
liquidating  distribution  by Denbury of Denbury  Delaware  common  stock to its
shareholders may be a taxable event if Denbury Delaware common stock is a USRPI.
As discussed above, U.S. Special Tax Counsel has concluded that Denbury Delaware
common stock will be a USRPI.

                                                        38

<PAGE>

         In general,  notwithstanding any non-recognition provision of the Code,
Denbury  Canada  will  recognize  gain on the  distribution  including  a deemed
distribution  of a USRPI,  such as Denbury  Delaware  common stock, in an amount
equal to the  excess of the fair  market  value of such USRPI at the time of the
distribution over Denbury's  adjusted basis in the USRPI. The Code requires such
corporations  to  deduct  and  withhold  a tax equal to 35  percent  of the gain
recognized on such  distribution.  Denbury  believes that the adjusted  basis of
Denbury Delaware common stock will be substantially in excess of its fair market
value at the time of the continuance.  Therefore,  no gain will be recognized on
Denbury's  distribution of Denbury  Delaware  common stock to its  shareholders.
Denbury will apply for a  withholding  certificate  from the IRS to confirm that
the  Company  has  no  withholding  tax  payment  obligation.  There  can  be no
assurance,  however,  that the IRS will agree with Denbury's  calculation of its
tax basis in Denbury Delaware common stock or with Denbury's  calculation of the
fair market  value of such stock.  Any  disagreement  or change  could result in
Denbury owing United States federal income tax.


         MERGER.  The merger should qualify as tax-free to Denbury Delaware and 
DMI with the following United States federal income tax consequences:

          o    Denbury Delaware will recognize no gain or loss on the receipt of
               DMI's assets;

          o    DMI will  recognize  no gain or loss on the  distribution  of its
               assets to Denbury Delaware;

          o    Denbury Delaware will take a tax basis in the assets of DMI equal
               to DMI's tax basis immediately prior to the merger; and

          o    Denbury Delaware's holding period in the DMI assets received will
               include DMI's holding period in such assets.


                                                        39

<PAGE>

                       COMPARISON OF SHAREHOLDERS' RIGHTS

         All shareholders of Denbury Canada will become  stockholders of Denbury
Delaware  after  the  move.  Denbury  Canada is a  corporation  organized  under
Canadian  law.  Denbury  Delaware  will be a  corporation  organized  under  and
governed by Delaware law. The principal  attributes of Denbury  Delaware  common
stock and Denbury  Canada common shares are  comparable,  but there are material
differences in shareholder  rights. The following is a summary of these material
differences  which arise from  differences  between  United  States and Canadian
securities laws,  between the Canada Business  Corporations Act, the "CBCA", the
Delaware  General  Corporation  Law, the "DGCL",  and between  Denbury  Canada's
present charter and by-laws and the proposed  certificate of  incorporation  and
by-laws of Denbury  Delaware.  The proposed  Delaware  governing  documents  are
attached to this document as Exhibits D and E.

         THIS  SUMMARY IS QUALIFIED IN ITS ENTIRETY BY THE TERMS OF THE ARTICLES
OF  INCORPORATION   AND  BY-LAWS  OF  DENBURY  CANADA  AND  THE  CERTIFICATE  OF
INCORPORATION AND BY-LAWS OF DENBURY DELAWARE ATTACHED TO THIS DOCUMENT.

- --------------------------------------------------------------------------------
        CANADA                                                   DELAWARE
- --------------------------------------------------------------------------------
                 VOTE REQUIRED FOR EXTRAORDINARY TRANSACTIONS

   Under the CBCA, shareholders holding        The DGCL requires the affirmative
not less than 2/3 of the votes cast by     vote of a majority of the outstanding
the shareholders entitled to vote on       stock entitled to vote thereon to 
specific extraordinary corporate actions   authorize any merger, consolidation,
must approve those special actions.        dissolution or sale of substantially
These include certain amalgamations,       all of the assets of a corporation.
continuances, liquidations, dissolutions   However, an authorizing stockholder
and sales, leases or exchanges of all or   vote is not required of a corporation
substantially all the assets of a          surviving a merger if:
corporation, other than in the ordinary    
course of business. In certain cases, a    o   such corporation's certificate of
special resolution to approve an               incorporation is not amended in  
extraordinary corporate action is also         any respect by the merger;
required to be approved separately by the
holders of a class or series of shares.    o   each share of stock outstanding
                                               immediately prior to the merger
                                               will be an identical share of the
                                               corporation after the merger; and

                                           o   no shares of common stock or
                                               those convertible into common
                                               stock will be issued in the 
                                               merger, or the common stock to be
                                               issued in the merger does not
                                               exceed 20% of such corporation's
                                               outstanding common stock
                                               immediately prior to the merger.

                                               No stockholder approval is 
                                           required under the DGCL for mergers
                                           of a parent and a subsidiary, of
                                           which it owns 90% or more.

                                                        40

<PAGE>
- --------------------------------------------------------------------------------
        CANADA                                                   DELAWARE
- --------------------------------------------------------------------------------
                                               Denbury Canada currently does not
                                           have a shareholders' rights plan.   
                                           Shareholders' rights plans are common
                                           to  many  corporations  incorporated 
                                           in the  United States.  They give a  
                                           corporation's  board of directors the
                                           opportunity  to withstand an
                                           unsolicited  takeover  attempt while 
                                           taking  sufficient  time to  evaluate
                                           an offer and to consider  alternative
                                           measures or transactions  that may be
                                           appropriate  in  responding  to the
                                           offer. The DGCL permits shareholders'
                                           rights plans in general  and  permits
                                           the adoption of  shareholders' rights
                                           plans by a board of directors without
                                           shareholder approval.

                        AMENDMENT TO GOVERNING DOCUMENTS

    Under the CBCA, amendments to the          The DGCL requires that any 
articles of incorporation generally        amendment to the corporation's 
require approval by holders of not less    certificate of incorporation must
than 2/3 of the votes cast by              be approved by the holders of a 
shareholders entitled to vote. The         majority of the outstanding stock of 
directors may amend or repeal any by-law   each class entitled to vote.  The 
unless the articles of incorporation or    certificate of incorporation can 
by-laws otherwise provide. When the        require a greater level of approval. 
directors amend or repeal a by-law, they   The proposed certificate of 
are required under the CBCA to submit the  incorporation for Denbury Delaware 
change to the shareholders at the next     will not require a greater level of 
meeting of shareholders. Shareholders may  approval.  
confirm, reject, amend or repeal the       
by-law amendment by the vote of holders        If an amendment adversely alters
of a majority of the votes cast by         the rights or preferences of a
shareholders present and entitled to       particular class or series of stock,
vote.                                      that class or series must approve the
                                           amendment as a class even if the
                                           certificate of incorporation does not
                                           provide this right.  The DGCL also
                                           reserves the power to amend or repeal
                                           the by-laws to stockholders unless
                                           the certificate of incorporation 
                                           confers such power on the board of 
                                           directors in addition to the 
                                           stockholders. The proposed 
                                           certificate of incorporation  of
                                           Denbury Delaware expressly authorizes
                                           the board of directors to adopt,
                                           amend or repeal Denbury Delaware's
                                           by-laws.


                                                        41

<PAGE>
- --------------------------------------------------------------------------------
        CANADA                                                   DELAWARE
- --------------------------------------------------------------------------------
                                   DISSENT RIGHTS

    The CBCA provides that shareholders        Under the DGCL, shareholders have
entitled to vote on certain matters may    have the right to dissent from a
exercise dissent rights and demand         merger or consolidation by demanding
payment for the fair value of their        payment in cash for their shares
shares. For this purpose the CBCA does     equal to the fair value of such
not distinguish between listed and         shares. Fair value is to be
unlisted shares. Dissent rights exist      determined by agreement with the 
when there is a vote upon matters such     corporation or by an independent
as:                                        appraiser appointed by a court in an
    o   any amalgamation with another      action timely brought by the
        corporation, other than with       corporation or the dissenters and
        specified affiliated               excludes any appreciation or 
        corporations;                      depreciation as a consequence, or in
    o   an amendment to the corporation's  expectation, of the transaction. The
        articles of incorporation;         DGCL grants dissenters' appraisal
    o   adding, changing or removing any   rights only in the case of mergers or
                                           consolidations and not in the case of
        provisions which restrict the      a sale or transfer of assets or a
        issue, transfer or ownership of    purchase of assets for stock,  
        shares;                            regardless of the number of shares 
    o   a continuance under the laws of    being issued. No appraisal rights are
        another jurisdiction; and          available for shares listed on a
    o   a sale, lease or exchange of all   national securities exchange or 
        or substantially all the property  designated for trading on the NASDAQ 
        of the corporation other than in   or held of record by more than 2,000
        the ordinary course of business.   stockholders. However, dissent rights
                                           are available if the agreement of
    However, a shareholder is not          merger or consolidation does not
entitled to dissent if an amendment to     convert such shares into:
the articles of incorporation is effected
by a court order approving a               o   stock of the surviving
reorganization or by a court order made        corporation;
in connection with an action for an        o   stock of another corporation
oppression remedy. Under the CBCA, a           which is listed on a national
shareholder may seek an oppression remedy      securities exchange or designated
for any corporate act or omission which        for trading on the NASDAQ or held
is oppressive or unfairly prejudicial to       of record by more than 2,000
or that unfairly disregards a                  stockholders; and
shareholder's interest.                    o   cash in lieu of fractional shares
                                               or some combination of the three.

                                           In addition, dissent rights are 
                                           unavailable if the stockholders of 
                                           the surviving corporation are not
                                           required to vote upon the merger.


                                                        42

<PAGE>
- --------------------------------------------------------------------------------
        CANADA                                                   DELAWARE
- --------------------------------------------------------------------------------
                                  OPPRESSION REMEDY

    Section 241 of the CBCA provides an        The DGCL does not provide for a 
oppression remedy.  A court may make any   similar remedy. However, the DGCL 
order, both interim and final, to rectify  provides a variety of legal and
the matters complained of, if satisfied    equitable remedies to a corporation's
that:                                      stockholders for improper acts or 
                                           omissions of a corporation, its
 o any act or omission of the corporation  officers and directors. Under the
   or any of its affiliates;               DGCL, only stockholders can bring an
 o the conduct of its business or the      action alleging a breach of fiduciary
   acts of its directors or affiliates     duty by the directors of a
   have been oppressive or unfairly        corporation. In order to be
   prejudicial to, or that  unfairly       successful, the stockholder must show
   disregards  the interests of, any       that the act or omission is not
   security holder, creditor, director or  protected by the "business judgment
   officer of the corporation.             rule." This rule presumes that
                                           disinterested directors' decisions
A complainant  includes a present or       are made in good faith and in the
former shareholder, officer or director    best interests of the corporation,
of the corporation or any of its           absent a showing of intentional 
affiliates, or the Director of the CBCA.   director misconduct, gross negligence
                                           or a conlict of interest.
     Because of the breadth of the 
conduct covered by the oppression  remedy
and the wide scope of the court's 
remedial powers, the oppression remedy is
very flexible. It is frequently relied 
upon to safeguard the interest of 
shareholders and others with a 
substantial interest in the corporation.
Under the CBCA, it is not necessary to 
prove that the directors of a corporation
acted in bad faith in order to seek an 
oppression remedy. It is sufficient to 
prove that their actions were oppressive,
unfairly prejudiced to, or unfairly 
disregarded the interests of, any
security holder, director,  officer or 
creditor.  Although the court may order  
the  corporation  to pay the  interim 
expenses  such as legal  fees of a
complainant, ultimately the complainant
may be held accountable for such interim
costs.

                                                        43

<PAGE>
- --------------------------------------------------------------------------------
        CANADA                                                   DELAWARE
- --------------------------------------------------------------------------------
                                  DERIVATIVE ACTION

     Under the CBCA, a complainant may         A derivative action may be
apply to the court for leave to bring an   brought in Delaware by a stockholder
action in the name of and on behalf of a   of, and for the benefit of, the
corporation or any of its subsidiaries,    corporation. The DGCL provides that
or to intervene in an existing action to   the person must allege that he was a
which they are a party. Under the CBCA,    stockholder at the time when the 
in order to bring an action, a             transaction took place. A stockholder
complainant must first give reasonable     may not sue derivatively without 
notice to the directors of the             first demanding that the corporation
corporation of the intention to apply to   bring suit, which demand has been
the court. The court must be satisfied     refused, unless it is shown that such
that:                                      demand would have been futile.
                                                          
    o    the directors of the corporation
         will not bring, diligently 
         prosecute or defend the action;
    o    the complainant is acting in
         good faith; and
    o    it appears that the action is in
         the interest of the corporation.

    Under  the  CBCA,  the court in a  
derivative  action  may make any order it
thinks fit,  including orders pertaining
to conduct of the lawsuit or the making
of payments to former and present 
shareholders  and payment of reasonable 
legal fees incurred by the complainant.
                    
                     SHAREHOLDER CONSENT IN LIEU OF MEETING 

     Under the CBCA, shareholders can          Under the DGCL and under Denbury
take an action by written resolution and   Delaware's certificate of
without a meeting only if all              incorporation, any action to taken at
shareholders sign the written resolution.  a meeting of stockholders may be 
                                           taken without a meeting if a consent
                                           in writing  is signed by the required
                                           number of shareholders.  The vote  
                                           required is the same vote required at
                                           a stockholders' meeting. The
                                           corporation is required to give
                                           prompt  notice of the taking  of  
                                           corporate action to stockholders who 
                                           have  not consented in writing.


                                                        44

<PAGE>
- --------------------------------------------------------------------------------
        CANADA                                                   DELAWARE
- --------------------------------------------------------------------------------
                                SHAREHOLDER QUORUM

     Under the CBCA and  Denbury Canada's      Under  the DGCL and under Denbury
charter, a quorum is present at a meeting  Delaware's proposed by-laws, a quorum
if two shareholders  are  represented in   for any meeting of the shareholders
person or by proxy and hold at least 5%    consists of 1/3 of the shares
of Debury Canada's outstanding shares.     entitled to vote at a meeting, in 
                                           person or by proxy.

                             DIRECTOR QUALIFICATIONS

     Under the CBCA,  1/3 of the               Delaware does not have comparable
directors must be Canadian residents. In   requirements.
addition, because the  securities of 
Denbury Canada are publicly  traded,  it 
must have at least three  directors.  At
least two of the  directors  must not be
officers or employees of Denbury Canada 
or its affiliates.

                          FIDUCIARY DUTIES OF DIRECTORS

    Directors of  corporations  incorporated or organized under the CBCA and the
DGCL have fiduciary  obligations to the corporation and its shareholders.  Under
these fiduciary obligations, the directors must act in accordance with the legal
principle of "duty of care."

     Section 122 of the CBCA requires          Under the DGCL, the duty of care
directors of a Canadian corporation to     requires that directors act in an
act honestly and in good faith with a      informed and deliberative manner and
view to the best interests of the          prior to making a business decision,
corporation.  The duty of care requires    inform themselves of all material
that the directors exercise the care,      information reasonably available to
diligence and skill that a reasonably      them. The duty of loyalty requires
prudent person would exercise in           directors to act in good faith, not
comparable circumstances.                  out of self-interest, and in a manner
                                           which the directors reasonably 
                                           believe to be in the best interest of
                                           the stockholders pursuant to the 
                                           "business judgment rule."


                                                        45

<PAGE>
- -------------------------------------------------------------------------------
        CANADA                                                   DELAWARE
- --------------------------------------------------------------------------------
                      INDEMNIFICATION OF OFFICERS AND DIRECTORS

    Under the CBCA and pursuant to             The DGCL permits a corporation to
Denbury Canada's by-laws, it may           indemnify its present or former
indemnify present or former directors or   directors or officers made a party to
officers against all expenses and          any third party proceeding because of
settlement amounts or judgments arising    their service as director or officer
out of actions against such individuals    of the corporation. Indemnification
because of their service as directors or   can cover expenses, judgments, fines
officers.  In order to qualify for         and settlement amounts. In order to 
indemnification such director or officer   qualify for indemnification such
must:                                      director or officer must:

    o    have acted honestly and in good     o    have acted in good faith and
         faith with a view to the best            in a manner such person 
         interest of the company; and             reasonably believed to be in 
    o    in the case of a criminal or             or not opposed to the best 
         administrative action enforced           interests of the corporation;
         by a monetary penalty, have had          and
         reasonable grounds for believing    o    with respect to any criminal
         that his or her conduct was              action or proceeding, had no
         lawful.                                  reason to believe that such
                                                  conduct was unlawful.
     Indemnification will be provided to      
an eligible director or officer who meets      In a derivative action, or an
both these tests or was entitled to such   action in the right of the
indemnity or was substantially successful  corporation, the corporation is 
on the merits in the action.               permitted to indemnify directors and 
                                           officers against expenses if they
     A corporation may, if the person      acted in good faith and in a manner
meets the conditions above and it is       that they reasonably believed to be
approved by a court, also indemnify an     in or not opposed to the best
eligible director or officer in an action  interests of the corporation. 
by or on behalf of the corporation.        However, in such a case, no 
                                           indemnification shall be made if such
     The officers and directors of         person is adjudged liable to the
Denbury Canada currently have              corporation. Even if an adjudication
indemnification contracts which survive    of liability occurs, such person may
the termination of their service as        be indemnified for expenses to the
officers or directors. These contracts     extent that the court in the action
will continue after the move of domicile   determines that such directors or 
to Delaware.                               officers are fairly and reasonably
                                           entitled to indemnity.
     
                                               The DGCL allows the corporation
                                           to advance expenses before the 
                                           resolution of an action if such
                                           person agrees to repay advances if
                                           they are not entitled to
                                           indemnification. The CBCA does not
                                           expressly provide for such advance
                                           payment.

                                                        46

<PAGE>
- -------------------------------------------------------------------------------
        CANADA                                                   DELAWARE
- --------------------------------------------------------------------------------
                                DIRECTOR LIABILITY

    The CBCA limits or eliminates the          The DGCL provides that a
liability of directors to the corporation  corporation's certificate of
or its stockholders for malfeasance or     incorporation may limit or eliminate
nonfeasance by them. In some               the liability of directors to the 
circumstances, if a director proves that   corporation or its stockholders for
he did not know and could not have known   monetary damages for breach of
of the unlawful act, he will not be        fiduciary duty as a director. Such
liable. Also, most actions to enforce a    liability cannot arise from 
liability imposed by the CBCA must be      proscribed conduct, including:
brought within two years of the date of 
the act. Further, a director will not be       o    acts or omissions not in
liable under portions of the CBCA if he             good faith;
relied in good faith on:                       o    acts involving intentional
                                                    misconduct;
    o    financial statements fairly           o    acts which violate the law;
         represented to him by an officer      o    breach of the duty of
         or in a written report of the              loyalty;
         auditor to reflect the                o    payment of unlawful 
         corporation's financial                    dividends;
         condition; or                         o    expenditure of funds for 
    o    a report of a lawyer,                      unlawful stock purchases; or
         accountant, engineer, appraiser       o    redemptions or transactions 
         or other person whose profession           from which such director
         lends credibility to a statement           derived an improper personal
          made by him.                              benefit.

                                               The proposed certificate of
                                           incorporation of Denbury Delaware
                                           limits director liability to the
                                           corporation or its stockholders,
                                           except, for liability for:

                                               o    any breach of the director's
                                                    duty of loyalty to the
                                                    corporation or its
                                                    stockholders;
                                               o    acts or omissions not in
                                                    good faith or which involve
                                                    intentional misconduct or a
                                                    knowing violation of law;
                                               o    certain unlawful
                                                    distributions by the
                                                    corporation; or
                                               o    any transaction from which
                                                    the director derived an
                                                    improper personal benefit.


                                                        47

<PAGE>
- -------------------------------------------------------------------------------
        CANADA                                                   DELAWARE
- --------------------------------------------------------------------------------
        ANTI-TAKEOVER PROVISIONS AND INTERESTED STOCKHOLDER TRANSACTIONS


     Policies of certain Canadian              Section 203 of the DGCL prohibits
securities regulatory authorities,         a "business combination" between the
including Policy 9.1 of the Ontario        corporation and an "interested
Securities Commission, contain             stockholder" within three years of
requirements for related party             the stockholder becoming an
transactions. A related party transaction  "interested stockholder" unless
is any transaction in which a corporation  certain conditions are met. Denbury
acquires or transfers an asset or          Delaware will expressly opt out of 
securities or liability from or to         this provision. An "interested
directors, senior officers and holders of  stockholder" is a person who controls
at least 10% of the voting securities of   15% or more of the outstanding voting
the corporation.                           stock at any time within the prior
Policy 9.1 requires:                       three-year period. A "business
                                           combination" includes a merger or 
    o    more detailed disclosures in the  consolidation, a sale of 10% or more
         proxy material pertaining to a    of the corporation's assets or 
         related party transaction;        aggregate market value and some
    o    preparation of a formal           transactions that would increase the
         valuation of the transaction;     interested stockholder's
         and                               proportionate ownership in the 
    o    a summary of the valuation in     corporation.
         the proxy material.

Policy 9.1 also requires  minority         This provision does not apply where:
shareholders to approve the transaction,   
by either a simple majority or two-thirds      o    either the business
of the votes cast,  depending  upon the             combination or the
circumstances.                                      transaction making the
                                                    person an interested
                                                    stockholder is approved by
                                                    the corporation's previous
                                                    board of directors;
                                               o    after the transaction making
                                                    the person an interested
                                                    stockholder, that person
                                                    owned at least 85% of the 
                                                    outstanding voting stock of
                                                    the corporation;
                                               o    the business combination is
                                                    approved by a majority of 
                                                    the board of directors and
                                                    the disinterested
                                                    shareholders owning
                                                    two-thirds of the
                                                    outstanding shares entitled
                                                    to be cast;
                                               o    the corporation is not a 
                                                    public company because of
                                                    stock exchange listings or
                                                    inter-dealer quotations and
                                                    has less than 2,000
                                                    stockholders
                                               o    the corporation has opted
                                                    out of Section 203.


                                                        48

<PAGE>
- -------------------------------------------------------------------------------
        CANADA                                                   DELAWARE
- --------------------------------------------------------------------------------
                          ACCESS TO CORPORATE RECORDS

     Under the CBCA, you, other                Under the DGCL, any shareholder
shareholders and the creditors of a        of a corporation, their agents or
corporation, their agents or legal         legal representatives may make a
representatives as well as the Director    written demand to examine the records
under the CBCA may examine:                of that corporation. Such a demand to
                                           examine the corporation's records
     o   the articles of incorporation,    must have a proper purpose, be sworn
         by-laws, unanimous  shareholder   under oath, and directed to that
         agreements of Denbury Canada;     corporation at its principal place of
     o   the minutes and resolutions of    business or its registered office in
         shareholders;                     Delaware. A proper purpose is one
     o   all notices pertaining to the     that is reasonably related to that
         term of office, election of, or   shareholder's interest in the
         change of directors of Denbury    corporation as a shareholder. The 
         Canada; and                       certificate of incorporation of a 
    o    the securities register of        Delaware corporation may also provide
         Denbury Canada free of charge     these examination powers to holders
         during normal business hours.     of the corporation's debt securities.
                                           The proposed certificate of
     Since Denbury Canada is public,  any  incorporation of Denbury Delaware
person may examine the  aforementioned     will contain such a provision.
records for a reasonable  fee. All  
shareholders of Denbury Canada may 
request a copy of the articles of 
incorporation, by-laws, unanimous 
shareholder agreements of that 
corporation free of charge.

DISSENTING SHAREHOLDERS' RIGHTS

       Section 190 of the CBCA is reprinted in its entirety as Exhibit B to this
document.  Shareholders  may dissent  from the  proposal  to move our  corporate
domicile.  THE FOLLOWING  SUMMARY IS QUALIFIED IN ITS ENTIRETY BY THE PROVISIONS
OF SECTION 190 OF THE CBCA.

       If you wish to dissent and do so in compliance with Section 190, you will
be  entitled  to be paid the fair value of the  shares  you hold.  Fair value is
determined  as of the day  before  the  move is  approved  by  shareholders  and
excludes the investment of $100 million by TPG, even if that sale is approved by
shareholders.

       If you wish to dissent, you must send written objection to the move to us
before  the  special  meeting.  If you vote in favor of the move,  you lose your
rights to dissent.  If you abstain or vote against the move,  you preserve  your
dissent  rights.  It is not sufficient to vote against the move or abstain.  You
must also provide a separate dissent notice.  If you grant a proxy and intend to
dissent,  the proxy must  instruct  the proxy holder to vote against the move in
order to prevent  the proxy  holder from voting such shares in favor of the move
and thereby voiding your right to dissent.  Under the CBCA, you have no right of
partial dissent. Accordingly, you may only dissent as to all your shares.


                                                        49

<PAGE>

       We are required to notify each shareholder who has filed a dissent notice
when and if the move has been  approved.  This must be sent within 10 days after
shareholders  approve the move. We will not send a notice to any shareholder who
voted to approve the move or who has withdrawn their dissent notice.

       Within 20 days after receiving the above notice from us, or if you do not
receive  such  notice  within  20 days  after  learning  that  the move has been
approved, you must send us a payment demand containing:

       o   your name and address;
       o   the number of shares you own; and
       o   a demand for payment of the fair value of your shares.

       Within 30 days  after  sending a  payment  demand,  you must send via our
transfer  agent,  to the Secretary of Denbury  Resources  Inc.,  c/o CIBC Mellon
Trust Company,  Corporate Trust Department, 600 Dome Tower, 333 7th Avenue S.W.,
Calgary, Alberta T2P 2Z1, the certificates representing your shares. If you fail
to send us a dissent notice, a payment demand or your share certificates  within
the appropriate  time frame, you forfeit your right to dissent and your right to
be paid the fair value of your shares.  Our transfer  agent will endorse on your
share  certificates  a notice  that you are a  dissenting  shareholder  and will
return the share certificates to you.

       Once you send a payment  demand to us,  you cease to have any rights as a
shareholder. Your only remaining right is the right to be paid the fair value of
your shares. Your rights as a shareholder will be reinstated if:

       o   you withdraw your payment demand;
       o   we fail to make you an offer of payment; or 
       o   if the move of domicile does not happen.

       Within  seven days of the closing of the move or the date we receive your
payment  demand,  we must send you a written offer to pay for your shares.  This
offer must include a written offer to pay you an amount  considered by the board
of  directors  to be the fair value of your  shares.  The offer  must  include a
statement  showing the manner used to calculate  the fair value.  Every offer to
pay any  shareholder  must be on the same terms. We must pay you for your shares
within 10 days after you accept  our offer.  Any such offer  lapses if we do not
receive your  acceptance  within 30 days after the offer to pay has been made to
you.

       If we fail to make an  offer to pay for  your  shares,  or if you fail to
accept the offer  within 50 days  after the date of the move,  we may apply to a
court to fix a fair value for your shares.  If we fail to apply to a court,  you
may apply to a court for the same  purpose  within a further  period of 20 days.
You are not required to give security for costs in such a case.

       All dissenting  shareholders whose shares have not been purchased will be
joined as parties  and bound by the  decision of the court.  We are  required to
notify each affected dissenting  shareholder of the date, place and consequences
of the  application  and of their  right to appear  and be heard in person or by
counsel.  The  court  may  determine  whether  any  person  who is a  dissenting
shareholder  should be joined as a party.  The court  will then fix a fair value
for the shares of all  dissenting  shareholders  who have not accepted a payment
offer from us. The final  order of a court will be  rendered  against us for the
amount of the fair value of the shares of all dissenting shareholders. The court
may,  in its  discretion,  allow a  reasonable  rate of  interest  on the amount
payable to each dissenting shareholder.

                                                        50

<PAGE>

       THIS IS ONLY A SUMMARY OF THE  DISSENTING  SHAREHOLDER  PROVISIONS OF THE
CBCA. THEY ARE TECHNICAL AND COMPLEX.  IT IS SUGGESTED THAT IF YOU WANT TO AVAIL
YOURSELF OF YOUR RIGHTS THAT YOU SEEK YOUR OWN LEGAL  ADVICE.  FAILURE TO COMPLY
STRICTLY WITH THE  PROVISIONS  OF THE CBCA MAY PREJUDICE  YOUR RIGHT OF DISSENT.
For a general summary of income tax  implications  to a dissenting  shareholder,
see  "Move  the  Corporate   Domicile-Material   Canadian   Federal  Income  Tax
Consequences  of  the  Move  of  Corporate  Domicile  and   Merger--Taxation  of
Dissenting  Shareholders" and "-Shareholders  Not Resident in  Canada-Dissenting
Shareholders"  and "Moving the Corporate  Domicile of  Denbury--Material  United
States Federal Income Tax  Consequences to Shareholders of the Move of Corporate
Domicile and Merger".

                  GRANTING THE BOARD OF DIRECTORS AUTHORITY TO
                    ABANDON OR POSTPONE THE MOVE OF DOMICILE

       The second proposal asks you to grant authority to the board of directors
to postpone or abandon the move,  even if approved by the  shareholders,  if the
board  later  determines  such a move or its  timing  would  not be in the  best
interests of you or us. Although it is difficult to foresee all possibilities or
reasons to postpone  or abandon the move,  if the  following  situations  arise,
which are the two most  likely,  then the board  could  decide  to  postpone  or
abandon the move:

       o   if it  appeared  that there  would be  adverse  tax  consequences  to
           shareholders  or Denbury  because of a  significant  increase  in the
           market  value of Denbury  between the date of this  document  and the
           date of the move; or

       o   if the  holders  of more  than 5% of the  outstanding  common  shares
           exercise their dissent rights and request  payment for the fair value
           of their shares; although the board may also make such decision if it
           believes that the amount  anticipated to be paid as the fair value to
           dissenting shareholders is likely to exceed $5 million.

 THE BOARD OF DIRECTORS RECOMMENDS THAT SHAREHOLDERS VOTE IN FAVOR OF THIS
 PROPOSAL.

                              SALE OF SHARES TO TPG

       The third  proposal  asks you to approve  the sale of  18,552,876  common
shares to TPG, our largest shareholder, for $100 million, or $5.39 per share. If
shareholders approve the sale to TPG, it will take place whether or not the move
occurs.

       REASONS FOR SEEKING  SHAREHOLDER  APPROVAL.  The NYSE and the TSE require
shareholders   to  approve   substantial   sales  of  shares  to  a  significant
shareholder.  The  NYSE  also  requires  that  holders  of at  least  50% of the
outstanding  shares vote on the proposed sale.  TPG's shares will be included to
determine  whether  50%  have  voted,  but a  majority  of  the  votes  cast  by
shareholders, other than TPG and its affiliates, must approve this proposal.

       BACKGROUND  OF THE  TRANSACTION  AND  TPG'S INTEREST  IN  DENBURY.  David
Bonderman,  James G. Coulter and William S. Price, III founded the Texas Pacific
Group  in 1992 to  pursue  public  and  private  investment  opportunities.  The
principals  of TPG manage TPG  Partners,  L.P.,  TPG  Parallel  I, L.P,  and TPG
Partners II, L.P., the buyer of the shares discussed here, plus other investment
funds. TPG Partners,  L.P. and TPG Parallel I, L.P.  currently own 7,931,048 and
790,390 common shares of Denbury, respectively.  TPG's other investments include
such branded consumer product  companies such as Beringer Wine Estates Holdings,
Inc., Ducati Motors,  S.p.A.,  Favorite Brands  International,  Inc. and J. Crew
Group, Inc.

                                                        51

<PAGE>

       TPG first  invested $40.0 million in Denbury in December 1995 to purchase
common shares,  Convertible First Preferred Shares and warrants. In October 1996
at the time of our public  offering of 4,940,000  common  shares,  TPG purchased
800,000 of those shares for approximately  $9.6 million directly from Denbury at
the same  price  that  shares  were  offered  to the  public  less  underwriting
discounts, $12.035 per share. In February 1998, TPG purchased 313,400 shares for
$5.0  million,  $15.955 per share at the time of  Denbury's  public  offering of
4,240,780  common shares,  again at the public offering price less  underwriting
discounts.  As of February 28, 1999,  TPG owned  approximately  32% of Denbury's
issued and outstanding common shares.

       EXISTING  AGREEMENT WITH TPG. Under a December 1995 agreement signed when
TPG made their first investment in Denbury, TPG is entitled to nominate three of
the seven board  members,  who have been Messrs.  Stanton,  Price and  Bonderman
since late 1995. As part of the same agreement,  Denbury is entitled to nominate
three board members and Mr. Greene,  Chairman of the board, is nominated by both
parties.  However, this entire 1995 agreement will terminate upon the closing of
the TPG stock purchase transaction.  Although TPG has indicated that they do not
have any current plans to make changes to the board, after this transaction they
will have adequate voting power to do so at their discretion.

       Additionally,  as part of TPG's original purchase in 1995, we amended our
charter so that the following actions require approval by 2/3 of the directors:

       o   an acquisition with a purchase price in excess of 20% of our assets;

       o   a change in the number of our directors;

       o   amendment to the certificate of incorporation or by-laws;

       o   any issuance of equity  securities  or  securities  convertible  into
           equity  securities  other  than  under our stock  option or  employee
           benefit plans;

       o   creation of any series of preferred stock;

       o   issuance of debt securities in excess of 10% of our assets; and

       o   borrowings other  than  under  existing  credit  lines  or  specified
           increases in those credit lines.

Because three of our seven  directors are affiliates of TPG, at least one of the
TPG  affiliated  directors  must approve the actions  listed  above.  These same
provisions are contained in the proposed certificate of incorporation of Denbury
Delaware and therefore,  this approval  requirement will continue to exist after
the move.

       TPG'S INTENTIONS  AFTER THE SALE. TPG intends to review  continuously the
equity positions of its affiliates in Denbury. Depending upon future evaluations
of our  business  prospects  and  upon  other  developments,  including  general
economic and business  conditions and money market and stock market  conditions,
TPG or its  affiliates  may  determine  to  increase or  decrease  their  equity
interest by acquiring  additional common shares or other securities  convertible
into  common  shares  or by  disposing  of all or a  portion  of  their  Denbury
holdings,  subject to any applicable  legal and contractual  restrictions on its
ability 


                                                        52

<PAGE>

to do so. TPG has no current intention to cause any of its affiliates to
increase their ownership of our outstanding common shares other than through the
current TPG purchase.

       PURPOSE OF THE SALE OF SHARES.  The primary purpose of the TPG stock sale
is to raise funds for acquisitions.  At this time traditional  financing for the
oil and gas  industry is  generally  unavailable  because of the downturn in the
U.S. equity and debt markets for our industry  during the summer of 1998,  along
with  decreases in the oil and natural gas prices.  The purchase  prices for oil
and gas properties have decreased  because of these factors.  This increases the
likelihood of making attractive acquisitions. We perceive it to be an attractive
time to  make  acquisitions,  especially  if we have  additional  equity  to buy
properties.  With our current debt levels, it is doubtful that we could make any
meaningful  acquisitions  without this additional  equity.  This stock sale also
improves our debt ratios.

       We will  initially  use the  estimated  $98.5 million net proceeds of the
sale to reduce our  outstanding  debt,  although we ultimately plan to use these
funds  primarily  for  acquisitions.  Because  of the low oil and gas prices and
reduced cash flows, we have scaled back our capital  expenditures.  Accordingly,
we do not plan to use any significant  portion of these funds for development or
exploration activities. See also "Use of Proceeds."

       ALTERNATIVES  CONSIDERED.  A private  sale of equity to TPG was the first
alternative  we  considered   because  of  TPG's   familiarity  with  us,  TPG's
substantial  current  ownership in Denbury,  their interest in increasing  their
investment  in Denbury and the  difficulty  of finding  another party that could
make such a substantial  single  investment on a timely basis.  Because of TPG's
affiliation with Denbury,  the board of directors created a Special Transactions
Committee,  the  "Committee,"  to negotiate with TPG. See "Conflicts of Interest
and Creation of the Special Transactions  Committee" below. During the course of
negotiations with TPG, the Committee considered several other alternatives:

       o   The  first  was the  sale of  non-voting  common  stock  to TPG.  TPG
           responded that it would expect to purchase such non-voting  shares at
           a  discount  from the price  paid for voting  shares.  The  Committee
           determined  that it would not  benefit  us to forego  any  premium in
           order to sell TPG  non-voting  stock  since TPG  currently  nominates
           three of seven board members and is our largest shareholder.

       o   The Committee  also  considered  seeking out other private  investors
           with the goal of obtaining a higher price. However, the Committee was
           not  confident  that a better  price could be obtained  from  another
           party.  TPG agreed to pay a 41% premium over market price at the time
           of  pricing.  The  attractiveness  to  another  investor  of making a
           substantial purchase would be substantially reduced by TPG's existing
           significant   ownership  interest  in  Denbury.  The  search  for  an
           interested third party would only result in delays.  Since we already
           are  receiving a premium  over  market  price from TPG, a third party
           offer might not be as attractive.

       o   The Committee also considered the alternative of a rights offering to
           existing shareholders.  However,  rights offerings are typically sold
           at a  discount  to current  market.  If stock were to be offered at a
           premium in a rights offering, few if any shareholders other than TPG,
           would be likely  to  acquire  additional  shares.  Thus,  in a rights
           offering  TPG might have been able to acquire  control with a smaller
           premium  than the price you are being asked to approve.

       BENEFITS TO TPG OF THE SALE.  The effect of selling the shares to TPG and
its main  benefit  to TPG  will be to give  TPG  control  of us.  The sale  will
increase  TPG's  ownership  of our issued and  outstanding  common  shares  from
approximately 32% to approximately 60%. Currently, we do not expect this

                                                        53

<PAGE>

transaction to result in any changes to our board, management or operations.  If
the  transaction  is  approved,  after the sale TPG will be able to control  the
election of directors,  to determine the  corporate and  management  policies of
Denbury and to effect the  shareholder  approval of a merger,  consolidation  or
sale of all or substantially all of the assets of Denbury.

       If  our  legal  domicile  is  moved  to  Delaware,   the  Certificate  of
Incorporation  of Denbury Delaware will opt out of the provisions of Section 203
of the  Delaware  General  Corporation  Law due to terms of the stock  purchase.
Section 203 prohibits an interested shareholder, such as TPG, from engaging in a
"business  combination"  with a company for three  years  after the  stockholder
becomes  the direct or indirect  owner of 15% of that  company's  stock,  unless
approved by the holders of 2/3 of the company's  issued and  outstanding  common
shares. A "business combination" includes a merger, sale of substantially all of
a company's  assets or sale of its shares to an interested  shareholder  such as
TPG.

         CONFLICTS  OF  INTEREST  AND  CREATION  OF  THE  SPECIAL   TRANSACTIONS
COMMITTEE.  The sale of shares to TPG is  subject  to a number of  conflicts  of
interest:

          o    TPG is our largest shareholder;

          o    Three of the officers and directors of TPG's  controlling  entity
               are members of our board;

          o    the  requirement  for 2/3  approval by our board of  directors of
               certain major actions  described under  "Existing  Agreement with
               TPG" above,  requires  approval of those actions by our directors
               that are affiliated with TPG;

          o    TPG has  historically  had the  right  to  maintain  its pro rata
               interest in our outstanding  common shares by buying a portion of
               any shares we issued on the same terms and conditions. This right
               has been  waived by TPG in each sale of equity  securities  since
               1995 and this right will  terminate  upon the  closing of the TPG
               purchase.

         Therefore, the board created a Special Transactions Committee.  None of
the members of the Special  Transactions  Committee are members of management or
are  affiliated in any way with TPG. Mr.  Greene,  the Chairman of the board and
the Chairman of the Committee, and Messrs. Wettstein and Matthews are members of
the Committee.

         NEGOTIATION OF TPG PURCHASE PRICE.  The Committee  negotiated the price
with  TPG  taking  into  account   discussions  with  management  and  financial
information  prepared by Credit  Suisse First  Boston,  our  financial  advisor.
Negotiations were concluded on December 1, 1998.

         FACTORS CONSIDERED BY THE SPECIAL TRANSACTIONS  COMMITTEE.  The factors
considered  by the  Committee  in  negotiating  the sale of shares to TPG and in
recommending that shareholders approve the transaction are:

         o    The $5.39 per share price was the  midpoint of a November 24, 1998
              preliminary  financial analysis of our per share value prepared by
              Credit  Suisse First  Boston.  In  subsequent  financial  analyses
              prepared by Credit  Suisse First  Boston dated  December 16, 1998,
              the estimated equity reference ranges were approximately $0.39 per
              share lower than those in Credit Suisse First Boston's preliminary
              financial  analyses,  primarily  due to decreases in oil prices in
              the interim period.

                                                        54

<PAGE>

         o    The  $100  million  provides  us with  substantial  funds  to make
              acquisitions  at a  time  when  attractive  opportunities  may  be
              available  to  us if  we  have  sufficient  capital.  If  we  make
              successful  acquisitions,  we can  continue to grow.  However,  no
              acquisitions  by Denbury were proposed at the time of the purchase
              agreement,   and  no  consideration  was  given  to  any  proposed
              acquisition at the time the price was set.

         o    Credit Suisse First Boston has provided the board with an opinion,
              attached to this  document as Exhibit A,  regarding  the fairness,
              from a financial  point of view, to Denbury of the purchase  price
              paid for its shares by TPG.

         o    The $5.39 per  share  price  represented  a 41%  premium  over the
              closing  market price for our common shares at the time of pricing
              on December 1, 1998.  As of the date hereof,  March __, 1999,  the
              $5.39 per share price was _____%  higher  than the closing  market
              price for the common shares on the NYSE. However,  there have been
              brief  periods  since the pricing  date that our common  stock has
              traded above $5.39, meaning that the price to be paid by TPG could
              be a discount to market price.

         o    The  Committee  considered  other  alternatives  discussed  below.
              Because of TPG's  current  equity  interest  in us, it is unlikely
              that  another  entity  would be willing to pay a higher price than
              TPG is willing to pay.

         FAIRNESS OF THE  TRANSACTION.  Given the large  number of shares  being
purchased, the Committee believes that TPG is paying a fair price for the shares
despite fluctuations in the market place that could result in TPG purchasing the
shares at a discount.  The  purchase  price was a  substantial  premium over the
market price at the time of pricing.  The transaction must also be approved by a
majority of disinterested shareholders.  In addition, Credit Suisse First Boston
has  provided  the board a written  opinion  dated  December  16, 1998 as to the
fairness,  from a financial point of view, to Denbury of the purchase price paid
for its shares by TPG.

         CONDITIONS OF THE SALE. On December 16, 1998,  Denbury and an affiliate
of TPG entered into a Stock  Purchase  Agreement  specifying  the terms of TPG's
$100 million  purchase of  18,552,876  newly-issued  common  shares,  which is a
purchase price of $5.39 per common share.  If the move of corporate  domicile is
approved by our shareholders, the shares will be purchased from Denbury Delaware
rather than Denbury Canada.  Several remaining conditions must be met before the
sale can be closed:

          o    a majority of the non-TPG  shareholders  voting must  approve the
               sale;

          o    the TSE must approve the purchase price if closing does not occur
               before April 23, 1999;

          o    no  "material  adverse  effect"  (as  defined  below)  shall have
               occurred prior to the closing;

          o    we must amend our bank credit  agreement,  which was completed on
               February 19, 1999;

          o    Denbury  and TPG must  sign  the  registration  rights  agreement
               covering  all of TPG's  shares,  the terms of which have  already
               been negotiated by Denbury and TPG; and

          o    other conditions specified in the agreement must be satisfied.

                                                    55

<PAGE>

     Material  Adverse Effect. - As used in the agreement,  a "material  adverse
effect" means a material adverse effect on the financial  condition,  results of
operations, business or assets of Denbury. However this does not include:

          o    an adverse effect on our financial statements;
          o    non-cash  writedowns  in the  book  value  of  our  oil  and  gas
               properties;
          o    a decline in our reserve quantities or value;
          o    a decline in our production volumes; or
          o    a decrease in the borrowing base under our bank credit facility,

         IF THESE THINGS RESULT PRIMARILY AND DIRECTLY FROM:

              o  prevailing  oil  prices  or  prevailing   natural  gas  prices,
                 provided that the weighted  average  price  realized by us over
                 any 28 consecutive day period between December 16, 1998 and the
                 closing  does not fall  below 80% of the per  barrel or per Mcf
                 price realized by us for the week commencing  December 6, 1998,
                 or

              o  a decrease in our  production,  provided that the average daily
                 production on a BOE basis during any 28 consecutive  day period
                 between  December  16, 1998 and the closing  does not fall to a
                 level below 13,000 BOE per day.

         We have  agreed  not to pursue  any sale of more than 25% of our stock,
mergers or  consolidations  with any third parties and to pay TPG a break-up fee
of $3.0 million if any such  transaction  is agreed upon.  TPG may terminate the
agreement if the stock sale is not approved at the shareholders  meeting, if the
transaction  is not  consummated  before  the  earlier  of June 16,  1999 or the
expiration of the approval of the purchase  price by the TSE. TPG is entitled to
a $1.0  million  fee if any  such  termination  takes  place.  This  fee will be
included in the $3.0 million described above if that is also payable.

         We have  agreed to  indemnify  TPG and its  affiliates  for any  losses
incurred  by them as a result  of our  breach of any  representation,  warranty,
agreement  or covenant  made by it in the Stock  Purchase  Agreement  or the TPG
Registration  Rights  Agreement or in any  certificate  delivered by us pursuant
thereto or any claim by a third party relating to the TPG purchase  transaction,
except  for  losses  resulting  from  such a claim  that is  finally  judicially
determined  to  have  resulted  primarily  from  the  conduct  of  TPG  and  its
affiliates.  TPG has agreed to indemnify Denbury and its representatives for any
losses  incurred  by them as a result  of TPG's  breach  of any  representation,
warranty,  agreement or covenant made by TPG in the Stock Purchase  Agreement or
the TPG  Registration  Rights  Agreement or in any certificate  delivered by TPG
pursuant thereto.

         THE  REGISTRATION   RIGHTS  AGREEMENT.   The  new  registration  rights
agreement  covers  the  shares  proposed  to be  sold to TPG,  plus  the  shares
currently owned by TPG, a total of 27,274,314 shares. The agreement will provide
TPG "piggyback"  registration rights and also gives TPG the right to cause us to
file up to four demand  registrations,  including one shelf registration.  These
demand rights expire on the sixth  anniversary of the closing and are subject to
customary  exceptions and black-out  periods.  We will bear the expenses of each
"piggyback"   registration  and  the  expenses  of  three  of  the  four  demand
registrations.  Under this  agreement,  Denbury  cannot  grant any  registration
rights more  favorable  than those granted to TPG to any other  person.  Denbury
also will  indemnify  TPG for  specified  items with regard to the  registration
statements.  Although  TPG has had demand and  "piggyback"  registration  rights
since December 1995, those rights have not been exercised to date.

         LIQUIDITY  OPINION.  In  addition,  Denbury  has  received a  liquidity
opinion  from  Griffiths  McBurney &  Partners,  Calgary,  Alberta,  Canada,  an
independent  registered dealer,  that the market for our common 


                                                          56

<PAGE>

shares is liquid and will not be materially  less liquid  following the purchase
by TPG.  The TSE has  delivered a letter to the  Ontario  and Quebec  Securities
Commissions  indicating the concurrence of the TSE with the liquidity opinion. A
copy of the liquidity opinion is attached to this document as Exhibit F.

         NO DISSENT RIGHTS IN TPG TRANSACTION. Shareholders will have no dissent
rights as to the proposed  sale of shares to TPG.  However,  dissent  rights are
available to  shareholders  in connection with the proposal to move the domicile
from Canada to the United States as a Delaware corporation.

         EXPENSES  OF  THE  TRANSACTION.   The  expenses  of  the  TPG  purchase
transaction, estimated to be $1.5 million, are to be paid by us, and include the
fee due to Credit  Suisse  First  Boston  and  legal,  accounting,  filing  fee,
printing and proxy solicitation  expenses.  Proxy solicitation  expenses and the
related legal,  accounting,  filing fees and printing costs are related not only
to  shareholder  approval  of the sale of shares  to TPG,  but also to the other
matters submitted to shareholders for approval.  A substantial  portion of those
expenses relate to the proposed move from Canada to Delaware.

         The board of directors  recommends that  shareholders  vote in favor of
the proposed sale of shares to TPG. This sale will provide needed equity capital
at a time when other capital  sources are  unavailable,  which will enable us to
grow if we can find favorable acquisitions.

OPINION OF CREDIT SUISSE FIRST BOSTON

         Credit Suisse First Boston was retained by Denbury to render an opinion
as  to  the  fairness  from  a  financial  point  of  view  to  Denbury  of  the
consideration to be received by Denbury in the TPG purchase transaction.  Credit
Suisse  First  Boston was  selected  by  Denbury  based on Credit  Suisse  First
Boston's   experience   and   expertise.   Credit  Suisse  First  Boston  is  an
internationally  recognized  investment banking firm and is regularly engaged in
the  valuation of  businesses  and  securities  in  connection  with mergers and
acquisitions, leveraged buyouts, negotiated underwritings, competitive biddings,
secondary  distributions of listed and unlisted  securities,  private placements
and  valuations  for  corporate and other  purposes.  Credit Suisse First Boston
rendered to the board a written  opinion  dated  December 16, 1998 to the effect
that, as of such date and based upon and subject to those matters stated in such
opinion,  the  consideration  to be  received  by  Denbury  pursuant  to the TPG
purchase transaction was fair to Denbury from a financial point of view.

         THE FULL TEXT OF CREDIT SUISSE FIRST  BOSTON'S  WRITTEN  OPINION TO THE
BOARD,  WHICH SETS FORTH THE  PROCEDURES  FOLLOWED,  ASSUMPTIONS  MADE,  MATTERS
CONSIDERED AND LIMITATIONS ON THE REVIEW UNDERTAKEN, IS ATTACHED AS EXHIBIT A TO
THIS DOCUMENT AND IS  INCORPORATED  HEREIN BY  REFERENCE.  YOU ARE URGED TO READ
THIS OPINION CAREFULLY IN ITS ENTIRETY.  CREDIT SUISSE FIRST BOSTON'S OPINION IS
ADDRESSED TO THE BOARD AND RELATES ONLY TO THE FAIRNESS OF THE  CONSIDERATION TO
BE RECEIVED IN THE TPG PURCHASE  TRANSACTION  FROM A FINANCIAL  POINT OF VIEW TO
DENBURY,  DOES NOT  ADDRESS  ANY  OTHER  ASPECT  OF THE  PROPOSED  TPG  PURCHASE
TRANSACTION OR ANY RELATED  TRANSACTION AND DOES NOT CONSTITUTE A RECOMMENDATION
TO ANY  SHAREHOLDER  WITH  RESPECT  TO  MATTERS  RELATING  TO THE  TPG  PURCHASE
TRANSACTION.  THE SUMMARY OF THE OPINION OF CREDIT SUISSE FIRST BOSTON SET FORTH
IN THIS  DOCUMENT IS  QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE FULL TEXT OF
SUCH OPINION.

         In arriving at its opinion,  Credit  Suisse  First Boston  reviewed the
stock  purchase   agreement  and  publicly   available  business  and  financial
information relating to Denbury.  Credit Suisse First Boston also reviewed other
information  relating  to Denbury,  including  financial  forecasts  and reserve
reports,  provided to or discussed  with Credit  Suisse First Boston by Denbury,
and met with the  management of Denbury to discuss the business and prospects of
Denbury.  Credit Suisse First Boston also considered  financial and stock market
data of Denbury,  and compared  those data with similar data for other  publicly
held companies in businesses  similar to Denbury and  considered,  to the extent
publicly  available,  the  financial  terms of other  

                                                          57

<PAGE>

transactions recently effected.  Credit Suisse First Boston also considered such
other information, financial studies, analyses and investigations and financial,
economic and market  criteria which Credit Suisse First Boston deemed  relevant.
Credit Suisse First Boston's  opinion was rendered during a period of volatility
in the  financial  and  commodity  markets  and was  necessarily  subject to the
absence of further  material  developments  in  financial,  economic  and market
conditions from those prevailing on the date of such opinion.

         In  connection  with its review,  Credit  Suisse  First  Boston did not
assume any responsibility for independent verification of any of the information
provided to or  otherwise  reviewed by Credit  Suisse First Boston and relied on
such  information  being  complete and accurate in all material  respects.  With
respect to financial  forecasts,  Credit  Suisse  First Boston was advised,  and
assumed,  that such forecasts were reasonably  prepared on bases  reflecting the
best currently available  estimates and judgments of Denbury's  management as to
its future financial performance.  Credit Suisse First Boston also assumed, with
Denbury's  consent,  that the reserve  reports  reviewed by Credit  Suisse First
Boston were reasonably prepared on bases reflecting the best currently available
estimates  and  judgments of the preparers of such reports as to the oil and gas
reserves of Denbury.

         Credit  Suisse First Boston was not  requested to, and did not, make an
independent   evaluation  or  appraisal  of  Denbury's  assets  or  liabilities,
contingent or otherwise,  nor was Credit Suisse First Boston  furnished with any
such  evaluations  or  appraisals.  Credit  Suisse  First  Boston's  opinion was
necessarily based upon information available to, and financial, economic, market
and other  conditions  as they existed and could be evaluated  by, Credit Suisse
First  Boston on the date of its  opinion.  Credit  Suisse  First Boston did not
express  any  opinion as to the actual  value of  Denbury's  common  shares when
issued pursuant to the TPG purchase transaction or the prices at which Denbury's
common  shares  will  trade  subsequent  to the  TPG  purchase  transaction.  In
connection with its engagement, Credit Suisse First Boston was not requested to,
and did not,  participate in the negotiation and structuring of the TPG purchase
transaction,  nor was Credit Suisse First Boston requested to, and Credit Suisse
First Boston did not,  solicit third party  indications of interest in acquiring
all or any part of Denbury.  Although  Credit Suisse First Boston  evaluated the
consideration  to be received by Denbury in the TPG purchase  transaction from a
financial  point of view,  Credit  Suisse First Boston was not requested to, and
did not,  recommend  the  specific  consideration  payable  in the TPG  purchase
transaction,  which  consideration was determined through  negotiations  between
Denbury and TPG. No other limitations were imposed on Credit Suisse First Boston
with respect to the investigations  made or procedures followed by Credit Suisse
First Boston in rendering its opinion.

         In  preparing  its opinion to the board,  Credit  Suisse  First  Boston
performed a variety of  financial  and  comparative  analyses,  including  those
described below. The summary of Credit Suisse First Boston's  analyses set forth
below does not purport to be a complete  description of the analyses  underlying
Credit Suisse First Boston's opinion. The preparation of a fairness opinion is a
complex  analytic  process  involving  various  determinations  as to  the  most
appropriate  and relevant  methods of financial  analyses and the application of
those methods to the particular circumstances and, therefore, such an opinion is
not readily  susceptible  to summary  description.  In arriving at its  opinion,
Credit Suisse First Boston made qualitative judgments as to the significance and
relevance of each  analysis and factor  considered  by it.  Accordingly,  Credit
Suisse First Boston believes that its analyses must be considered as a whole and
that selecting  portions of its analyses and factors,  without  considering  all
analyses  and  factors,  could create a  misleading  or  incomplete  view of the
processes underlying such analyses and its opinion.

          In its analyses,  Credit Suisse First Boston made numerous assumptions
with respect to Denbury,  industry  performance,  regulatory,  general business,
economic,  market and financial conditions and other matters,  many of which are
beyond the control of Denbury. No company,  transaction or business used in such
analyses as a  comparison  is  identical to Denbury or the proposed TPG purchase
transaction,  nor is an  evaluation  of the  results of such  analyses  entirely
mathematical; rather, such analyses involve complex 

                                                          58

<PAGE>

considerations and judgments concerning financial and operating  characteristics
and other  factors that could affect the  acquisition,  public  trading or other
values of the companies,  business segments or transactions being analyzed.  The
estimates contained in such analyses and the ranges of valuations resulting from
any  particular  analysis are not  necessarily  indicative  of actual  values or
predictive of future results or values,  which may be significantly more or less
favorable than those suggested by such analyses. In addition,  analyses relating
to the value of  businesses  or securities do not purport to be appraisals or to
reflect  the prices at which  businesses  or  securities  actually  may be sold.
Accordingly,  such analyses and estimates are inherently  subject to substantial
uncertainty.

         Credit Suisse First Boston's  opinion and financial  analyses were only
one of many factors  considered  by the board in its  evaluation of the proposed
TPG purchase  transaction and should not be viewed as determinative of the views
of Denbury's board or management with respect to the TPG purchase transaction or
the consideration payable in the TPG purchase transaction.

         The following is a summary of the material analyses performed by Credit
Suisse First Boston in connection with its opinion dated December 16, 1998:

         DISCOUNTED CASH FLOW ANALYSIS. Based on financial forecasts provided by
Company  management and  sensitivities  to such  forecasts,  Credit Suisse First
Boston estimated the present value of Denbury's  forecasted streams of unlevered
free cash  flows  using  discount  rates  ranging  from  10.0% to  12.0%.  These
unlevered  free cash  flows  were  developed  based on  specific  operating  and
financial assumptions, estimates and other information and sensitivities to such
estimates regarding  Denbury's  business,  including estimated commodity prices,
production,   operating  costs  and  related  capital  expenditures  which  were
discussed with Denbury management. This analysis indicated an implied enterprise
reference range for Denbury of approximately $310 million to $380 million.

         SELECTED  COMPANIES  ANALYSIS.  Credit  Suisse  First  Boston  compared
publicly  available  financial,  operating  and stock  market data of Denbury to
corresponding  data of the following  selected  publicly traded companies in the
oil and gas  exploration  and production  industry,  collectively  the "Selected
Companies":

         o    Belco Oil & Gas Corporation;
         o    Coho Energy, Inc.;
         o    Comstock Resources, Inc.;
         o    Cross Timbers Oil Company;
         o    Forest Oil Corporation;
         o    HS Resources, Inc.;
         o    Patina Oil & Gas Corporation;
         o    Stone Energy Corporation;
         o    Vintage Petroleum, Inc.; and
         o    The Wiser Oil Company.

All  multiples  were based on closing  stock  prices as of  December  15,  1998.
Applying a range of selected  multiples for the Selected Companies of enterprise
value to estimated 1998 and 1999 earnings before interest, taxes,  depreciation,
amortization and exploration expense, commonly known as EBITDAX, of 6.5x to 7.5x
and 5.0x to 6.0x,  respectively;  enterprise  value to 1997  proved  reserves of
$4.50 to $5.50 per BOE; and


                                                          59

<PAGE>

enterprise value to 1997 after-tax Standardized Measure of Discounted Future Net
Cash Flows,  as defined by the SEC, of 0.9x to 1.1x to  corresponding  financial
data of Denbury , indicated an implied enterprise reference range for Denbury of
approximately $280 million to $340 million.

         SELECTED  TRANSACTIONS  ANALYSIS.  Using  publicly  available and other
information, Credit Suisse First Boston analyzed the purchase prices and implied
transaction  multiples paid in selected  recent  transactions in the oil and gas
exploration and production industry, collectively the "Selected Transactions".

         Credit  Suisse First Boston  reviewed the following  transactions  with
respect to  Denbury's  Mississippi  properties,  collectively  the  "Mississippi
Selected Transactions":

          o    the investment in Coho Energy,  Inc. by Hicks, Muse, Tate & Furst
               Inc.;
          o    Denbury's acquisition of properties of Chevron Corporation;
          o    the  acquisition  by an undisclosed  acquirer of properties  from
               Murphy Oil Corporation;
          o    Denbury's  acquisition of properties of Amerada Hess Corporation;
               and
          o    the  acquisition  by Howell  Corporation  of properties of Norcen
               Energy Resources Ltd.

         Credit  Suisse First Boston  reviewed the following  transactions  with
respect to Denbury's Louisiana properties,  collectively the "Louisiana Selected
Transactions":

          o    the  acquisition  by Swift Energy  Company of properties of Sonat
               Inc.;
          o    the  merger of McMoRan  Oil & Gas  Company  and  Freeport-McMoRan
               Sulphur Inc.;
          o    the   acquisition  by  The  Meridian   Resource   Corporation  of
               properties of Shell Oil Company;
          o    the acquisition by Cross Timbers Oil Company of properties of EEX
               Corporation;
          o    the  acquisition by Forest Oil  Corporation of properties of LLOG
               Exploration Company;
          o    the merger of Texoil, Inc. and Cliffwood Oil & Gas Corporation;
          o    the acquisition by Comstock Resources, Inc. of properties of Bois
               d'Arc Resources;
          o    the  acquisition  by Equitable  Resources,  Inc. of properties of
               Chevron Corporation;
          o    the  acquisition  by Rio Grande,  Inc. of  properties  of Bechtel
               Energy;
          o    the acquisition by Norcen Energy  Resources Ltd. of properties of
               Flores & Rucks, Inc.;
          o    the  acquisition  by  Canadian   Occidental   Petroleum  Ltd.  of
               properties of Shell Oil Company;
          o    the acquisition by American  Exploration Company of properties of
               Zilkha Energy Company;
          o    the  acquisition  by Flores & Rucks,  Inc. of properties of Mobil
               Corporation; and
          o    the  acquisition  by Newscope  Resources  Ltd.,  now Denbury,  of
               properties of an undisclosed seller.

All multiples were based on financial  information  available at the time of the
transaction.   Applying  a  range  of  selected   multiples   for  the  selected
transactions  of the enterprise  value to proved  reserves of $5.00 to $6.00 per
BOE for Denbury's  total proved  reserves,  $4.75 to $5.75 per BOE for Denbury's
Mississippi proved reserves, and

                                                          60

<PAGE>

$6.00 to $7.00 per BOE for Denbury's  Louisiana proved reserves to corresponding
reserve data of Denbury,  indicated an implied  enterprise  reference  range for
Denbury of approximately $325 million to $390 million.

         AGGREGATE REFERENCE RANGES. On the basis of the valuation methodologies
employed in the analyses  described  above,  Credit Suisse First Boston  derived
aggregate  enterprise and equity  reference  ranges for Denbury of approximately
$310 million to $380 million and $99 million to $169 million,  respectively,  or
approximately $3.70 to $6.31 per diluted common share.

         OTHER  FACTORS.  In preparing  its opinion,  Credit Suisse First Boston
performed other analyses and considered other  information and data,  including,
among other things:

          o    the potential pro forma effect of the TPG purchase transaction on
               Denbury's estimated 1999 net income and cash flow;

          o    the  latest 12 months pro forma  credit  statistics  for  Denbury
               resulting from the TPG purchase transaction, including EBITDAX to
               interest expense,  earnings before interest and taxes to interest
               expense,  cash flow from  operations  to net debt and net debt to
               net book capitalization;

          o    the trading characteristics of Denbury's common shares;

          o    the share price premiums paid in selected oil and gas exploration
               and production transactions; and

          o    the comparative trading  characteristics for Denbury and selected
               other oil and gas exploration and production  companies  relative
               to estimates of net asset value.

         MISCELLANEOUS.   Under  the  terms  of  Credit  Suisse  First  Boston's
engagement,  Credit  Suisse  First Boston will receive a fee for its services in
connection  with the delivery of its  opinion.  We also have agreed to reimburse
Credit Suisse First Boston for out-of-pocket  expenses incurred by Credit Suisse
First Boston in performing  its services,  including  fees and expenses of legal
counsel and any other advisor  retained by Credit  Suisse First  Boston,  and to
indemnify  Credit Suisse First Boston and related  persons and entities  against
liabilities,  including  liabilities under the federal  securities laws, arising
out of Credit Suisse First Boston's engagement.

         In the past, Credit Suisse First Boston has provided financial services
to TPG and its  affiliates  unrelated to the proposed TPG purchase  transaction,
and for those  services has  received  compensation.  In the ordinary  course of
business,  Credit Suisse First Boston and its  affiliates may actively trade the
debt and  equity  securities  of  Denbury  for  their own  accounts  and for the
accounts of customers and, thus, may at any time hold long or short positions in
such securities.

USE OF PROCEEDS

         The net proceeds to us from the TPG purchase  transaction are estimated
to be approximately  $98.5 million.  We intend to use the net proceeds to reduce
outstanding borrowings under our bank credit facility. The undrawn balance under
the credit facility will then be available for capital  expenditures and general
corporate  purposes,  although  our  primary  use of  these  funds  will  be for
acquisitions  of additional oil and natural gas  properties.  As of February 28,
1999,  the credit  facility  had an  outstanding  balance of $110 million and an
average interest rate of 6.8% per annum.

                                                          61

<PAGE>

CAPITALIZATION AS ADJUSTED FOR TPG SHARE PURCHASE

         The  following  table sets forth as of December 31, 1998 (i) the actual
capitalization of Denbury, and (ii) the capitalization of Denbury as adjusted to
give effect to the TPG purchase transaction and the use of the net proceeds from
that sale to reduce bank debt and  increase the cash  balance.  See also "Use of
Proceeds."  This  table  excludes  1,890,531  outstanding  stock  options  as of
December 31, 1998 exercisable at various prices ranging from $4.71 to $22.24 per
share with a weighted  average price of  approximately  $13.00 (of which 398,474
were currently exercisable), and 75,000 common shares reserved for issuance upon
exercise of common share purchase warrants.

<TABLE>
<CAPTION>

                                                                                      As of December 31, 1998
                                                                                 ----------------------------------
                                                                                                      As Adjusted
                                                                                    Company           for the TPG
                                                                                   Historical          Purchase
                                                                                 --------------     ---------------
                                                                                           (in thousands)
<S>                                                                              <C>                <C>            
Cash and cash equivalents....................................................... $        2,049     $         2,049
                                                                                 ==============     ===============
Short-term debt:
         Credit Facility........................................................ $            -     $             -
                                                                                 --------------     ---------------
Long-term debt:
         Credit Facility........................................................        100,000               1,500
         9% Senior Subordinated Notes Due 2008..................................        125,000             125,000
                                                                                 --------------     ---------------
              Total long-term debt..............................................        225,000             126,500
                                                                                 --------------     ---------------
Shareholders' equity (deficit):
     Common shares, no par value; unlimited shares authorized;
        26,801,680 outstanding; 45,354,556 outstanding as adjusted for
        the TPG Purchase........................................................        227,796             326,296
     Accumulated deficit........................................................       (260,061)           (260,061)
                                                                                 --------------     ---------------
        Total shareholders' equity (deficit)....................................        (32,265)             66,235
                                                                                 --------------     ---------------
               Total capitalization............................................. $      192,735     $       192,735
                                                                                 ==============     ===============
</TABLE>


                       INCREASE OF AUTHORIZED SHARES UNDER
                          EMPLOYEE STOCK PURCHASE PLAN

     The fourth  proposal to be voted on is amending our Employee Stock Purchase
Plan. If approved,  the stock  purchase  plan will be amended by increasing  the
maximum  number of common  shares under the plan from 250,000  shares to 750,000
shares.  As of December 30, 1998,  only 64,858 common shares were  available for
purchase  under the plan.  The number of shares issued each quarter has steadily
increased due to the addition of several employees since the stock purchase plan
was adopted in 1996 and the recent decline in our stock price.  The shares to be
issued on December 31, 1998 exceeded the shares available in the plan by 22,524.
As such,  the shares  purchased  by the  employees as of December 31 will not be
issued until after shareholder approval.

     THE BOARD  BELIEVES THAT THE STOCK PURCHASE PLAN IS AN INTEGRAL PART OF OUR
OVERALL COMPENSATION PLAN AND RECOMMENDS THAT YOU VOTE FOR THE AMENDMENT.


                                                          62

<PAGE>


                       INCREASE OF AUTHORIZED SHARES UNDER
                                STOCK OPTION PLAN

     The fifth proposal to be voted upon is amending our Stock Option Plan. This
was  increased  to 2,000,000  shares in 1997 and further  increased to 2,648,000
shares in May, 1998. The board further amended the stock option plan on December
1, 1998 to increase the total number of shares  reserved for future  issuance to
4,535,000, subject to shareholder and regulatory approval. 

     The numbers shown below include  1,623,912  grants made on January 4, 1999,
subject  to  shareholder  approval.  Since  the  disclosures  made  in the  1998
Information  Circular - Proxy  Statement as of February 28, 1998,  the following
activity in the stock option plan has taken place:

<TABLE>
<CAPTION>

                                                                  Stock Options
                                       Actual Stock Options       Available for          Reserved for
                                            Outstanding           Future Grants        Future Issuance
                                       ---------------------   -------------------   --------------------
<S>                                                <C>                  <C>                     <C>      
Balance February 28, 1998                          1,976,378               671,622              2,648,000
       Granted                                     1,703,124            (1,703,124)                     -
       Exercised                                    (128,756)                    -               (128,756)
       Canceled                                      (12,028)               12,028                      -
       Authorized increases                                -             2,015,756              2,015,756
                                       ---------------------   -------------------   --------------------
Balance February 28, 1999                          3,538,718               996,282              4,535,000
                                       =====================   ===================   ====================
Percent of common shares
       outstanding February 28, 1999,
       as adjusted (1)                                  7.8%                  2.2%                  10.0%
                                       =====================   ===================   ====================
</TABLE>

       Since  August 9, 1995,  the  effective  date of the Plan,  the  following
activity has taken place:

<TABLE>
<CAPTION>

                                                                  Stock Options
                                       Actual Stock Options       Available for          Reserved for
                                            Outstanding           Future Grants        Future Issuance
                                       ---------------------   -------------------   --------------------
<S>                                                <C>                  <C>                     <C>      
Balance August 9, 1995                               614,425               435,575              1,050,000
       Granted                                     3,586,908            (3,586,908)                     -
       Exercised                                    (610,587)                    -               (610,587)
       Canceled                                      (52,028)               52,028                      -
       Authorized increases                                -             4,095,587              4,095,587
                                       ---------------------   -------------------   --------------------
Balance February 28, 1999                          3,538,718               996,282              4,535,000
                                       =====================   ===================   ====================
Percent of common shares
       outstanding February 28, 1999,
       as ajusted (1)                                   7.8%                  2.2%                  10.0%
                                       =====================   ===================   ====================

- ----------------------
<FN>
(1) Balance outstanding February 28, 1999 as adjusted for the proposed
sale of common stock to TPG.
</FN>
</TABLE>

       Since the last annual  meeting  held in May 1998,  the board of directors
authorized a 2,015,756  share  increase  subject to  shareholder  and regulatory
approval.  The board of directors  also  authorized  a grant of 1,623,912  stock
options made to all of our employees on January 4, 1999, in accordance  with the
terms of the plan. These board authorized grants were meant to provide a similar
level of compensation to the employees as the employees  received in prior years
and are an integral part of our overall compensation plan. These options will be
subject to shareholder and regulatory  approval.  If this amendment to the stock
option plan is approved, the stock options available for future grants under the
plan will be 996,282  

                                                          63

<PAGE>

common  shares,  and the maximum  number of common  shares  reserved  for future
issuance under the plan will be 4,535,000 common shares,  or approximately  2.2%
and 10%,  respectively,  of the  issued  and  outstanding  common  shares  as at
February 28, 1999, as adjusted for the proposed sale of 18,552,876 common shares
to TPG. The board of directors  approved this increase to ensure that there will
be sufficient stock options  available for option grants made on January 4, 1999
and for  additional  option  grants which may be approved  during fiscal 1999 or
beyond. Pursuant to TSE regulations, this increase in the common shares reserved
for issuance under the plan must be approved by the  shareholders.  Accordingly,
at the special  meeting an Ordinary  Resolution  to approve the amendment to our
Stock Option Plan will be presented which increases the Common Share Maximum, as
defined in the plan, by 2,015,756 common shares.

       This  resolution  must be approved by a simple  majority of votes cast by
shareholders  who vote in person or by proxy at the  meeting  in  respect of the
above resolution.

       WE BELIEVE THAT THE STOCK OPTION PLAN IS AN INTEGRAL  PART OF OUR OVERALL
COMPENSATION STRATEGY. THE BOARD RECOMMENDS THAT YOU VOTE FOR THIS AMENDMENT.

                                   MANAGEMENT

       The names of our directors and officers,  their ages and the offices held
by them are set forth below. Each officer and director holds office for one year
or until his  death,  resignation  or  removal  or until his  successor  is duly
elected and  qualified.  The officers set forth below hold the same  position in
both Denbury and DMI, unless otherwise noted.


            Name                   Age            Position(s)
- --------------------------------- ----  ----------------------------------------
Ronald G. Greene (a)(b)(c)(d)....  50   Chairman of the Board of Denbury
David Bonderman..................  56   Director of Denbury
Wilmot L. Matthews (a)...........  62   Director of Denbury
William S. Price, III (b)(c)(d)..  42   Director of Denbury
David M. Stanton.................  36   Director of Denbury
Wieland F. Wettstein (a).........  49   Director of Denbury
Gareth Roberts...................  46   President, Chief Executive Officer and 
                                        Director
Phil Rykhoek.....................  42   Chief Financial Officer and Secretary
                                        and Director of DMI
Mark A. Worthey..................  40   Vice President, Operations and Director
                                        of DMI
Bobby J. Bishop..................  38   Controller and Chief Accounting Officer
Ron Gramling.....................  53   President of DMI marketing subsidiary
Lynda Perrard....................  55   Vice President, Land of DMI

(a)    Member of the Audit Committee.
(b)    Member of the Compensation Committee.
(c)    Member of the Stock Option Plan Committee.
(d)    Member of the Stock Purchase Plan Committee.

Ronald  G.  Greene is the  Chairman  of the board  and a  director  of  Denbury,
positions he has held since 1995.  Mr. Greene is the founder and Chairman of the
Board of Renaissance  Energy Ltd. and was Chief Executive Officer of Renaissance
from its  inception  in 1974  until May 1990.  He is also the sole  shareholder,
officer and director of Tortuga Investment Corp., a private investment  company.
Mr. Greene also serves on the board of directors of a private  Western  Canadian
airline.

                                                          64

<PAGE>

David  Bonderman has been a director of Denbury since 1996.  Mr.  Bonderman is a
co-founder and partner of TPG. Before forming TPG in 1992, Mr. Bonderman was the
Chief Operating Officer of the Robert M. Bass Group, Inc. (now doing business as
Keystone, Inc.), joining them in 1983. Keystone, Inc. is the personal investment
vehicle of Fort Worth, Texas-based investor Robert M. Bass. Mr. Bonderman serves
on  the  boards  of  AerFi  Group  plc;  Bell  &  Howell  Company,  Carr  Realty
Corporation;   Continental  Airlines;   Inc.;  Ducati  Motors  S.P.A.;  National
Education Corporation; Ryanair, Limited; Virgin Cinemas, Limited; and Washington
Mutual, Inc.

Wilmot L. Matthews was first elected as director of Denbury on December 9, 1997.
Mr.  Matthews,  a  Chartered  Accountant,  has been  involved  in all aspects of
investment  banking by serving in various  positions with Nesbitt Burns Inc. and
its predecessor companies from 1964 until his retirement in September 1996, most
recently as Vice Chairman and Director.  Mr. Matthews is currently  President of
Marjad  Inc.,  a personal  investment  company,  and also serves on the board of
directors of Renaissance Energy Ltd. and several private companies.

William S. Price,  III has been a director of Denbury since 1995. Mr. Price is a
founding   partner  of  TPG.   Before   forming  TPG  in  1992,  Mr.  Price  was
Vice-President of Strategic Planning and Business  Development for G.E. Capital,
and from 1985 to 1991 was employed by the management  consulting  firm of Bain &
Company,  attaining  officer  status  and  acting as  co-head  of the  Financial
Services  Practice.  Mr.  Price serves on the Boards of Directors of AerFi Group
plc,  Belden  &  Blake  Corporation,   Beringer  Wine  Estates  Holdings,  Inc.,
Continental   Airlines,   Inc.,  Del  Monte  Foods  Company,   Favorite   Brands
International,  Inc., Vivra Specialty  Partners,  Inc. and Zilog,  Inc. and is a
managing member of Sandhill L.L.C.

David M.  Stanton has been a director of Denbury  since 1995.  Mr.  Stanton is a
partner of TPG. From 1991 until he joined TPG in 1994, Mr. Stanton was a venture
capitalist with Trinity Ventures where he specialized in information technology,
software  and  telecommunications  investments.  Mr.  Stanton also serves on the
board of directors of Belden & Blake Corporation,  Paradyne Partners,  L.P., TPG
Communications, Inc. and Zilog, Inc.

Wieland F. Wettstein has been a director of Denbury since 1990. Mr. Wettstein is
the Executive Vice President of, and indirectly controls 50% of, Finex Financial
Corporation Ltd., a merchant banking company in Calgary,  Alberta, a position he
has held for  more  than  five  years.  Mr.  Wettstein  serves  on the  board of
directors of a public oil and natural gas company,  BXL Energy, and on the board
of directors of a private technology firm.

Gareth  Roberts is President,  Chief  Executive  Officer,  a director and is the
founder of DMI,  which was founded in April 1990.  Mr.  Roberts has more than 20
years of experience in the  exploration  and  development of oil and natural gas
properties with Texaco,  Inc.,  Murphy Oil Corporation and Coho Resources,  Inc.
His  expertise  is  particularly  focused  in the  Gulf  Coast  region  where he
specializes  in  the   acquisition  and  development  of  old  fields  with  low
productivity.  Mr.  Roberts  holds  honors and  masters  degrees in Geology  and
Geophysics from St. Edmund Hall, Oxford  University.  Mr. Roberts also serves on
the board of directors of Belden & Blake Corporation.

Phil Rykhoek is Chief Financial  Officer and a Certified Public  Accountant.  He
joined Denbury and was appointed to the position of Chief Financial  Officer and
Secretary in June 1995.  Before  joining the Company,  


                                                          65

<PAGE>

Mr. Rykhoek was Executive Vice President and co-founder of Petroleum  Financial,
Inc.,  a private  company  formed in May 1991 to  provide  oil and  natural  gas
accounting  services on a contract  basis to other  entities.  From 1982 to 1991
(except  for 1986),  Mr.  Rykhoek  was  employed  by Amerac  Energy  Corporation
(formerly Wolverine  Exploration  Company),  most recently as Vice President and
Chief  Accounting  Officer.  He retained his officer status during his tenure at
Petroleum Financial, Inc.

Mark A. Worthey as Vice President, Operations, is a geologist and is responsible
for all aspects of operations in the field. He joined Denbury in September 1992.
Previously,  he was  with  Coho  Resources,  Inc.  as an  exploitation  manager,
beginning his employment  there in 1985. Mr. Worthey  graduated from Mississippi
State University with a Bachelor of Science degree in petroleum geology in 1984.

Bobby J. Bishop is Controller and Chief  Accounting  Officer.  He is a Certified
Public  Accountant  and joined  Denbury  as  Controller  in August  1993 and was
appointed to the position of Chief Accounting Officer in December,  1997. Before
joining  Denbury,  Mr.  Bishop  was the  Chief  Financial  Officer  for  Arcadia
Exploration and Production  Company, a private company.  He also worked for Lake
Ronel Oil  Company  and TXO  Production  Corp.  Mr.  Bishop  graduated  from the
University of Oklahoma with a Bachelor of Business  Administration in Accounting
in 1983.

Ron Gramling is President of our marketing subsidiary.  He joined Denbury in May
1996 when Denbury purchased the subsidiary's assets.  Before becoming affiliated
with  Denbury,  he was employed by Hadson Gas Systems as Vice  President of term
supply.  Mr.  Gramling  has 27 years of  marketing,  transportation  and  supply
experience in the natural gas and crude oil  industry.  He received his Bachelor
of  Business  Administration  degree  from  Central  State  University,  Edmond,
Oklahoma in 1970.

Lynda  Perrard is Vice  President,  Land of DMI,  a position  she has held since
April  1994.  Ms.  Perrard  has over 30 years of  experience  in the oil and gas
industry as a petroleum  landman.  Before joining  Denbury,  Ms. Perrard was the
President and Chief  Executive  Officer of Perrard  Snyder,  Inc., a corporation
performing  contract land services.  Ms. Perrard also served as Vice  President,
Land for Snyder Exploration Company from 1986 to 1991.

Mr.  Matthew Deso resigned from his position as Vice President of Exploration on
January 6, 1999 to pursue other interests.

COMPENSATION OF DIRECTORS AND OFFICERS

       Information  concerning  compensation  received by our executive officers
and  directors  was  presented   under  the  caption   "Statement  of  Executive
Compensation"  in the  Proxy  Statement  for  the  1998  Annual  Meeting  and is
incorporated by reference.



                                                          66

<PAGE>

                          DESCRIPTION OF CAPITAL STOCK

       Denbury  Canada's  authorized  capital consists of an unlimited number of
common shares without  nominal or par value.  The authorized  capital of Denbury
Delaware  under the proposed  certificate of  incorporation  will be 100,000,000
shares of common  stock,  $0.001  par value per share and  25,000,000  shares of
preferred stock $0.001 par value per share. As of December 31, 1998,  there were
26,801,680  common  shares of  Denbury  outstanding.  No  preferred  shares  are
outstanding.

DENBURY CANADA AND DENBURY DELAWARE COMMON STOCK

       The  principal  attributes of Denbury  Delaware  common stock and Denbury
Canada  common  shares are  comparable,  but there are material  differences  in
shareholder  rights.  The summary of these  material  differences  are described
under  "Comparison  of  Shareholders'  Rights." The holders of Denbury  Delaware
common  stock will be entitled to vote at all meetings of  shareholders,  except
meetings at which only  holders of a specified  class of shares are  entitled to
vote,  to receive any dividend  declared  thereon,  and,  subject to the rights,
privileges,  restrictions and conditions  attaching to any other class of shares
of Denbury Delaware,  to receive the remaining property of Denbury Delaware upon
dissolution.

DENBURY DELAWARE PREFERRED STOCK

       The  certificate of  incorporation  for Denbury  Delaware  authorizes the
future issuance of preferred shares, with such designations, rights, privileges,
restrictions  and conditions as may be determined from time to time by the board
of directors. The board of directors is empowered, without shareholder approval,
to issue  preferred  shares with dividend,  liquidation,  conversion,  voting or
other  rights that could  adversely  affect the voting  power or other rights of
holders  of Denbury  Delaware's  common  stock.  In the event of  issuance,  the
preferred shares could be utilized, under certain circumstances,  as a method of
discouraging,  delaying or  preventing a change in control of Denbury  Delaware.
Such actions  could have the effect of  discouraging  bids for Denbury  Delaware
and, thereby, preventing shareholders from receiving the maximum value for their
shares.  Although  Denbury  Delaware  has no  present  intention  to  issue  any
additional  preferred  shares,  there can be no assurance that Denbury  Delaware
will not do so in the  future.  No  preferred  shares will be  outstanding  upon
consummation of the proposed move of domicile or sale of shares to TPG.


                          NATURE OF THE TRADING MARKET

       Our common shares have been listed on the NYSE since May 8, 1997 and were
listed on the NASDAQ from August 25, 1995 through May 8, 1997. Our common shares
have also been listed on the TSE in Toronto,  Canada,  since  February 14, 1984.
Our common  shares  currently  trade under the symbol "DNR" on both the NYSE and
TSE. The following  table  summarizes the high and low last reported sale prices
(adjusted for the  one-for-two  reverse stock split in October 1996) as reported
by each exchange for each quarterly  period during the last two fiscal years and
to date during 1999.


                                                          67

<PAGE>

<TABLE>
<CAPTION>
                                                            NYSE / NASDAQ                        TSE
                                                       -----------------------          ----------------------
                                                          High         Low                High         Low
                                                       ----------   ----------          ---------   ----------
                                                               (US $)                           (C $)
<S>                                                         <C>          <C>                <C>          <C>  
1997
       First Quarter...................................     16.00        12.00              21.75        16.40
       Second Quarter..................................     17.63        13.13              24.50        18.00
       Third Quarter...................................     23.75        16.13              33.00        22.20
       Fourth Quarter..................................     24.63        17.88              33.50        25.50

1998
       First Quarter...................................     20.63        16.13              29.00        23.00
       Second Quarter..................................     17.75        12.75              25.00        18.50
       Third Quarter...................................     13.50         6.00              19.90         8.75
       Fourth Quarter..................................      8.50         3.50              13.10         5.40

1999
       First Quarter (through February 28, 1999).......      6.19         3.94               9.05         5.80
</TABLE>

                                  LEGAL MATTERS

     Certain matters of Canadian law in connection with the continuance  will be
passed upon by Burnet,  Duckworth & Palmer.  Certain legal matters in connection
with the shares of Denbury  Delaware  capital  stock to be issued in  connection
with the continuance will be passed upon by Jenkens & Gilchrist,  a Professional
Corporation, Houston, Texas on behalf of Denbury Delaware.

                                     EXPERTS

     The consolidated  financial  statements and the related financial statement
schedule incorporated in this document by reference from Denbury's Annual Report
on Form 10-K for the year ended  December 31, 1998 have been audited by Deloitte
& Touche  LLP,  chartered  accountants,  as stated in their  reports,  which are
incorporated  herein by reference,  which reports express an unqualified opinion
and for U.S. Readers had a Canada-U.S.  reporting difference which would require
the  addition  of an  explanatory  paragraph  following  the  opinion  paragraph
relating to Denbury's  ability to continue as a going concern,  and have been so
incorporated  in  reliance  upon the  reports  of such  firm  given  upon  their
authority as experts in accounting and auditing.

                       WHERE YOU CAN FIND MORE INFORMATION

AVAILABLE INFORMATION

     Our SEC filings are  available to the public over the Internet at the SEC's
web site at  http//www.sec.gov.  You may also read and copy any document we file
at the SEC's public reference rooms in Washington, D.C., New York, New York, and
Chicago,  Illinois.  Our  filings  can also be  inspected  at the New York Stock
Exchange, 20 Broad St., New York, New York 10005.

     We have filed a Registration Statement with the SEC on Form S-4 to register
the common shares that will be deemed to be issued to  stockholders  in the move
of our  corporate  domicile.  This  Proxy  

                                                          68

<PAGE>

Statement/Prospectus  is part of such  Registration  Statement and constitutes a
prospectus  in  addition to being a proxy  statement  of Denbury for the special
meeting.  As  allowed  by SEC  rules,  this  ProxyStatement/Prospectus  does not
contain all the information  contained in the  Registration  Statement or in the
exhibits to the Registration Statement.

INCORPORATION OF DOCUMENTS BY REFERENCE

         The  SEC  allows  us  to  include   information  in  this  document  by
"incorporating  by  reference,"  which  means  that  we can  disclose  important
information to you by referring to those documents. The following documents have
been filed by Denbury  with the SEC and are  incorporated  by  reference in this
Proxy  Statement/Prospectus  and any  future  filings  made  with the SEC  under
Sections 13(a), 13(c), 14 or 15(d) of the Exchange Act:

         1.  Annual Report on Form 10-K for the year ended December 31, 1998;

         2.  Current Reports on Form 8-K dated December 2, 1998 and December 17,
             1998; and

         3.  Management Proxy Circular of Denbury dated March 30, 1998 prepared
             in  connection  with  Denbury's  annual  and  special  meeting   of
             shareholders held on May 19, 1998.

         YOU MAY  REQUEST  A COPY OF  THESE  FILINGS  AT NO COST BY  WRITING  OR
TELEPHONING US AT DENBURY RESOURCES INC., 17304 PRESTON ROAD, SUITE 200, DALLAS,
TEXAS 75252, TELEPHONE NUMBER (972) 673- 2000, ATTENTION:  SECRETARY.  TO ENSURE
TIMELY DELIVERY OF THE DOCUMENTS, ANY REQUEST SHOULD BE MADE
BY MARCH __, 1999.

FORWARD-LOOKING STATEMENTS

         The statements  contained in this Proxy  Statement/Prospectus  that are
not historical facts, are forward-looking  statements,  that involve a number of
risks and uncertainties.  Such forward-looking statements may be or may concern,
among other things, capital expenditures,  drilling activity,  acquisition plans
and proposals and dispositions, development activities, cost savings, production
efforts and volumes,  hydrocarbon reserves,  hydrocarbon prices, liquidity, Year
2000 issues, regulatory matters and competition. Such forward-looking statements
generally  are  accompanied  by  words  such as  "plan,"  "estimate,"  "expect,"
"predict,"  "anticipate,"  "projected,"  "should,"  "assume," "believe" or other
words  that  convey  the   uncertainty  of  future  events  or  outcomes.   Such
forward-looking   information   is  based  upon   management's   current  plans,
expectations,  estimates and assumptions and is subject to a number of risks and
uncertainties  that  could  significantly  affect  current  plans,   anticipated
actions,  the timing of such  actions  and  Denbury's  financial  condition  and
results of operations.  As a consequence,  actual results may differ  materially
from  expectations,  estimates  or  assumptions  expressed  in or implied by any
forward-looking  statements  made by or on behalf of Denbury.  Among the factors
that could cause actual results to differ  materially  are:  fluctuations of the
prices received or demand for the Denbury's oil and natural gas, the uncertainty
of drilling results and reserve estimates, operating hazards, acquisition risks,
requirements  for  capital,   general  economic   conditions,   competition  and
government regulations, as well as the risks and uncertainties discussed in this
Proxy Statement/Prospectus, and the uncertainties set forth from time to time in
Denbury's other public reports, filings and public statements.


                                                          69

<PAGE>

             INTERESTS OF CERTAIN PERSONS AND COMPANIES AND MATTERS
                                TO BE ACTED UPON

         Management  of Denbury  is not aware of any  material  interest  of any
director,  senior  officer  or  anyone  who has held  office  as such  since the
beginning of Denbury's  last  financial year or of any associate or affiliate of
any of the foregoing  persons in any matter to be acted on at the meeting except
as disclosed herein.

                                  OTHER MATTERS

         Our board  does not  intend to bring any  matters  before  the  special
meeting other than those proposals contained in this Proxy Statement/Prospectus.
We do not know of any matters to be brought before the meeting by others. If any
other matters properly come before the special  meeting,  it is the intention of
the persons  named in  accompanying  proxies to vote such proxies in  accordance
with the judgment of the board.

         All information contained in this Proxy  Statement/Prospectus  relating
to the  occupations,  affiliations  and  securities  holdings of  directors  and
officers of Denbury and their  relationship  and  transactions  with  Denbury is
based upon  information  received  from them.  All  information  relating to any
beneficial  owner of more than 5% of the common  shares of Denbury is based upon
information contained in reports filed by them with the SEC.

                    SERVICE AND ENFORCEMENT OF LEGAL PROCESS

         Denbury is currently  incorporated in Canada. Some of our directors and
experts are residents of Canada and most, if not all, of these  persons'  assets
are located outside of the United States.  It may be difficult for a shareholder
in the  United  States to effect  service or  realize  anything  from a judgment
against these  Canadian  residents or Denbury as a result of any possible  civil
liability  resulting  from a violation of the United States  federal  securities
laws. This has been confirmed by our Canadian legal counsel, Burnet, Duckworth &
Palmer in Calgary, Alberta.

                           APPROVAL AND CERTIFICATION

         The contents and sending of this Proxy  Statement/Prospectus  have been
approved by the board.

         This document  contains no untrue statement of a material fact and does
not omit to state a  material  fact  that is  required  to be  stated or that is
necessary to make a statement not  misleading in light of the  circumstances  in
which it was made.

         DATED as of the _____ day of March, 1999.

                             DENBURY RESOURCES INC.

        Gareth Roberts                                      Phil Rykhoek
        President and                                 Corporate Secretary and
   Chief Executive Officer                             Chief Financial Officer



                                                          70

<PAGE>

                                    GLOSSARY

The  terms   defined   in  this   section   are  used   throughout   this  Proxy
Statement/Prospectus.

     Bbl. One stock tank barrel,  of 42 U.S. gallons liquid volume,  used herein
in reference to crude oil or other liquid hydrocarbons.

     Bcf. One billion cubic feet of natural gas.

     BOE.  One barrel of oil  equivalent  using the ratio of one barrel of crude
oil, condensate or natural gas liquids to 6 Mcf of natural gas.

     Btu.  British  thermal  unit,  which is the  heat  required  to  raise  the
temperature of a one-pound mass of water from 58.5 to 59.5 degrees Fahrenheit.

     MBbl. One thousand barrels of crude oil or other liquid hydrocarbons.

     MBOE. One thousand BOEs.

     MBtu. One thousand Btus.

     Mcf. One thousand cubic feet of natural gas.

     MMBbl. One million barrels of crude oil or other liquid hydrocarbons.

     MMBOE. One million BOEs.

     MMBtu. One million Btus.

     MMcf. One million cubic feet of natural gas.

     PV10 VALUE.  When used with respect to oil and natural gas  reserves,  PV10
Value  means  the  estimated  future  gross  revenue  to be  generated  from the
production  of  proved  reserves,   net  of  estimated   production  and  future
development costs,  using prices and costs in effect at the determination  date,
without  giving  effect to  non-property  related  expenses  such as general and
administrative  expenses,  debt  service  and future  income  tax  expense or to
depreciation,  depletion and amortization,  discounted to present value using an
annual discount rate of 10% in accordance with the guidelines of the Commission.

     PROVED  DEVELOPED  RESERVES.  Reserves that can be expected to be recovered
through existing wells with existing equipment and operating methods.

     PROVED  RESERVES.  The estimated  quantities of crude oil,  natural gas and
natural gas liquids which  geological  and  engineering  data  demonstrate  with
reasonable  certainty to be  recoverable  in future years from known  reservoirs
under existing economic and operating conditions.

     PROVED  UNDEVELOPED  RESERVES.  Reserves  that are expected to be recovered
from new wells on undrilled  acreage or from  existing  wells where a relatively
major expenditure is required for recompletion.

     Tcf. One trillion cubic feet of natural gas.

     WORKING INTEREST. The operating interest which gives the owner the right to
drill,  produce and conduct operating activities on the property as well as to a
share of production.

                                                          71

<PAGE>

                                    EXHIBIT A

             [Letterhead of Credit Suisse First Boston Corporation]


December 16, 1998

Board of Directors
Denbury Resources Inc.
17304 Preston Road, Suite 200
Dallas, Texas  75252


Members of the Board:

You have  asked us to  advise  you  with  respect  to the  fairness  to  Denbury
Resources Inc.  ("Denbury") from a financial point of view of the  consideration
to be received by Denbury pursuant to the terms of the Stock Purchase Agreement,
dated as of December 16, 1998 (the "Stock Purchase Agreement"),  between Denbury
and TPG Partners II, L.P. ("TPG").  The Stock Purchase  Agreement  provides for,
among other things, a U.S.$100 million equity  investment in Denbury by TPG (the
"TPG Investment") pursuant to which TPG will purchase an aggregate of 18,552,876
newly  issued  common  shares of Denbury  (the  "Denbury  Common  Shares") for a
purchase price of U.S.$5.39 per share in cash (the "Consideration").

In arriving at our opinion,  we have reviewed the Stock  Purchase  Agreement and
certain  publicly  available  business  and  financial  information  relating to
Denbury.  We have also reviewed certain other  information  relating to Denbury,
including financial forecasts and reserve reports, provided to or discussed with
us by Denbury,  and have met with  Denbury's  management to discuss the business
and prospects of Denbury.  We have also considered  certain  financial and stock
market data of Denbury,  and we have  compared  those data with similar data for
other  publicly  held  companies in businesses  similar to Denbury,  and we have
considered,  to the extent  publicly  available,  the financial terms of certain
other  transactions  which have recently been effected.  We also considered such
other information, financial studies, analyses and investigations and financial,
economic and market  criteria which we deemed  relevant.  The opinion  expressed
herein is being  rendered  during a period of  volatility  in the  financial and
commodity markets and is necessarily  subject to the absence of further material
developments in financial,  economic and market conditions from those prevailing
on the date hereof.

In  connection  with our  review,  we have not assumed  any  responsibility  for
independent  verification of any of the foregoing information and have relied on
its being  complete and accurate in all material  respects.  With respect to the
financial forecasts, we have been advised, and have assumed, that such forecasts
have been reasonably  prepared on bases reflecting the best currently  available
estimates  and  judgments of  Denbury's  management  as to the future  financial
performance  of  Denbury.  We also have  assumed,  with your  consent,  that the
reserve reports reviewed by us have been reasonably prepared on bases reflecting
the best  currently  available  estimates and judgments of the preparers of such
reports as to the oil and gas reserves of Denbury. In addition, we have not been
requested to make, and have not made, an independent  evaluation or appraisal of
the assets or liabilities (contingent or otherwise) of Denbury, nor have we been
furnished with any such  evaluations  or 





                                                   A-1

<PAGE>

Board of Directors
Denbury Resources Inc.
December 16, 1998
Page 2

appraisals.  Our opinion is necessarily based upon information  available to us,
and financial,  economic,  market and other  conditions as they exist and can be
evaluated,  on the date hereof.  Weare not expressing any opinion as to what the
value of Denbury Common Shares  actually will be when issued pursuant to the TPG
Investment  or the  prices  at  which  the  Denbury  Common  Shares  will  trade
subsequent to the TPG Investment. In connection with our engagement, we were not
requested to, and we did not,  participate in the  negotiation or structuring of
the TPG  Investment,  nor were we requested  to, and we did not,  solicit  third
party indications of interest in acquiring all or any part of Denbury.

We have acted as financial  advisor to Denbury in  connection  with this opinion
and will receive a fee for such services, a significant portion of which will be
payable  upon the  delivery  of this  opinion.  In the  past,  we have  provided
financial  services  to TPG  and  certain  of its  affiliates  unrelated  to the
proposed TPG Investment,  for which services we have received  compensation.  In
the ordinary  course of business,  Credit Suisse First Boston and its affiliates
may  actively  trade the debt and equity  securities  of  Denbury  for their own
accounts  and for the accounts of customers  and,  accordingly,  may at any time
hold a long or short position in such securities.

It is  understood  that  this  letter  is for the  information  of the  Board of
Directors of Denbury in connection  with its  evaluation of the TPG  Investment,
does  not  constitute  a  recommendation  to  any  shareholder  as to  how  such
shareholder  should vote on any matter  relating to the proposed TPG Investment,
and is not to be quoted or referred to, in whole or in part, in any registration
statement,  prospectus  or proxy  statement,  or in any other  document  used in
connection  with the  offering or sale of  securities,  nor shall this letter be
used for any other purposes, without our prior written consent.

Based upon and subject to the foregoing,  it is our opinion that, as of the date
hereof,  the  Consideration  to be  received  by  Denbury  pursuant  to the  TPG
Investment is fair to Denbury from a financial point of view.

Very truly yours,

CREDIT SUISSE FIRST BOSTON CORPORATION




                                                   A-2

<PAGE>

                                    EXHIBIT B

         SHAREHOLDERS  HAVE THE RIGHT TO  DISSENT  TO THE MOVE OF THE  CORPORATE
DOMICILE OF THE COMPANY.  SUCH RIGHT OF DISSENT IS DESCRIBED IN THE  INFORMATION
CIRCULAR.  SEE  "MOVING  THE  CORPORATE  DOMICILE  OF  THE   COMPANY--DISSENTING
SHAREHOLDERS' RIGHTS" FOR FULL DETAILS OF THE RIGHT TO DISSENT AND THE PROCEDURE
FOR COMPLIANCE WITH THE RIGHT OF DISSENT. THE FULL TEXT
OF SECTION 190 OF THE CBCA IS SET FORTH BELOW.

               SECTION 190 OF THE CANADA BUSINESS CORPORATIONS ACT

190. (4) RIGHT TO DISSENT -- Subject to sections 191 and 241, a holder of shares
of any class of a corporation  may dissent if the  corporation  is subject to an
order under  paragraph  192(4)(d) that affects the holder or if the  corporation
resolves to

         a.    amend its  articles  under  section 173 or 174 to add,  change or
               remove any  provisions  restricting  or  constraining  the issue,
               transfer or ownership of shares of that class;

         b.    amend its articles under section 173 to add, change or remove any
               restriction  on the business or businesses  that the  corporation
               may carry on;

         c.    amalgamate otherwise than under section 184;

         d.    be continued under section 188; or

         e.    sell, lease or exchange all or substantially  all of its property
               under subsection 189(3).

(5)  FURTHER  RIGHT.  -- A holder  of  shares  of any  class or series of shares
entitled to vote under  section 176 may dissent if the  corporation  resolves to
amend its articles in a manner described in that section.

(6)  PAYMENT FOR  SHARES.  -- In  addition  to any other right he may have,  but
subject to  subsection  (26), a  shareholder  who complies  with this section is
entitled,  when the action  approved by the resolution from which he dissents or
an order made  under  subsection  192(4)  becomes  effective,  to be paid by the
corporation  the fair  value of the  shares  held by him in  respect of which he
dissents,  determined  as of the  close  of  business  on  the  day  before  the
resolution was adopted or the order was made.

(7) NO PARTIAL  DISSENT.  -- A dissenting  shareholder may only claim under this
section  with  respect to all the shares of a class held by him on behalf of any
one beneficial owner and registered in the name of the dissenting shareholder.

(8) OBJECTION. -- A dissenting shareholder shall send to the corporation,  at or
before  any  meeting  of  shareholders  at  which a  resolution  referred  to in
subsection (1) or (2) is to be voted on, a written  objection to the resolution,
unless the  corporation did not give notice to the shareholder of the purpose of
the meeting and of his right to dissent.

(9) NOTICE OF RESOLUTION.  -- The corporation  shall,  within ten days after the
shareholders  adopt the resolution,  send to each  shareholder who has filed the
objection referred to in subsection (5)

                                                   B-1

<PAGE>



notice that the resolution has been adopted,  but such notice is not required to
be sent to any shareholder who voted for the resolution or who has withdrawn his
objection.

(10) DEMAND FOR PAYMENT -- A dissenting  shareholder  shall,  within twenty days
after he receives a notice under  subsection (6) or, if he does not receive such
notice, within twenty days after he learns that the resolution has been adopted,
send to the corporation a written notice containing

          a.   his name and address;

          b.   the number  and class of shares in respect of which he  dissents;
               and

          c.   a demand for payment of the fair value of such shares.

(11) SHARE CERTIFICATE.  -- A dissenting  shareholder shall,  within thirty days
after sending a notice under subsection (7), send the certificates  representing
the shares in respect of which he dissents to the  corporation  or its  transfer
agent.

(12) FORFEITURE. -- A dissenting shareholder who fails to comply with subsection
(8) has no right to make a claim under this section.

(13) ENDORSING CERTIFICATE. -- A corporation or its transfer agent shall endorse
on any share certificate  received under subsection (8) a notice that the holder
is a dissenting  shareholder  under this section and shall forthwith  return the
share certificates to the dissenting shareholder.

(14)  SUSPENSION  OF RIGHTS.  -- On  sending a notice  under  subsection  (7), a
dissenting  shareholder cases to have any rights as a shareholder other than the
right to be paid the fair value of his shares as  determined  under this section
except where

          a.   a  dissenting   shareholder   withdraws  his  notice  before  the
               corporation makes an offer under subsection (12),

          b.   the  corporation  fails  to  make an  offer  in  accordance  with
               subsection  (12) and the  dissenting  shareholder  withdraws  his
               notice, or

          c.   the  directors  revoke a resolution  to amend the articles  under
               subsection 173(2) or 174(5),  terminate an amalgamation agreement
               under subsection  183(6) or an application for continuance  under
               subsection  188(6),  or abandon a sale,  lease or exchange  under
               subsection 189(9),

in which case his rights as a shareholder  are reinstated as of the date he sent
the notice referred to in subsection (7).

(15) OFFER TO PAY. -- A corporation  shall,  not later than seven days after the
later of the day on which the action  approved by the resolution is effective or
the day the corporation received the noticed referred to in subsection (7), send
to each dissenting shareholder who has sent such notice


                                                   B-2

<PAGE>

         a.    a written offer to pay for his shares in an amount  considered by
               the directors of the  corporation  to be the fair value  thereof,
               accompanied  by a  statement  showing  how  the  fair  value  was
               determined; or

         b.    if subsection  (26)  applies,  a  notification  that it is unable
               lawfully to pay dissenting shareholders for their shares.

(16) SAME  TERMS.  -- Every offer made under  subsection  (12) for shares of the
same class or series shall be on the same terms.

(17)  PAYMENT.  -- Subject to subsection  (26), a corporation  shall pay for the
shares of a  dissenting  shareholder  within  ten days after an offer made under
subsection (12) has been accepted,  but any such offer lapses if the corporation
does not receive an  acceptance  thereof  within thirty days after the offer has
been made.

(18)  CORPORATION  MAY APPLY TO COURT.  -- Where a corporation  fails to make an
offer under subsection (12), or if a dissenting  shareholder  fails to accept an
offer,  the corporation  may, within fifty days after the action approved by the
resolution  is  effective  or within such  further  period as a court may allow,
apply  to a  court  to  fix a fair  value  for  the  shares  of  any  dissenting
shareholder.

(19) SHAREHOLDER  APPLICATION TO COURT. -- If a corporation  fails to apply to a
court under subsection  (15), a dissenting  shareholder may apply to a court for
the same purpose  within a further  period of twenty days or within such further
period as a court may allow.

(20) VENUE. -- An application  under  subsection (15) or (16) shall be made to a
court having  jurisdiction in the place where the corporation has its registered
office  or in the  province  where the  dissenting  shareholder  resides  if the
corporation carries on business in that province.

(21) NO SECURITY FOR COSTS. -- A dissenting  shareholder is not required to give
security for costs in an application made under subsection (15) or (16).

(22)  PARTIES. -- On an application to a court under subsection (15) or (16),

          a.   all dissenting  shareholders whose shares have not been purchased
               by the  corporation  shall be joined as parties  and are bound by
               the decision of the court; and

          b.   the corporation shall notify each affected dissenting shareholder
               of the date, place and consequences of the application and of his
               right to appear and be head in person or by counsel.

(23) POWERS OF COURT.  -- On an application to a court under  subsection (15) or
(16),  the  court  may  determine  whether  any  other  person  is a  dissenting
shareholder who should be joined as a party, and the court shall then fix a fair
value for the shares of all dissenting shareholders.

(24) APPRAISERS. -- A court may in its discretion appoint one or more appraisers
to  assist  the  court to fix a fair  value  for the  shares  of the  dissenting
shareholders.


                                                   B-3

<PAGE>



(25) FINAL  ORDER.  -- The final order of a court shall be rendered  against the
corporation in favour of each  dissenting  shareholder and for the amount of his
shares as fixed by the court.

(26)  INTEREST.  -- A court may in its  discretion  allow a  reasonable  rate of
interest on the amount payable to each dissenting  shareholder from the date the
action approved by the resolution is effective until the date of payment.

(27) NOTICE THAT  SUBSECTION (26) APPLIES.  -- If subsection  (26) applies,  the
corporation  shall,  within ten days after the  pronouncement  of an order under
subsection (22),  notify each dissenting  shareholder that it is unable lawfully
to pay dissenting shareholders for their shares.

(28) EFFECT WHERE  SUBSECTION  (26) APPLIES.  -- If subsection  (26) applies,  a
dissenting  shareholder,  by written notice delivered to the corporation  within
thirty days after receiving a notice under subsection (24), may

          a.   withdraw his notice of dissent,  in which case the corporation is
               deemed  to  consent  to the  withdrawal  and the  shareholder  is
               reinstated to his full rights as a shareholder; or

          b.   retain a status as a claimant against the corporation, to be paid
               as soon as the  corporation  is  lawfully  able to do so or, in a
               liquidation,  to be ranked subordinate to the rights of creditors
               of the corporation but in priority to its shareholders.

(29)  LIMITATION.  -- A  corporation  shall not make a payment  to a  dissenting
shareholder  under this section if there are  reasonable  grounds for  believing
that

          a.   the  corporation  is or would  after the payment be unable to pay
               its liabilities as they become due, or

          b.   the realizable value of the corporation's assets would thereby be
               less than the aggregate of its liabilities. 1994, c.24, s.23.

                                                          B-4

<PAGE>

                                    EXHIBIT C

                          CERTIFICATE OF DOMESTICATION
                                       OF
                             DENBURY RESOURCES, INC.


         The undersigned, Phil Rykhoek, Secretary of Denbury Resources Inc. (the
"Corporation"),  a corporation  organized and existing under the laws of Canada,
in  accordance  with the  provisions  of Section 388 of Title 8 of the  Delaware
code, does hereby certify as follows:

         FIRST:  The  Corporation  was first  incorporated  in the Providence of
Manitoba  (Canada) as a specially  limited company on March 7, 1951. On February
16, 1968, by  supplementary  letters patent,  the Corporation was converted to a
limited company.  On September 13, 1984, the Corporation was continued under the
Canada Business
Corporations Act.

         SECOND: The name of the Corporation immediately prior to the filing  of
this Certificate of Domestication was Denbury Resources Inc.

         THIRD:  The name  of  the  Corporation  under  which  it  is  filing  a
Certificate of Incorporation is Denbury Resources Inc.

         FOURTH: The  jurisdiction  that  constituted  the  seat,  siege social,
principal  place of  business  or  central  administration  for the  Corporation
immediately prior to the filing of this Certificate of Domestication was Canada.

         FIFTH:  A  Certificate of  Incorporation of  Denbury Resources  Inc. is
being filed contemporaneously with this Certificate of Domestication.

         IN WITNESS WHEREOF, I being the Secretary of the Corporation, and being
duly  authorized  to sign this  Certificate  of  Domestication  on behalf of the
Corporation  have made,  signed and sealed this  Certificate of Domestication on
this ___ day of ________________, 1999.


                                                    DENBURY RESOURCES INC.


                                                    By:
                                                       -------------------------
                                                         Phil Rykhoek, Secretary



                                                   C-1

<PAGE>

                                    EXHIBIT D

                          CERTIFICATE OF INCORPORATION
                                       OF
                             DENBURY RESOURCES INC.


         The  undersigned,   a  natural  person  acting  as  incorporator  of  a
corporation under the General  Corporation Law of the State of Delaware,  as the
same exists or may hereafter  from time to time be amended (the "DGCL"),  hereby
makes this Certificate of Incorporation for such corporation.

                                    ARTICLE I

                                      NAME

   The name of the corporation is Denbury Resources Inc. (the "Corporation").

                                   ARTICLE II

                           REGISTERED OFFICE AND AGENT

         The address of its  registered  office in the State of Delaware is 1209
Orange Street, Wilmington, Delaware 19801, County of New Castle. The name of the
registered  agent of the  Corporation at such address is The  Corporation  Trust
Company.

                                   ARTICLE III

                       PURPOSES AND STOCKHOLDER LIABILITY

         (a) Purposes. The nature of the business or purposes to be conducted or
promoted by the Corporation is to engage in any lawful business, act or activity
for which corporations may be organized under the DGCL.

         (b) Stockholder  Liability.  The private  property of the  stockholders
shall not be subject to the payment of corporate debts to any extent whatsoever.

                                   ARTICLE IV

                            AUTHORIZED CAPITAL STOCK

         The  aggregate  number  of  shares of all  classes  of stock  which the
Corporation shall have authority to issue is 125,000,000 shares,  consisting of:
(i) 100,000,000  shares of common stock,  par value $.001 per share (the "Common
Stock"),  and (ii)  25,000,000  shares of preferred  stock,  par value $.001 per
share  (the  "Preferred  Stock").  Shares of any class of  capital  stock of the
Corporation may be issued for such consideration and for such corporate purposes
as the Board of Directors of the Corporation (the "Board of Directors") may from
time to time  determine.  Each share of Common  Stock  shall be  entitled to one
vote.


                                                     D-1

<PAGE>

         A. Preferred  Stock. The Preferred Stock may be divided into and issued
from time to time in one or more  series as may be fixed and  determined  by the
Board of Directors.  The relative  rights and preferences of the Preferred Stock
of each series shall be such as shall be stated in any resolution or resolutions
adopted by the Board of Directors  setting forth the  designation  of the series
and fixing and  determining  the  relative  rights  and  preferences  thereof (a
"Directors' Resolution"). The Board of Directors is hereby authorized to fix and
determine the powers, designations,  preferences,  and relative,  participating,
optional or other rights, including, without limitation,  voting powers, full or
limited,  preferential  rights to receive  dividends or assets upon liquidation,
rights of  conversion  or exchange  into Common  Stock,  Preferred  Stock of any
series or other securities,  any right of the Corporation to exchange or convert
shares into Common Stock, Preferred Stock of any series or other securities,  or
redemption  provision  or sinking  fund  provisions,  as  between  series and as
between the Preferred Stock or any series thereof and the Common Stock,  and the
qualifications,  limitations or  restrictions  thereof,  if any, all as shall be
stated in a  Directors'  Resolution,  and the shares of  Preferred  Stock or any
series  thereof may have full or limited  voting  powers,  or be without  voting
powers,  all as shall be  stated  in the  Directors'  Resolution.  Except  where
otherwise set forth in the Directors'  Resolution  providing for the issuance of
any series of Preferred Stock,  the number of shares  comprising such series may
be increased or decreased (but not below the number of shares then  outstanding)
from  time to time by like  action  of the  Board of  Directors.  The  shares of
Preferred  Stock of any one series shall be  identical  with the other shares in
the same  series in all  respects  except as to the dates  from and after  which
dividends thereon shall cumulate, if cumulative.

         B. Reacquired  Shares of Preferred  Stock.  Shares of any series of any
Preferred  Stock that have been  redeemed  (whether  through the  operation of a
sinking  fund  or  otherwise),  purchased  by  the  Corporation,  or  which,  if
convertible or exchangeable,  have been converted into, or exchanged for, shares
of stock of any other class or classes or any  evidences of  indebtedness  shall
have the status of authorized and unissued  shares of Preferred Stock and may be
reissued as a part of the series of which they were  originally a part or may be
reclassified  and reissued as part of a new series of Preferred Stock or as part
of any other  series of  Preferred  Stock,  all  subject  to the  conditions  or
restrictions  on issuance set forth in the Directors'  Resolution  providing for
the issuance of any series of Preferred Stock and to any filing required by law.

         C. Increase in  Authorized  Preferred  Stock.  The number of authorized
shares of Preferred Stock may be increased or decreased by the affirmative  vote
of the  holders of a majority of the stock of the  Corporation  entitled to vote
without the separate vote of holders of Preferred Stock as a class.

                                    ARTICLE V

                                    EXISTENCE

         The existence of the Corporation is to be perpetual.

                                   ARTICLE VI

                              NO PREEMPTIVE RIGHTS

         No stockholder  shall be entitled,  as a matter of right,  to subscribe
for or acquire  additional,  unissued or treasury shares of any class of capital
stock of the  Corporation  whether now or  hereafter 

 
                                                   D-2

<PAGE>

authorized,  or any bonds,  debentures or other securities  convertible into, or
carrying a right to subscribe to or acquire such shares, but any shares or other
securities convertible into, or carrying a right to subscribe to or acquire such
shares may be issued or disposed of by the Board of  Directors  to such  persons
and on such terms as in its discretion it shall deem advisable.

                                   ARTICLE VII

                              NO CUMULATIVE VOTING

         At each election of directors,  every  stockholder  entitled to vote at
such  election  shall have the right to vote in person or by proxy the number of
shares owned by him for as many persons as there are directors to be elected and
for whose election he has a right to vote. No  stockholder  shall have the right
to cumulate his votes in any election of directors.

                                  ARTICLE VIII

                               BOARD OF DIRECTORS

         A. Powers. The business and affairs of the Corporation shall be managed
by or  under  the  direction  of the  Board of  Directors.  In  addition  to the
authority and powers conferred upon the Board of Directors by the DGCL or by the
other  provisions of this  Certificate of  Incorporation  (this  "Certificate of
Incorporation"),  the Board of Directors is hereby  authorized  and empowered to
exercise  all such powers and do all such acts and things as may be exercised or
done by the Corporation, subject to the provisions of the DGCL, this Certificate
of  Incorporation  and the Bylaws of the Corporation  (the "Bylaws");  provided,
however,   that  no  Bylaws  hereafter   adopted  by  the  stockholders  of  the
Corporation,  or any amendments  thereto,  shall invalidate any prior act of the
Board of Directors  that would have been valid if such Bylaws or  amendment  had
not been adopted.

         B.  Number,  Election and Terms.  The number of  directors  which shall
constitute the whole Board of Directors  shall be fixed from time to time by the
members of the Board of Directors then in office subject to Section D(2) of this
Article VIII.  Each director shall hold office until the next annual meeting and
shall serve until his  successor  shall have been duly elected and  qualified or
until his earlier death, resignation or removal.  Election of directors need not
be by written ballot unless the Bylaws of the Corporation shall so provide.

         C. Bylaws.  Subject to Section D(3) of this Article VIII,  the Board of
Directors is expressly authorized to adopt, amend or repeal the Bylaws, or adopt
new Bylaws, without any action on the part of the stockholders, except as may be
otherwise provided by applicable law or the Bylaws.

         D. Special Voting Requirements.  The following matters shall be decided
by a majority of not less than 2/3 of the members of the Board of  Directors  of
the  Corporation  voting  in  favor of a  resolution  in  respect  of any of the
following matters:

                    (1)  an acquisition having a purchase price in excess of 20%
                         of the Assets (as herein defined) of the Corporation or
                         a  disposition  having a sale price in excess of 20% of
                         the Assets of the Corporation;
 
                                                   D-3

<PAGE>

                    (2)  any increase or decrease in the total number of members
                         of the Board of Directors of the Corporation;

                    (3)  any amendment to the  Certificate of  Incorporation  or
                         Bylaws of the Corporation;

                    (4)  any  issuance  of  equity   securities   or  securities
                         convertible  into equity  securities of the Corporation
                         (other than pursuant to any rights,  options,  warrants
                         or convertible or exchangeable  securities  outstanding
                         prior to the date of this  Certificate of Incorporation
                         is made effective, and other than pursuant to any stock
                         option   plan  or   employee   benefit   plans  of  the
                         Corporation existing from time to time); or

                    (5)  the creation of any series of  Preferred  Stock and the
                         rights,   privileges,   restrictions   and   conditions
                         attached thereto; any change in the rights, privileges,
                         restrictions and conditions attached to unissued shares
                         of any series;  the issuance of any debt  securities in
                         excess of 10% of the Assets of the  Corporation and (i)
                         any borrowings by the Corporation,  other than advances
                         against  existing credit lines and (ii) any increase in
                         the existing credit lines of the  Corporation,  in each
                         case, in excess of 10% of the Assets of the Corporation
                         in  respect of which the  Corporation  is  required  to
                         grant security for the debt obligations or any borrowed
                         money.

         For the purposes of subsections (a) and (e) above,  "Assets" shall mean
         the total  assets of the  Corporation  as reported on the  consolidated
         balance sheet at the end of the last fiscal quarter of the Corporation,
         prepared in accordance with generally accepted accounting principles.

                                   ARTICLE IX

                                 INDEMNIFICATION

         A. Mandatory  Indemnification.  Each person who at any time is or was a
director or officer of the  Corporation,  and is  threatened  to be or is made a
party to any  threatened,  pending  or  completed  action,  suit or  proceeding,
whether  civil,  criminal,  administrative,   arbitrative  or  investigative  (a
"Proceeding"),  by reason of the fact that such  person is or was a director  or
officer  of  the  Corporation,  or is or  was  serving  at  the  request  of the
Corporation  as a director,  officer,  partner,  venturer,  proprietor,  member,
employee,  trustee,  agent or similar functionary of another domestic or foreign
corporation,  partnership,  joint venture, sole proprietorship,  trust, employee
benefit plan or other for-profit or non-profit enterprise,  whether the basis of
a  Proceeding  is an alleged  action in such  person's  official  capacity or in
another  capacity  while  holding such  office,  shall be  indemnified  and held
harmless by the Corporation to the fullest extent authorized by the DGCL, or any
other  applicable law as may from time to time be in effect (but, in the case of
any such  amendment or enactment,  only to the extent that such amendment or law
permits the Corporation to provide broader  indemnification rights than such law
prior to such  amendment or enactment  permitted  the  Corporation  to provide),
against all expense,  liability and loss (including,  without limitation,  court
costs and attorneys'  fees,  judgments,  fines,  excise taxes or penalties,  and
amounts paid or to be paid in settlement)  actually and  reasonably  incurred or
suffered   by  such  person  in   connection   with  a   Proceeding,   and  such
indemnification shall continue as to a person who has ceased to be a director or
officer  of  the 

 
                                                   D-4

<PAGE>

Corporation  or a director,  officer,  partner,  venturer,  proprietor,  member,
employee,  trustee,  agent or similar functionary of another domestic or foreign
corporation,  partnership,  joint venture, sole proprietorship,  trust, employee
benefit plan or other  for-profit or non-profit  enterprise,  and shall inure to
the  benefit  of  such  person's  heirs,   executors  and  administrators.   The
Corporation's  obligations under this Section A include, but are not limited to,
the  convening  of any meeting,  and the  consideration  of any matter  thereby,
required  by statute in order to  determine  the  eligibility  of any person for
indemnification.

         B. Prepayment of Expenses.  Expenses  incurred by a director or officer
of the Corporation in defending a Proceeding shall be paid by the Corporation in
advance  of the final  disposition  of such  Proceeding  to the  fullest  extent
permitted by, and only in compliance with, the DGCL or any other applicable laws
as may  from  time to time be in  effect,  including,  without  limitation,  any
provision of the DGCL which requires,  as a condition  precedent to such expense
advancement,  the delivery to the Corporation of an undertaking, by or on behalf
of such  director  or  officer,  to repay all  amounts so  advanced  if it shall
ultimately  be  determined  that such  director or officer is not entitled to be
indemnified  under Section A of this Article IX or otherwise.  Repayments of all
amounts so  advanced  shall be upon such terms and  conditions,  if any,  as the
Corporation's Board of Directors deems appropriate.

         C.  Vesting.  The  Corporation's  obligation to indemnify and to prepay
expenses under  Sections A and B of this Article IX shall arise,  and all rights
granted to the Corporation's directors and officers hereunder shall vest, at the
time of the  occurrence  of the  transaction  or  event  to  which a  Proceeding
relates,  or at the time that the action or  conduct  to which  such  Proceeding
relates was first  taken or engaged in (or  omitted to be taken or engaged  in),
regardless of when such Proceeding is first threatened,  commenced or completed.
Notwithstanding  any other provision of this Certificate of Incorporation or the
Bylaws  of the  Corporation,  no  action  taken by the  Corporation,  either  by
amendment of this  Certificate of Incorporation or the Bylaws of the Corporation
or otherwise,  shall diminish or adversely affect any rights to  indemnification
or  prepayment  of expenses  granted  under  Sections A and B of this Article IX
which  shall  have  become  vested  as  aforesaid  prior to the date  that  such
amendment or other corporate action is effective or taken, whichever is later.

         D.  Enforcement.  If a  claim  under  Section  A or  Section  B or both
Sections  A and B of this  Article  IX is not  paid  in full by the  Corporation
within  thirty  (30)  days  after a  written  claim  has  been  received  by the
Corporation,  the claimant may at any time  thereafter  bring suit in a court of
competent  jurisdiction  against the Corporation to recover the unpaid amount of
the claim and, if  successful  in whole or in part,  the claimant  shall also be
entitled to be paid the expense of prosecuting such claim. It shall be a defense
to any such suit  (other  than a suit  brought to  enforce a claim for  expenses
incurred in defending any Proceeding in advance of its final  disposition  where
the  required  undertaking,  if  any  is  required,  has  been  tendered  to the
Corporation)  that the claimant has not met the  standards of conduct which make
it permissible  under the DGCL or other applicable law to indemnify the claimant
for the amount  claimed,  but the burden of proving such defense shall be on the
Corporation.  The failure of the Corporation  (including its Board of Directors,
independent legal counsel,  or stockholders) to have made a determination  prior
to the commencement of such suit as to whether  indemnification is proper in the
circumstances  based upon the  applicable  standard  of conduct set forth in the
DGCL or other applicable law shall neither be a defense to the action nor create
a presumption that the claimant has not met the applicable  standard of conduct.
The termination of any Proceeding by judgment, order, settlement, conviction, or
upon a plea of nolo contendere or its equivalent, shall not, of itself, create a
presumption that the person did not act in good faith and in a 

 
                                                   D-5

<PAGE>

manner which such person reasonably believed to be in or not opposed to the best
interests of the Corporation,  and, with respect to any criminal Proceeding, had
reasonable cause to believe that his conduct was unlawful.

         E. Nonexclusive.  The indemnification provided by this Article IX shall
not be  deemed  exclusive  of  any  other  rights  to  which  a  person  seeking
indemnification  may be entitled under any statute,  bylaw,  other provisions of
this  Certificate  of   Incorporation,   agreement,   vote  of  stockholders  or
disinterested  directors  or  otherwise,  both as to  action  in  such  person's
official  capacity  and as to action in  another  capacity  while  holding  such
office.

         F.  Permissive  Indemnification.  The  rights  to  indemnification  and
prepayment of expenses  which are conferred to the  Corporation's  directors and
officers  by  Sections  A and B of this  Article  IX may be  conferred  upon any
employee or agent of the  Corporation  if, and to the extent,  authorized by the
Board of Directors.

         G. Insurance. The Corporation shall have power to purchase and maintain
insurance,  at its  expense,  on behalf of any person who is or was a  director,
officer,  employee  or agent of the  Corporation,  or is or was  serving  at the
request  of  the  Corporation  as  a  director,   officer,  partner,   venturer,
proprietor,  member, employee,  trustee, agent or similar functionary of another
domestic   or   foreign   corporation,    partnership,   joint   venture,   sole
proprietorship,  trust,  employee benefit plan or other for-profit or non-profit
enterprise  against any expense,  liability or loss asserted against such person
and  incurred  by such  person  in any such  capacity,  or  arising  out of such
person's status as such,  whether or not the Corporation would have the power to
indemnify  such  person  against  such  expense,  liability  or loss  under  the
provisions  of this  Article  IX, the  Corporation's  Bylaws,  the DGCL or other
applicable law.

         H.  Implementing  Arrangements.  Without  limiting  the  power  of  the
Corporation to procure or maintain  insurance or other  arrangement on behalf of
any of the persons as described in Section G of this Article IX, the Corporation
may, for the benefit of persons eligible for indemnification by the Corporation,
(i) create a trust fund, (ii) establish any form of self-insurance, (iii) secure
its indemnity  obligation  by grant of a security  interest or other lien on the
assets of the  Corporation,  or (iv)  establish a letter of credit,  guaranty or
surety arrangement.

                                    ARTICLE X

                           LIMITED DIRECTOR LIABILITY

         No  director  of the  Corporation  shall be  personally  liable  to the
Corporation or to its  stockholders for monetary damages for breach of fiduciary
duty as a director,  provided  that this Article X shall not  eliminate or limit
the  liability  of a  director:  (i) for any  breach of the  director's  duty of
loyalty to the Corporation or its  stockholders,  (ii) for acts or omissions not
in good faith or which involve intentional  misconduct or a knowing violation of
law,  (iii) under  Section 174 of the DGCL,  as it may hereafter be amended from
time to time, for any unlawful  payment of a dividend or unlawful stock purchase
or redemption,  or (iv) for any transaction  from which the director  derived an
improper personal benefit.

         If  the  DGCL  is  amended  to  authorize   corporate   action  further
eliminating or limiting the personal liability of directors,  then the liability
of a director of the  Corporation  shall be eliminated or 

                                                   D-6

<PAGE>


limited to the fullest extent permitted by the DGCL, as so amended. No amendment
to or  repeal of this  Article X will  apply  to,  or have any  effect  on,  the
liability or alleged  liability of any director of the  Corporation  for or with
respect  to any  acts or  omissions  of the  director  occurring  prior  to such
amendment or repeal.

                                   ARTICLE XI

                           ARRANGEMENTS WITH CREDITORS

         Whenever  a  compromise  or   arrangement   is  proposed   between  the
Corporation  and  its  creditors  or  any  class  of  them  and/or  between  the
Corporation  and its  stockholders  or any class of them, any court of equitable
jurisdiction  within the State of Delaware may, on the  application in a summary
way of the  Corporation  or of any creditor or  stockholder  thereof,  or on the
application  of any receiver or receivers  appointed for the  Corporation  under
Section 291 of Title 8 of the Delaware Code, order a meeting of the creditors or
class of creditors,  and/or of the  stockholders or class of stockholders of the
Corporation, as the case may be, to be summoned in such manner as the said court
directs.  If the majority in number  representing  three-fourths in value of the
creditors  or  class  of  creditors,  and/or  of the  stockholders  or  class of
stockholders, of the Corporation, as the case may be, agree to any compromise or
arrangement  and to any  reorganization  of the  Corporation as a consequence of
such compromise or arrangement,  the said compromise or arrangement and the said
reorganization  shall, if sanctioned by the court to which the said  application
has been made, be binding on all the creditors or class of creditors,  and/or on
all the stockholders or class of stockholders,  of the Corporation,  as the case
may be, and also on the Corporation.

                                   ARTICLE XII

               BUSINESS COMBINATIONS WITH INTERESTED STOCKHOLDERS

         The Corporation shall not be governed by Section 203 of the DGCL.

                                  ARTICLE XIII

                        INSPECTION RIGHTS OF BONDHOLDERS


         The holders of any bonds,  debentures or other obligations issued or to
be issued by the  Corporation  shall  have the same right of  inspection  of the
Corporation's  books,  accounts  and other  records  which the  stockholders  of
Corporation have.

                                   ARTICLE XIV

                                  INCORPORATOR

         The name and mailing address of the incorporator:

                                   --------------------------------------
                                   --------------------------------------
                                   --------------------------------------
                                   --------------------------------------

 
                                                   D-7

<PAGE>

                                   ARTICLE XV

                                  DOMESTICATION

         The  Corporation  was first  incorporated in the Providence of Manitoba
(Canada) as a specially  limited company on March 7, 1951. On February 16, 1968,
by  supplementary  letters  patent,  the  Corporation was converted to a limited
company.  On September 13, 1984, the  Corporation was continued under the Canada
Business Corporations Act. Simultaneously with the filing of this Certificate of
Incorporation,  the Corporation has filed its Certificate of Domestication  with
the Secretary of State of the State of Delaware in order to  domesticate  itself
in  the  State  of  Delaware.  This  Certificate  of  Incorporation  amends  and
supersedes in all respects the previously adopted Articles of Incorporation,  as
amended to date,  of the  Corporation.  Each  share of the  common  stock of the
Corporation   outstanding  on  the  effective   date  of  this   Certificate  of
Incorporation is hereby converted into one share of the Common Stock without any
further  action  by  the  Corporation  or any  stockholder,  and  the  currently
outstanding  share  certificates   representing  such  shares  of  common  stock
outstanding on the effective date of this  Certificate  of  Incorporation  shall
represent  one  share of the  Common  Stock  until  such  share  certificate  is
surrendered for transfer or reissue.

         I, the undersigned,  being the incorporator, for the purpose of forming
a corporation  pursuant to the DGCL, do make this Certificate of  Incorporation,
hereby declaring under the penalties of perjury that this is my act and deed and
that the facts  stated  herein are true,  and  accordingly  have  executed  this
Certificate of Incorporation on _______________, 1999.













 
                                                   D-8

<PAGE>

                                    EXHIBIT E


                             DENBURY RESOURCES INC.

                                     BYLAWS


                                    ARTICLE I

                                     OFFICES

         Section 1.1. Registered Office.  The registered office shall  be in the
City of Wilmington, County of New Castle, State of Delaware.

         Section 1.2. Other Offices.  The  corporation  may also have offices at
such other places,  either within or without the State of Delaware, as the board
of  directors  may from  time to time to  determine  or as the  business  of the
corporation may require.
                                    ARTICLE 2

                            MEETINGS OF STOCKHOLDERS

         Section 2.l. Place of Meetings.  All meetings of the stockholders shall
be held at the office of the corporation or at such other places as may be fixed
from time to time by the board of directors,  either within or without the State
of  Delaware,  and  stated in the notice of the  meeting  or in a duly  executed
waiver of notice thereof.
       
         Section  2.2.  Annual   Meetings.   Annual  meetings  of  stockholders,
commencing  with the  year  1999,  shall  be held at the  time  and  place to be
selected by the board of directors. At the meeting, the stockholders shall elect
a board of directors by written  ballot and transact such other  business as may
properly  be  brought  before  the  meeting.  The board of  directors  acting by
resolution may postpone and reschedule any previously  scheduled  annual meeting
of stockholders.

         Nominations  of persons for  election to the board of  directors of the
corporation  and the proposal of business to be considered  by the  stockholders
may be made at an annual meeting of  

                                                   E-1

<PAGE>

stockholders  (a) pursuant to the notice of meeting,  (b) by or at the direction
of the board of directors,  or (c) by any stockholder of the corporation who was
a stockholder  of record at the record date for the meeting,  who is entitled to
vote at the meeting.  

          Section 2.3.  Notice of Annual  Meeting.  Written notice of the annual
meeting  stating the place,  date and hour of the meeting shall be given to each
stockholder  entitled  to vote at such  meeting  not less than ten nor more than
sixty days before the date of the meeting.

          Section  2.4.  Voting  List.  The  officer who has charge of the stock
ledger of the corporation  shall prepare and make, at least ten (10) days before
every meeting of stockholders,  a complete list of the stockholders  entitled to
vote at the meeting,  arranged in alphabetical order, and showing the address of
each  stockholder  and the  number  of  shares  registered  in the  name of each
stockholder.  Such list shall be open to the examination of any stockholder, for
any purpose germane to the meeting, during ordinary business hours, for a period
of at least ten days  prior to the  meeting,  either at a place  within the city
where the meeting is to be held, which place shall be specified in the notice of
the meeting,  or, if not so  specified,  at the place where the meeting is to be
held.  The list  shall  also be  produced  and kept at the time and place of the
meeting during the whole time thereof,  and may be inspected by any  stockholder
who is present.

          Section 2.5 Special  Meetings.  Special meetings of the  stockholders,
for any purpose or purposes,  unless  otherwise  prescribed by statute or by the
certificate  of  incorporation,  shall be called by the board of directors or by
holders of capital stock representing at least twenty-five  percent (25%) of the
aggregate  voting  power of the  issued  and  outstanding  capital  stock of the
corporation.  The board of  directors  acting by  resolution  may  postpone  and
reschedule any previously  scheduled  special meeting of stockholders  called by
the board of  directors,  but shall have such right with  respect to any special
meeting called by stockholders of the corporation  only with the consent of such
shareholders calling the meeting.


                                                   E-2

<PAGE>

         Section 2.6.  Notice of Special  Meetings.  Written notice of a special
meeting  stating  the place,  date and hour of the  meeting  and the  purpose or
purposes  for which the meeting is called  shall be given not less than ten (10)
nor  more  than  sixty  (60)  days  before  the  date  of the  meeting,  to each
stockholder entitled to vote at such meeting. Business transacted at any special
meeting  of the  stockholders  shall be limited  to the  purposes  stated in the
notice.

         Section 2.7. Quorum. The holders of one-third (1/3) of the stock issued
and outstanding  and entitled to vote thereat,  present in person or represented
by proxy,  shall constitute a quorum at all meetings of the stockholders for the
transaction  of  business,  except as  otherwise  provided  by statute or by the
certificate of incorporation.  If, however,  such quorum shall not be present or
represented at any meeting of the  stockholders,  the  stockholders  entitled to
vote thereat,  present in person or  represented  by proxy,  shall have power to
adjourn the meeting from time to time, without notice other than announcement at
the meeting,  until a quorum shall be present or represented.  At such adjourned
meeting at which a quorum shall be present or  represented,  any business may be
transacted  which  might  have been  transacted  at the  meeting  as  originally
notified.  If the  adjournment  is for more than  thirty  days,  or if after the
adjournment  a new record date is fixed for the adjourned  meeting,  a notice of
the adjourned  meeting shall be given to each  stockholder of record entitled to
vote at the meeting.

         Section 2.8.  Order of Business.  At each meeting of the  stockholders,
one of the following persons,  in the order in which they are listed (and in the
absence of the first,  the next,  and so on),  shall  serve as  chairman  of the
meeting:  chairman of the board,  president,  vice  presidents  (in the order of
their  seniority if more than one) and secretary.  The order of business at each
such meeting shall be as determined by the chairman of the meeting. The chairman
of the  meeting  shall have the right and  authority  to  prescribe  such rules,
regulations  and  procedures and to do all such acts and things as are necessary
or  desirable  for  the  proper  conduct  of  the  meeting,  including,  without
limitation,  the  establishment  of procedures for the  maintenance of order and
safety, limitations  on the time allotted 


                                                   E-3

<PAGE>

to  questions  or comments on the affairs of the  corporation,  restrictions  on
entry to such meeting after the time  prescribed for the  commencement  thereof,
and the opening and closing of the voting polls.

         Section 2.9.  Majority  Vote.  When a quorum is present at any meeting,
the vote of the holders of a majority of the stock having  voting power  present
in person or represented by proxy shall decide any question  brought before such
meeting,  unless the  question is one upon which,  by express  provision  of the
statutes or of the certificate of  incorporation,  a different vote is required,
in which case such  express  provision  shall govern and control the decision of
such question.

         Section  2.10.  Method of  Voting.  Unless  otherwise  provided  in the
certificate of  incorporation,  each  stockholder  shall at every meeting of the
stockholders be entitled to one (1) vote in person or by proxy for each share of
the capital  stock having  voting power held by such  stockholder,  but no proxy
shall be voted on after three (3) years from its date, unless the proxy provides
for a longer period.

         Section 2.11.  Action Without Meeting.  Unless otherwise  restricted by
the certificate of  incorporation,  any action required or permitted to be taken
at any meeting of the stockholders may be taken without a meeting, without prior
notice and without a vote,  if a consent or consents in writing,  setting  forth
the action so taken,  shall be signed by the holders of outstanding stock having
not less than the minimum  number of votes that would be  necessary to authorize
or take such action at a meeting at which all shares  entitled  to vote  thereon
were  present  and voted.  The  writing or writings  shall be  delivered  to the
corporation  by delivery to its  registered  office in Delaware,  its  principal
place of business or an officer or agent of the  corporation  having  custody of
the book in which proceedings of meetings of stockholders are recorded. Delivery
made to a  corporation's  registered  office shall be by hand or by certified or
registered mail, return receipt requested.


                                                   E-4

<PAGE>

                                    ARTICLE 3

                                    DIRECTORS

         Section  3.1.   General  Powers.   The  business  and  affairs  of  the
corporation  shall  be  managed  by or  under  the  direction  of the  board  of
directors, which may exercise all such powers of the corporation and do all such
lawful acts and things as are not by law or by the certificate of  incorporation
of the  corporation  or by these bylaws  directed or required to be exercised or
done by the stockholders.

         Section 3.2.  Number of  Directors.  Except as  otherwise  fixed by the
certificate of incorporation  of the  corporation,  the board of directors shall
have not less than three (3) nor more than fifteen (15) directors. The number of
directors constituting the board shall be such number as from time to time shall
be specified by  resolution  of the board of directors;  provided,  however,  no
director's term shall be shortened by reason of a resolution reducing the number
of directors.

         Section 3.3.  Election  Qualification  and Term of Office of Directors.
Directors shall be elected at each annual meeting of stockholders to hold office
until the next annual  meeting.  Directors  need not be  stockholders  unless so
required by the  certificate  of  incorporation  or these bylaws,  wherein other
qualifications  for  directors may be  prescribed.  Each  director,  including a
director  elected to fill a vacancy,  shall hold office  until his  successor is
elected and qualified or until his earlier resignation or removal.  Elections of
directors need not be by written ballot.

         Section 3.4. Regular  Meetings.  Written notice of the regular meetings
of the board of directors stating the place, date and hour of any of the regular
meetings  shall be given to each  director  not less  than two (2) nor more than
sixty (60) days before the date of any such meeting.

         Section 3.5.  Special  Meetings.  Special  meetings of the board may be
called by the chairman of the board or the president, and shall be called by the
president or secretary on the written  request of two (2)  directors  unless the
board consists of only a sole director, in which case special


                                                   E-5

<PAGE>

meetings  shall be called by the  president  or  secretary in like manner and on
like notice on the written request of the sole director.

         Section 3.6.  Quorum,  Majority  Vote. At all meetings of the board,  a
majority of the entire  board of  directors  shall  constitute  a quorum for the
transaction  of business and the act of a majority of the  directors  present at
any  meeting  at  which  there  is a  quorum  shall  be the act of the  board of
directors, except as may be otherwise specifically provided by statute or by the
certificate of incorporation. If a quorum shall not be present at any meeting of
the board of directors,  the directors  present  thereat may adjourn the meeting
from time to time, without notice other than announcement at the meeting,  until
a quorum shall be present.

         Section 3.7. Action Without Meeting. Unless otherwise restricted by the
certificate of incorporation  or these bylaws,  any action required or permitted
to be taken at any meeting of the board of directors or of any committee thereof
may be taken without a meeting, if all members of the board or committee, as the
case may be, consent  thereto in writing,  and the writing or writings are filed
with the minutes of the proceedings of the board or committee.

         Section  3.8.   Telephone  and  Similar   Meetings.   Unless  otherwise
restricted by the certificate of incorporation  or these bylaws,  members of the
board of directors,  or any committee designated by the board of directors,  may
participate in a meeting of the board of directors,  or any committee,  by means
of conference  telephone or similar  communications  equipment by means of which
all  persons  participating  in the  meeting  can  hear  each  other,  and  such
participation in a meeting shall constitute presence in person at the meeting.

         Section 3.9.  Notice of  Meetings.  Notice of each meeting of the board
shall  be given to each  director  by  telegraph,  facsimile,  electronic  mail,
overnight delivery or be given personally or by telephone, at least two (2) days
before the meeting is to be held.  Notice need not be given to any  director who
shall, either before or after the meeting, submit a signed waiver of such notice
or  who  


                                                   E-6

<PAGE>

shall attend such meeting without  protesting,  prior to or at its commencement,
the lack of notice to such director.  Every such notice shall state the time and
place but need not state the purpose of the meeting.

         Section 3.10. Rules and  Regulations.  The board of directors may adopt
such rules and  regulations  not  inconsistent  with the  provisions of law, the
certificate of  incorporation of the corporation or these bylaws for the conduct
of its meetings and  management of the affairs of the  corporation  as the board
may deem proper.

         Section 3.11. Resignations.  Any director of the corporation may at any
time resign by giving written notice to the board of directors,  the chairman of
the board, the president or the secretary of the  corporation.  Such resignation
shall  take  effect  at the  time  specified  therein  or,  if the  time  be not
specified,  upon receipt thereof;  and, unless otherwise specified therein,  the
acceptance of such resignation shall not be necessary to make it effective.

         Section 3.12.  Removal of  Directors.  Unless  otherwise  restricted by
statute or by the certificate of incorporation, any director or the entire board
of directors may be removed,  with or without cause by the holders of a majority
of the shares then entitled to vote at an election of directors.

         Section  3.13.  Vacancies.  Subject to the rights of the holders of any
class or  series  of stock  having a  preference  over the  common  stock of the
corporation as to dividends or upon  liquidation,  any vacancies on the board of
directors resulting from death, resignation,  removal or other cause, shall only
be filled by the affirmative vote of a majority of the remaining  directors then
in office,  even  though less than a quorum of the board of  directors,  or by a
sole  remaining  director,  and newly created  directorships  resulting from any
increase in the number of directors  shall be filled by the board of  directors,
or if not so filled,  by the  stockholders at the next annual meeting thereof or
at a special  meeting called for that purpose in accordance  with Section 2.5 of
these bylaws.  Any director elected in accordance with the preceding sentence of
this Section 3.13 shall hold office for the remainder of


                                                   E-7

<PAGE>

the full  term of the  class of  directors  in which  the new  directorship  was
created or the vacancy occurred and until such successor shall have been elected
and qualified.

         Section 3.14. Compensation of Directors. Unless otherwise restricted by
the certificate of incorporation  or these bylaws,  the board of directors shall
have the authority to fix the  compensation  of directors.  The directors may be
paid their  expenses,  if any,  of  attendance  at each  meeting of the board of
directors  and may be paid a fixed sum for  attendance  at each  meeting  of the
board of  directors  or a stated  salary  as  director.  No such  payment  shall
preclude any director  from serving the  corporation  in any other  capacity and
receiving compensation  therefor.  Members of special or standing committees may
be allowed like compensation for attending committee meetings.

                                    ARTICLE 4

                         EXECUTIVE AND OTHER COMMITTEES

         Section  4.1.  Executive  Committee.  The board of  directors  may,  by
resolution adopted by a majority of the entire board, designate annually one (1)
or  more of its  members  to  constitute  members  or  alternate  members  of an
executive  committee,  which  committee  shall  have and may  exercise,  between
meetings  of the  board,  all the  powers  and  authority  of the  board  in the
management of the business and affairs of the  corporation,  including,  if such
committee is so empowered and authorized by resolution  adopted by a majority of
the entire board, the power and authority to declare a dividend and to authorize
the  issuance of stock,  and may  authorize  the seal of the  corporation  to be
affixed to all papers which may require it, except that the executive  committee
shall not have such power or authority with reference to:
                    (a)  amending  the  certificate  of   incorporation  of  the
                         corporation;
                    (b)  adopting  an  agreement  of  merger  or   consolidation
                         involving the corporation;
                    (c)  recommending  to the  stockholders  the sale,  lease or
                         exchange of all or  substantially  all of the  property
                         and assets of the corporation;


                                                   E-8

<PAGE>

                    (d)  recommending  to the  stockholders a dissolution of the
                         corporation or a revocation of a dissolution;
                    (e)  adopting, amending or repealing any Bylaw;
                    (f)  filling  vacancies on the board or on any  committee of
                         the board, including the executive committee;
                    (g)  fixing the compensation of directors for serving on the
                         board or on any  committee of the board,  including the
                         executive committee; or
                    (h)  amending or repealing any resolution of the board which
                         by its terms may be  amended  or  repealed  only by the
                         board. 

          Section  4.2.  Other  Committees.  The  board  of  directors  may,  by
resolution  adopted by a majority of the entire board,  designate from among its
members one or more other committees,  each of which shall,  except as otherwise
prescribed by law,  have such  authority of the board as may be specified in the
resolution  of the board  designating  such  committee.  A  majority  of all the
members of such committee may determine its action and fix the time and place of
its meetings, unless the board shall otherwise provide. The board shall have the
power at any time to change the  membership  of, to  increase  or  decrease  the
membership of, to fill all vacancies in and to discharge any such committee,  or
any member thereof, either with or without cause.

         Section  4.3.  Procedure;  Meetings;  Quorum.  Regular  meetings of the
executive committee or any other committee of the board of directors may be held
at such times and places as shall be fixed by  resolution  adopted by a majority
of the members thereof. Special meetings of the executive committee or any other
committee  of the board  shall be called at the  request of any member  thereof.
Notice of each meeting of the executive  committee or any other committee of the
board shall be given to each member of such committee by mailing written notice,
addressed  to each  member's  residence,  usual  place of business or such other
place as  designated  by the member in writing  provided to the 


                                                   E-9

<PAGE>

secretary  of the  corporation  or shall be sent to such member at such place by
telegraph,  facsimile,  electronic  mail or  overnight  delivery  or to be given
personally  or by  telephone  at least two (2) days  before the meeting is to be
held.  Notice need not be given to any member who shall,  either before or after
the  meeting,  submit a signed  waiver of such  notice or who shall  attend such
meeting without  protesting,  prior to or at its commencement,  the lack of such
notice to such member. Every such notice shall state the time and place but need
not state the purpose.

         Any special  meeting of the executive  committee or any other committee
of the board shall be a legal  meeting  without any notice  thereof  having been
given,  if all the  members  thereof  shall be  present  thereat.  Notice of any
adjourned  meeting of any  committee of the board need not be given if scheduled
at the original meeting.  The executive  committee or any other committee of the
board may adopt such rules and regulations not inconsistent  with the provisions
of law, the certificate of  incorporation of the corporation or these bylaws for
the conduct of its meetings as the executive committee or any other committee of
the board may deem proper.  A majority of the  executive  committee or any other
committee of the board shall constitute a quorum for the transaction of business
at any meeting, and the vote of a majority of the members thereof present at any
meeting at which a quorum is present shall be the act of such committee.  In the
absence or disqualification of a member, the remaining members, whether or not a
quorum,  may fill a vacancy.  The executive  committee or any other committee of
the board of directors shall keep written minutes of its proceedings,  a copy of
which is to be filed with the secretary of the corporation,  and shall report on
such proceedings to the board.

                                    ARTICLE 5

                                     NOTICES

         Section 5.l.  Method.  Except as otherwise specifically provided herein
or required by law, all notices required to be given to any director, officer or
stockholder  shall be given in writing,  by hand 


                                                   E-10

<PAGE>

delivery or mail, addressed to such director, officer or stockholder,  at his or
her  address as it  appears on the  records  of the  corporation,  with  postage
thereon  prepaid,  and such notice  shall be deemed to be given at the time when
the same shall be hand delivered or deposited in the United States mail.  Except
as  otherwise  required  by law,  notice  to  directors  shall  also be given in
accordance with Section 3.9 of these bylaws.

         Section 5.2. Waiver.  Whenever any notice is required to be given under
the  provisions of the statutes or of the  certificate  of  incorporation  or of
these  bylaws,  a waiver  thereof  in  writing,  signed by the person or persons
entitled to said notice,  whether before or after the time stated therein, shall
be deemed equivalent thereto.

                                    ARTICLE 6

                                    OFFICERS

         Section 6.1. Election,  Qualification.  The officers of the corporation
shall be chosen by the board of directors and shall be a president,  one or more
vice  presidents,  a secretary and a treasurer.  The board of directors may also
choose a chairman of the board, one or more assistant  secretaries and assistant
treasurers  and such other officers and agents as it shall deem  necessary.  Any
number of offices  may be held by the same  person,  unless the  certificate  of
incorporation or these bylaws otherwise provide.

         Section 6.2. Salary.  The salaries  of all officers  and agents  of the
corporation shall be fixed by the board of directors.

         Section 6.3. Term, Removal.  The officers of the corporation shall hold
office until their  successors  are chosen and qualify.  Any officer  elected or
appointed  by  the  board  of  directors  may be  removed  at  any  time  by the
affirmative vote of a majority of the board of directors.  Any vacancy occurring
in any office of the corporation shall be filled by the board of directors.

                                                   E-11

<PAGE>

         Section 6.4. Resignation.  Subject at all times to the right of removal
as provided in Section 6.3 of these  bylaws,  any officer may resign at any time
by giving  notice to the board of  directors,  the president or the secretary of
the corporation.  Any such resignation  shall take effect at the date of receipt
of such  notice  or at any  later  date  specified  therein;  provided  that the
president or, in the event of the  resignation  of the  president,  the board of
directors may designate an effective date for such resignation  which is earlier
than the date specified in such notice but which is not earlier than the date of
receipt of such notice; and, unless otherwise specified therein,  the acceptance
of such resignation shall not be necessary to make it effective.

         Section 6.5. Vacancies.  A  vacancy  in any  office  because  of death,
resignation,  removal or any other cause may be filled for the unexpired portion
of the term in the  manner  prescribed  in these  bylaws  for  election  to such
office.

         Section 6.6. Chairman of the Board. The chairman of the board shall, if
there be such an officer,  preside at meetings of the board of directors  and at
meetings of the  stockholders.  The chairman of the board shall counsel with and
advise the president and perform such other duties as the president or the board
or the executive committee may from time to time determine.  Except as otherwise
provided  by  resolution  of the  board,  the  chairman  of the  board  shall be
ex-officio a member of all  committees  of the board.  The chairman of the board
may sign and execute in the name of the  corporation  deeds,  mortgages,  bonds,
contracts or other instruments  authorized by the board or any committee thereof
empowered to authorize the same.

         Section 6.7.  President.  The  president  shall be the chief  executive
officer of the corporation, shall preside, if present, and in the absence of the
chairman  of the board,  at all  meetings of the board of  directors  and at all
meetings of the  stockholders,  shall have general and active  management of the
business of the corporation and shall see that all orders and resolutions of the
board of directors are carried into effect.  He shall execute  bonds,  mortgages
and other contracts 


                                                   E-12

<PAGE>

requiring a seal,  under the seal of the  corporation,  except where required or
permitted  by law to be  otherwise  signed and  executed  and  except  where the
signing and  execution  thereof  shall be  expressly  delegated  by the board of
directors to some other officer or agent of the corporation.

         Section 6.8. Vice  Presidents.  In the absence of the president and the
chairman of the board or, in the event of their inability or refusal to act, the
vice president (or in the event there be more than one vice president,  the vice
presidents in the order  designated by the  directors,  or in the absence of any
designation,  then in the order of their  election)  shall perform the duties of
the president,  and when so acting,  shall have all the powers of and be subject
to all the  restrictions  upon the president.  The vice presidents shall perform
such other duties and have such other powers as the board of directors  may from
time to time prescribe.

         Section 6.9. Secretary.  The secretary shall attend all meetings of the
board of  directors  and all  meetings  of the  stockholders  and record all the
proceedings of the meetings of the  corporation and of the board of directors in
a book to be kept for  that  purpose  and  shall  perform  like  duties  for the
standing  committees when required.  He shall give, or cause to be given, notice
of all  meetings  of the  stockholders  and  special  meetings  of the  board of
directors, and shall perform such other duties as may be prescribed by the board
of directors or president,  under whose  supervision  he shall be. He shall have
custody  of the  corporate  seal  of the  corporation  and he,  or an  assistant
secretary, shall have authority to affix the same to any instrument requiring it
and when so affixed,  it may be attested by his signature or by the signature of
such assistant  secretary.  The board of directors may give general authority to
any  other  officer  to affix  the seal of the  corporation  and to  attest  the
affixing by his signature.

         Section 6.10. Assistant Secretary. The assistant secretary, or if there
be more than one, the assistant secretaries in the order determined by the board
of directors (or if there be no such  determination,  then in the order of their
election)  shall,  in the  absence  of the  secretary  or in  the  event  


                                                   E-13

<PAGE>

of his  inability or refusal to act,  perform the duties and exercise the powers
of the  secretary and shall perform such other duties and have such other powers
as the board of directors may from time to time prescribe.

         Section 6.11.  Treasurer.  The treasurer  shall have the custody of the
corporate  funds and  securities  and shall keep full and  accurate  accounts of
receipts  and  disbursements  in books  belonging to the  corporation  and shall
deposit all moneys and other  valuable  effects in the name and to the credit of
the  corporation  in such  depositories  as may be  designated  by the  board of
directors.  He shall disburse the funds of the  corporation as may be ordered by
the board of directors, taking proper vouchers for such disbursements, and shall
render to the president and the board of directors,  at its regular meetings, or
when the board of directors so requires,  an account of all his  transactions as
treasurer and of the financial condition of the corporation.  If required by the
board of  directors,  he shall give the  corporation a bond in such sum and with
such surety or sureties as shall be  satisfactory  to the board of directors for
the faithful  performance of the duties of his office and for the restoration to
the corporation,  in case of his death, resignation,  retirement or removal from
office,  of all books,  papers,  vouchers,  money and other property of whatever
kind in his possession or under his control belonging to the corporation.

         Section 6.12. Assistant Treasurer. The assistant treasurer, or if there
shall be more than one, the assistant  treasurers in the order determined by the
board of directors (or if there be no such  determination,  then in the order of
their  election),  shall, in the absence of the treasurer or in the event of his
inability  or refusal to act,  perform the duties and exercise the powers of the
treasurer  and shall perform such other duties and have such other powers as the
board of directors may from time to time prescribe.

                                                   E-14

<PAGE>

                                    ARTICLE 7

                          INDEMNIFICATION OF DIRECTORS,
                         OFFICERS, EMPLOYEES AND AGENTS

         Section  7.1.  Indemnification.  The corporation  shall  indemnify  any
person who is or was a director  or  officer  of the  corporation,  or is or was
serving at the  request of the  corporation  as a director or officer of another
entity, as provided in the certificate of incorporation.

         Section  7.2.   Definitions   of   Certain   Terms.   For  purposes  of
indemnification  pursuant to the certificate of incorporation or this Article 7,
references  to "the  corporation"  shall  include,  in addition to the resulting
corporation,  any  constituent  corporation  (including  any  constituent  of  a
constituent)  absorbed  in a  consolidation  or merger  which,  if its  separate
existence  had  continued,  would have had power and  authority to indemnify its
directors,  officers,  employees  or agents,  so that any person who is or was a
director,  officer, employee or agent of such constituent corporation,  or is or
was  serving  at the  request of such  constituent  corporation  as a  director,
officer, employee or agent of another corporation,  partnership,  joint venture,
trust or other enterprise, shall stand in the same position under the provisions
of this Article 7 with respect to the resulting or surviving corporation as such
person would have with respect to such  constituent  corporation if its separate
existence had continued.

         For purposes of this Article 7, references to "other enterprises" shall
include employee  benefit plans;  references to "fines" shall include any excise
taxes assessed on a person with respect to an employee benefit plan;  references
to "serving at the request of the  corporation"  shall  include any service as a
director, officer, employee or agent of the corporation which imposes duties on,
or involves services by such director,  officer,  employee or agent with respect
to an employee benefit plan, its participants,  or  beneficiaries;  and a person
who acted in good faith and in a manner such person reasonably believed to be in
the interest of the participants  and  beneficiaries of an employee benefit 

                                                   E-15

<PAGE>

plan  shall  be  deemed  to have  acted  in a manner  "not  opposed  to the best
interests of the corporation" as referred to in this Article 7.

         Section 7.3. Liability of Directors.  Notwithstanding  any provision of
the  certificate of  incorporation  or any other provision  herein,  no director
shall be personally  liable to the  corporation or any  stockholder for monetary
damages for breach of  fiduciary  duty as a  director,  except for any matter in
respect of which such director  shall be liable (a) under Section 174 of Title 8
of the Delaware Code (relating to the Delaware General  Corporation Law), or any
amendment thereto or successor  provision  thereto,  for any unlawful payment of
dividend of a dividend  or unlawful  stock  purchase  or  redemption,  or (b) by
reason that, in addition to any and all other  requirements  for such liability,
he (i)  shall  have  breached  his duty of  loyalty  to the  corporation  or its
stockholders, (ii) shall not have acted in good faith, (iii) shall have acted in
a manner involving  intentional  misconduct or a knowing violation of law or, in
failing to act, shall have acted in a manner involving intentional misconduct or
a knowing  violation  of law or (iv) shall have  derived  an  improper  personal
benefit.

                                    ARTICLE 8

                              CERTIFICATES OF STOCK

         Section 8.1.  Certificates.  Every  holder of stock in the  corporation
shall  be  entitled  to have a  certificate,  signed  by,  or in the name of the
corporation by, the chairman or vice chairman of the board of directors,  or the
president or a vice  president and the treasurer or an assistant  treasurer,  or
the  secretary or an  assistant  secretary of the  corporation,  certifying  the
number of shares owned by him in the corporation.

         Section 8.2. Facsimile Signatures.  Any of or all the signatures on the
certificate may be facsimile.  In case any officer,  transfer agent or registrar
who has signed or whose  facsimile  signature has been placed upon a certificate
shall have ceased to be such officer,  transfer  agent or registrar  


                                                   E-16

<PAGE>

before such certificate is issued,  it may be issued by the corporation with the
same effect as if he were such officer,  transfer agent or registrar at the date
of issue.

         Section 8.3. Lost Certificates. The board of directors may direct a new
certificate  or  certificates  to be  issued  in  place  of any  certificate  or
certificates  theretofore  issued by the corporation  alleged to have been lost,
stolen or destroyed,  upon the making of an affidavit of that fact by the person
claiming  the  certificate  of stock  to be  lost,  stolen  or  destroyed.  When
authorizing  such  issue of a new  certificate  or  certificates,  the  board of
directors may, in its  discretion  and as a condition  precedent to the issuance
thereof,  require the owner of such lost,  stolen or  destroyed  certificate  or
certificates, or his legal representative,  to advertise the same in such manner
as it shall require and/or to give the  corporation a bond in such sum as it may
direct as indemnity  against any claim that may be made against the  corporation
with respect to the certificate alleged to have been lost, stolen or destroyed.

         Section 8.4.  Transfers of Stock.  Upon surrender to the corporation or
the transfer agent of the  corporation of a certificate for shares duly endorsed
or  accompanied  by proper  evidence of  succession,  assignment or authority to
transfer,  it shall be the duty of the corporation to issue a new certificate to
the  person  entitled  thereto,  cancel  the  old  certificate  and  record  the
transaction upon its books.

         Section 8.5.  Fixing  Record Date.  In order that the  corporation  may
determine  the  stockholders  entitled to notice of or to vote at any meeting of
stockholders  or any  adjournment  thereof,  or to express  consent to corporate
action in  writing  without a meeting,  or  entitled  to receive  payment of any
dividend  or other  distribution  or  allotment  of any  rights,  or entitled to
exercise any rights in respect of any change, conversion or exchange of stock or
for the purpose of any other lawful  action,  the board of directors may fix, in
advance,  a record  date,  which  shall not be more than sixty nor less than ten
(10) days before the date of such  meeting,  nor more than sixty (60) days prior
to any other 

                                                   E-17

<PAGE>

action.  A  determination  of stockholders of record entitled to notice of or to
vote at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the board of directors may fix a new record date for the
adjourned meeting.

         Section 8.6. Registered Stockholders. The corporation shall be entitled
to recognize  the  exclusive  right of a person  registered  on its books as the
owner of shares to receive  dividends,  and to vote as such  owner,  and to hold
liable for calls and  assessments a person  registered on its books as the owner
of shares,  and shall not be bound to recognize  any equitable or other claim to
or interest in such share or shares on the part of any other person,  whether or
not it shall have express or other notice thereof,  except as otherwise provided
by the laws of Delaware.

                                    ARTICLE 9

                             AFFILIATED TRANSACTIONS

         Section  9.1.  Validity.  Except  as  otherwise  provided  for  in  the
certificate of  incorporation,  if Section 9.2 of these bylaws is satisfied,  no
contract  or  transaction  between  the  corporation  and any of its  directors,
officers or security holders,  or any corporation,  partnership,  association or
other organization in which any of such directors,  officers or security holders
are directly or  indirectly  financially  interested,  shall be void or voidable
solely  because of this  relationship,  or solely because of the presence of the
director,  officer or security holder at the meeting authorizing the contract or
transaction,   or  solely  because  of  his  or  their   participation   in  the
authorization  of such contract or transaction or vote at the meeting  therefor,
whether or not such participation or vote was necessary for the authorization of
such contract or transaction.

         Section 9.2.   Disclosure, Approval; Fairness.  Section 9.1 shall apply
 only if:
                  (a)  the material facts as to the relationship or interest and
                  as to the contract or transaction are disclosed or are known:


                                                   E-18

<PAGE>

                           (i) to the board of directors (or committee  thereof)
                  and it nevertheless  in good faith  authorizes or ratifies the
                  contract  or  transaction  by  a  majority  of  the  directors
                  present,  each  such  interested  director  to be  counted  in
                  determining whether a quorum is present but not in calculating
                  the number necessary to carry the vote; or

                           (ii)  to  the  stockholders  and  they   nevertheless
                  authorize or ratify the contract or  transaction by a majority
                  of the shares present at a meeting  considering  such contract
                  or transaction,  each such interested person  (stockholder) to
                  be counted in determining  whether a quorum is present but not
                  in calculating the number necessary to carry the vote; or

                  (b)  the contract or transaction is fair to the corporation as
                  of the  time it  is  authorized  or ratified  by the  board of
                  directors (or committee thereof) or the stockholders.

         Section 9.3.   Nonexclusive.  This provision shall  not be construed to
invalidate a contract or transaction which would be valid in the absence of this
provision.

                                   ARTICLE 10

                               GENERAL PROVISIONS

         Section  10.1.  Dividends.  Dividends  upon  the  capital  stock of the
corporation,  subject to the provisions of the certificate of incorporation,  if
any,  may be  declared  by the board of  directors  at any  regular  or  special
meeting,  pursuant to law.  Dividends  may be paid in cash,  in property,  or in
shares of the capital  stock,  subject to the  provisions of the  certificate of
incorporation.

         Section 10.2.  Reserves.  Before payment of any dividend,  there may be
set aside out of any funds of the  corporation  available for dividends such sum
or sums as the directors from time to time, in their absolute discretion,  think
proper  as a  reserve  or  reserves  to meet  contingencies,  or for  equalizing
dividends,  or for repairing or maintaining any property of the corporation,  or
for such other

                                                   E-19

<PAGE>

purpose  as  the  directors  shall  think  conducive  to  the  interest  of  the
corporation,  and the  directors  may modify or abolish any such  reserve in the
manner in which it was created.

         Section 10.3. Annual Statement. The board of directors shall present at
each annual meeting,  and at any special meeting of the stockholders when called
for by vote of the stockholders,  a full and clear statement of the business and
condition of the corporation.

         Section 10.4. Checks.  All checks or demands for money and notes of the
corporation  shall be signed by such officer or officers or such other person or
persons as the board of directors may from time to time designate.

         Section 10.5. Fiscal Year.  The fiscal year of the corporation shall be
fixed by resolution of the board of directors.

         Section 10.6. Seal. The corporate seal shall have inscribed thereon the
name of the  corporation,  the year of its organization and the words "Corporate
Seal, Delaware." The seal may be used by causing it or a facsimile thereof to be
impressed, affixed, reproduced or otherwise.

                                   ARTICLE 11

                                   AMENDMENTS

         Section  11.1.  Amendments.  These  bylaws may be  altered,  amended or
repealed or new bylaws may be adopted by not less than  two-thirds  (2/3) of all
the members of the board of directors,  at any meeting of the board of directors
if notice of such  alteration,  amendment,  repeal or  adoption of new bylaws be
contained in the notice of such meeting.  The  stockholders  of the  corporation
shall have the power to adopt, amend or repeal any provisions of the bylaws.




                                                   E-20

<PAGE>

                         GRIFFITHS McBURNEY & PARTNERS

February 25, 1999

The Independent Committee of the Board of Directors
Denbury Resources Inc.
17304 Preston Road Suite 200
Dallas, Texas
75252

Dear Sirs:

              RE: LIQUIDITY OF DENBURY RESOURCES INC. COMMON SHARES

Griffiths  McBurney & Partners  ("GMP",  "we" or "our") has been retained by the
independent  committee  of the board of  directors  of  Denbury  Resources  Inc.
("Denbury" or the "Company") in connection  with a proposal (the  "Proposal") by
Denbury to sell  18,552,876  common  shares of the Company  from  treasury to an
affiliate of the Texas Pacific Group ("TPG") for  US$100,000,000  or US$5.39 per
common share. Concurrent with seeking shareholder approval for the Proposal, the
Company is also seeking  shareholder  approval to move the corporate domicile of
Denbury from Canada to the United  States as a Delaware  corporation  as well as
increasing  the  number of common  shares  that may be  issued  pursuant  to the
Company's Employee Stock Purchase Plan and Stock Option Plan.

In connection with our mandate,  we have been expressly requested to provide our
opinion  that  there was a liquid  market in common  shares of  Denbury  for the
period  prior to the  proposed  sale of  common  shares to TPG  pursuant  to the
Proposal and that the market would not be materially  less liquid  following the
completion of such sale.


DEFINITION OF  LIQUID MARKET
- ----------------------------

For purposes of this opinion,  the term liquid market is defined as a market for
the subject securities with sufficient breadth and depth to provide a reasonable
opportunity  for the average  retail  investor  to buy and sell  shares  without
materially  impacting the market price.  Factors we view as affecting  liquidity
include the total market value of the subject securities,  the "public float" of
securities,  the number of shareholders,  share trading 

- --------------------------------------------------------------------------------
            407 2nd Street S.W., Suite 310, Calgary, Alberta T2P 2Y3
                   Telephone:(403)543-3030 Fax:(403)543-3038
 
                                    F-1
<PAGE>

volumes,  the  consistency of daily trading and the number of exchanges on which
the subject securities are traded.


LIQUIDITY OF DENBURY COMMON SHARES
- ----------------------------------

In considering  the liquidity of Denbury common shares,  we reviewed the trading
volumes of the Company in respect of such shares over a twelve  month  period on
both The Toronto Stock  Exchange and the New York Stock  Exchange.  In addition,
over the same time  frame,  we compared  the  trading  volumes of the Company to
those of selected senior and  intermediate  oil and gas companies  listed on The
Toronto Stock Exchange, generally considered by GMP to be "liquid".

Set forth below is our  understanding of the common share  capitalization of the
Company as of  September  30, 1998 prior to giving  effect to the  Proposal  and
pro-forma  after  giving  effect  to the  purchase  of  common  shares by TPG as
contemplated by the Proposal.  In addition, we have included the interest in the
Company held by TPG currently  and their  pro-forma  interest.  All common share
information  has been obtained from the Form S-4  Registration  Statement of the
Company as  amended,  filed  with the  United  States  Securities  and  Exchange
Commission.

<TABLE>
<CAPTION>
                                              Proposed          Pro-Forma
                        Common Shares       Common Share      Common Shares
                    Issued and Outstanding  Issue to TPG  Issued and Outstanding
- --------------------------------------------------------------------------------
<S>                       <C>                <C>               <C>       
DENBURY                   26,801,680         18,552,876        45,354,556

HELD BY TPG                8,721,438         18,552,876        27,274,314

Percentage thereon             32.5%             100.0%             60.1%
</TABLE>


For the twelve month period ended  February 25, 1999, the trading on The Toronto
Stock  Exchange  and the New York Stock  Exchange  of the  common  shares of the
Company and key statistical information is as follows:

<TABLE>
<CAPTION>
                               TSE            NYSE        COMBINED
- --------------------------------------------------------------------------------
<S>                       <C>             <C>           <C>   
AVERAGE DAILY VOLUME         21,500          30,500         52,000
AVERAGE WEEKLY VOLUME       107,900         153,000        260,900
12 MONTH VOLUME           5,500,000       7,800,000     13,300,000

DENBURY PUBLIC FLOAT                                    18,080,242

Percentage of public float
traded in 12 months                                            74%
</TABLE>

                                    F-2
<PAGE>

As a  comparison,  a summary  of  trading  statistics  of  selected  Senior  and
Intermediate  oil and gas  producers  listed on The  Toronto  Stock  Exchange is
outlined in the table below:

          Average Percentage of Public Float Traded
                       in 12 months:
- --------------------------------------------------------------

Selected Senior Producers                       73%
Selected Intermediate Producers                 58%



According  to  information  provided  The  Toronto  Stock  Exchange  by  Company
Management,  Denbury has approximately 1300 common shareholders.  Computation of
the common share holding of the average retail  shareholder  are outlined in the
table below:

<TABLE>
<CAPTION>
              Average Retail Holding
- ----------------------------------------------
<S>                                <C>       
Denbury Public Float               18,080,242

Institutional Holdings (1)          8,540,000
                                    ---------

Estimated Retail Holdings           9,540,242
                                    =========

AVERAGE RETAIL HOLDING                  7,300

COVERAGE OF AVERAGE DAILY VOLUME    7.1 TIMES
<FN>
(1) Source - Bloomberg
</FN>
</TABLE>

We have  performed a review of the  combined  daily  trading  volumes of Denbury
common shares over the 12 month period and found that the daily trading activity
levels appear to be without any period of market inactivity.

Since the date of the Denbury public announcement of the Proposal,  December 17,
1998, we have reviewed the trading activity of Denbury on both The Toronto Stock
Exchange and the New York Stock  Exchange,  and have found the volume of trading
of the common shares of Denbury has, in most cases,  exceeded the normal trading
averages established.

                                    F-3
<PAGE>

OPINION
- -------

Having  given  consideration  to the  foregoing,  it is the opinion of Griffiths
McBurney & Partners  that the market for the common  shares of Denbury is liquid
and that the market would not be materially less liquid following the completion
of the sale of common shares of Denbury to TPG contemplated by the Proposal.


Yours truly,

GRIFFITHS McBURNEY & PARTNERS

(signed)







                                    F-4



<PAGE>

                                    EXHIBIT G

                          Special Resolution Approving
        the Change of Corporate Domicile from Canada to the United States

     BE IT  RESOLVED  as a special  resolution  of the  shareholders  of Denbury
Resources Inc. (the "Company") that:

     1.   the change of domicile of the Company from Canada to the United States
          whereby the Company will be  domesticated  under the laws of the State
          of  Delaware   pursuant  to  section  388  of  the  Delaware   General
          Corporation Law (the "DGCL")and  discontinued  under the provisions of
          section 188(7) of the Canada Business Corporations Act (the "CBCA") be
          and the same is hereby  approved and authorized and the Company be and
          it is  hereby  authorized  to apply to the  Secretary  of State of the
          State of Delaware for the purposes of domesticating  the Company under
          the laws of the State of Delaware  pursuant to section 388 of the DGCL
          and thereafter  apply to the Director under the CBCA for a Certificate
          of Discontinuance pursuant to section 188(7) of the CBCA;

     2.   the Certificate of Incorporation and the Certificate of Domestication,
          which are  attached  as  Exhibits  "C" and "D",  respectively,  to the
          Information  Circular - Proxy  Statement of the Company  mailed to the
          shareholders  of the Company for the purposes of the Special  Meeting,
          subject to changes as the  Secretary of State of the State of Delaware
          may require or as the Board of  Directors  of the Company may approve,
          be and the same are hereby adopted, approved and authorized;

     3.   any one director or officer of the Company be and is hereby authorized
          for and on behalf of the Company to do all such acts and things and to
          execute,  deliver  and  file  all  such  deeds,  documents  and  other
          instruments  as may  be  necessary  or  desirable  to  carry  out  the
          provisions of this resolution  which,  without limiting the generality
          of the  foregoing,  shall  include the  execution  and filing with the
          Secretary  of State of the State of  Delaware  of the  Certificate  of
          Domestication and the Certificate of Incorporation, the application to
          the Director under the CBCA to authorize and approve the  Continuance,
          the  application  to the Director  under the CBCA for a Certificate of
          Discontinuance  pursuant  to section  188(7) of the CBCA and all other
          requisite notices and filings in respect of the domestication required
          pursuant to applicable laws; and

     4.   conditional  upon the  domestication  of the Company under the laws of
          the  State of  Delaware  in  accordance  with all  legal  requirements
          relating thereto being made effective,  the merger of the Company with
          its wholly-owned  subsidiary,  Denbury  Management  Inc.,  whereby the
          Company  will  be the  surviving  entity,  be and the  same is  hereby
          approved and authorized.


                                                   G-1

<PAGE>

                         Ordinary Resolution Authorizing
             the Board the Authority to Postpone or Abandon the Move

     BE IT  RESOLVED  as a special  resolution  of the  shareholders  of Denbury
Resources Inc. (the "Company") that:

     1.   the  directors  of the  Company  may,  in their  sole  discretion  and
          notwithstanding  that  this  resolution  has been  duly  passed by the
          shareholders  of the  Company,  postpone  or  abandon  the move of the
          corporate  domicile of the Company  without further action or approval
          of the  shareholders if the Board of Directors  determines that such a
          move or timing of the domestication would not be in the Company's best
          interests.





                                                   G-2

<PAGE>

   Ordinary Resolution Approving the Sale of Shares to the Texas Pacific Group

                  WHEREAS  Denbury  Resources  Inc. (the  "Company") has entered
into a stock purchase  agreement (the "TPG Purchase  Agreement")  dated December
16, 1998 with an affiliate of the Texas Pacific Group ("TPG"), pursuant to which
TPG has agreed to  purchase  18,552,876  newly-issued  Common  Shares of Denbury
Resources Inc. for a total  purchase price of U.S. $100 million,  representing a
subscription  price of U.S. $5.39 per Common Share,  which  agreement  provides,
among other things,  that the  consummation  of the sale of the shares to TPG is
conditional upon the approval by holders of the majority of the Common Shares of
the Company voting that are disinterested shareholders;

                  NOW THEREFORE BE IT RESOLVED, as an ordinary resolution of the
shareholders of the Company, that:

     1.   the private placement by the Company to TPG of an aggregate 18,552,876
          Common Shares at a  subscription  price of U.S. $5.39 per share for an
          aggregate  purchase  price of U.S. $100 million  pursuant to the terms
          and conditions of the TPG Purchase Agreement be and the same is hereby
          authorized  and  approved  and  the  TPG  Purchase  Agreement  and all
          transactions contemplated thereby be and the same are hereby ratified,
          approved  and  confirmed  including  any  and  all  other  agreements,
          documents  and  instruments  and the  performance  of such further and
          other  actions as may be  necessary or desirable in order to give full
          effect  to the  TPG  Purchase  Agreement  and the  obligations  of the
          Company  with  respect  thereto  including  the  actions,   documents,
          agreements and instruments contemplated thereby or hereby;

     2.   any one director or officer of the Company be and is hereby authorized
          for and on behalf of the Company to do all such acts and things and to
          execute,  deliver  and  file  all  such  deeds,  documents  and  other
          instruments  as may  be  necessary  or  desirable  to  carry  out  the
          provisions of this resolution; and

     3.   the  directors  of the  Company  may,  in their  sole  discretion  and
          notwithstanding  that  this  resolution  has been  duly  passed by the
          shareholders of the Company, revoke this resolution before it is acted
          upon without further action or approval of the shareholders.



                                                   G-3

<PAGE>

                          Ordinary Resolution Approving
 Increase of Authorized Shares under the Company's Employee Stock Purchase Plan

     BE IT RESOLVED as an ordinary  resolution  of the  shareholders  of Denbury
Resources Inc. (the "Company") that:

     1.   the amendment to the employee  stock purchase plan of the Company made
          effective  February 1, 1996 (the "Employee Stock Purchase  Plan"),  by
          increasing  the maximum  number of Common  Shares of the Company which
          shall be available  for sale under the Employee  Stock  Purchase  Plan
          from 250,000 Common Shares to 750,000 Common Shares be and the same is
          hereby ratified, approved and authorized; and

     2.   any one director or officer of the Company be and is hereby authorized
          for and on behalf of the Company to do all such acts and things and to
          execute,  deliver  and  file  all  such  deeds,  documents  and  other
          instruments  as may  be  necessary  or  desirable  to  carry  out  the
          provisions of this resolution including, without liming the generality
          of the foregoing,  all necessary notices,  filings and applications to
          the Toronto and New York stock  exchanges in respect of the  amendment
          to the Employee  Stock  Purchase  Plan and the  additional  listing of
          Common Shares issued under the Employee Stock Purchase Plan.



                                                   G-4

<PAGE>

                          Ordinary Resolution Approving
       Increase of Authorized Shares under the Company's Stock Option Plan

                  BE IT RESOLVED that an ordinary resolution of the shareholders
 of Denbury Resources Inc. (the "Company") that:

     1.   the  amendment to the stock option plan of the Company made  effective
          August 9, 1995 (the "Stock Option Plan"), as amended,  by the increase
          of an  additional  2,015,756  Common Shares  issuable  under the Stock
          Option Plan such that the maximum number of Common Shares reserved for
          future  issuance under the Stock Option Plan will be 4,535,000  Common
          Shares representing approximately 10% of the outstanding Common Shares
          after giving effect to the proposed  sale of 18,552,876  Common Shares
          to Texas  Pacific  Group,  and  pursuant  to which the  "Common  Share
          Maximum"  as  defined  in  section  4(a) of the Stock  Option  Plan is
          increased  to  5,145,587  Common  Shares  be and the  same  is  hereby
          ratified, approved and authorized; and

     2.   any one director or officer of the Company be and is hereby authorized
          for and on behalf of the Company to do all such acts and things and to
          execute,  deliver  and  file  all  such  deeds,  documents  and  other
          instruments  as may  be  necessary  or  desirable  to  carry  out  the
          provisions of this resolution including, without liming the generality
          of the foregoing,  all necessary notices,  filings and applications to
          the Toronto and New York stock  exchanges in respect of the  amendment
          to the Stock Option Plan and the  additional  listing of Common Shares
          issuable upon exercise of options granted under the Stock Option Plan.



                                                   G-5

<PAGE>

                             DENBURY RESOURCES INC.
                        Suite 2550, 140 - 4th Avenue S.W.
                            Calgary, Alberta T2P 3N3

                               Instrument of Proxy
                         Special Meeting of Shareholders

         The undersigned shareholder of Denbury Resources Inc., "Denbury" or the
"Company",  hereby appoints Ronald G. Greene,  Chairman of the board of Denbury,
of the City of  Calgary,  in the  Province  of  Alberta,  or failing  him,  Phil
Rykhoek,  Chief  Financial  Officer and  Secretary  of  Denbury,  of the City of
Dallas,  in the State of Texas,  or  instead  of either of the  foregoing,  , as
proxyholder of the undersigned,  with full power of substitution, to attend, act
and  vote  for and on  behalf  of the  undersigned  at the  Special  Meeting  of
shareholders of Denbury,  the "Meeting",  to be held on  ___________,  April __,
1999,  at 10:00  a.m.  (Calgary  time) and at any  adjournment  or  adjournments
thereof,  and on every ballot that may take place in consequence thereof, to the
same  extent  and with the same  powers as if the  undersigned  were  personally
present  at the  Meeting  with  authority  to  vote  at the  said  proxyholder's
discretion, except as otherwise specified below.

         Without limiting the general powers hereby  conferred,  the undersigned
hereby  directs  the said  proxyholder  to vote the shares  represented  by this
Instrument of Proxy in the following manner:

     1.   FOR [ ] or AGAINST [ ] the Special  Resolution  approving  the move of
          Denbury's  corporate  domicile  from Canada to the United  States as a
          Delaware corporation;

     2.   FOR [ ] or AGAINST [ ] the Ordinary  Resolution  granting the board of
          directors of Denbury the  authority to postpone or abandon the move of
          the  corporation  domicile from Canada to the United  States,  even if
          approved  by  the  shareholders,   if  the  board  in  its  discretion
          determines  such move or the timing  thereof is not to be in Denbury's
          best interest;

     3.   FOR [ ] or AGAINST [ ] the Ordinary Resolution approving the U.S. sale
          of  18,552,876  common  shares of Denbury to an affiliate of the Texas
          Pacific  Group,  Denbury's  largest  shareholder,  for $100 million or
          $5.39 per share;

     4.   FOR [ ] or AGAINST [ ] the Ordinary  Resolution  approving an increase
          in the number of common shares  reserved for issuance under  Denbury's
          Employee Stock Purchase Plan;

     5.   FOR [ ] or AGAINST [ ] the Ordinary  Resolution  approving an increase
          in the number of common shares  reserved for issuance under  Denbury's
          Stock Option Plan; and

     6.   At the  discretion  of the said  proxyholder,  upon any  amendment  or
          variation  of the  above  matters  or any  other  matter  that  may be
          properly brought before the Meeting or any adjournment thereof in such
          manner as such proxy, in such proxy's sole judgement, may determine.

         THIS  INSTRUMENT  OF PROXY IS SOLICITED ON BEHALF OF THE  MANAGEMENT OF
DENBURY.  THE SHARES  REPRESENTED  BY THIS  INSTRUMENT OF PROXY WILL,  WHERE THE
SHAREHOLDER  HAS SPECIFIED A CHOICE WITH RESPECT TO THE ABOVE MATTERS,  BE VOTED
AS DIRECTED ABOVE, OR, IF NO DIRECTION IS GIVEN,  WILL BE VOTED IN FAVOUR OF THE
ABOVE MATTERS.

         EACH SHAREHOLDER HAS THE RIGHT TO APPOINT A PROXYHOLDER, OTHER THAN THE
PERSONS  DESIGNATED  ABOVE, WHO NEED NOT BE A SHAREHOLDER,  TO ATTEND AND TO ACT
FOR HIM AND ON HIS BEHALF AT THE MEETING.

         The  undersigned  hereby  revokes  any  proxies  heretofore  given with
respect to the  undersigned's  Denbury  common  shares with  respect to the said
Meeting.

   Dated this _____day of__________________, 1999.

                                              ----------------------------------
                                              Shareholder's Signature

                                              ----------------------------------
                                              Name of Shareholder (Please Print)

                              (See over for notes)


<PAGE>
                                     Notes:

1.       If the shareholder is a corporation, its corporate seal must be affixed
         or it must be signed by an officer or attorney thereof duly authorized.

2.       This Instrument of Proxy must be dated and the signature  hereon should
         be exactly the same as the name in which the shares are registered.  If
         the Instrument of Proxy is undated, it shall be deemed to bear the date
         on which it is mailed by the person making the solicitation.

3.       Persons signing as executors, administrators,  trustees, etc. should so
         indicate and give their full title as such.

4.       This  Instrument  of Proxy  will not be valid and not be acted  upon or
         voted unless it is completed  as outlined  herein and  delivered to the
         attention of the Secretary of Denbury  Resources  Inc., c/o CIBC Mellon
         Trust Company,  Corporate Trust  Department,  600 Dome Tower, 333 - 7th
         Avenue S.W., Calgary,  Alberta,  T2P 2Z1, Attention:  Norma Blasetti or
         faxed to the  attention of Norma  Blasetti at  (403)264-2100,  not less
         than 48 hours  (excluding  Saturdays,  Sundays and holidays) before the
         time set for the holding of the Meeting or any adjournment  thereof.  A
         proxy is valid  only at the  meeting in respect of which it is given or
         any adjournment(s) of that meeting.





<PAGE>

                 PART II INFORMATION NOT REQUIRED IN PROSPECTUS

Item 20.  Indemnification of Directors and Officers

Canada

         Section  124(1)  of  the  Canada  Business  Corporations  Act  ("CBCA")
provides  that,  except in respect of an action by or on behalf of a corporation
or body  corporate  to  procure a  judgment  in its  favor,  a  corporation  may
indemnify a director or officer of the corporation, a former director or officer
of the corporation or a person who acts or acted at the corporation's request as
a director or officer of a body  corporate of which the  corporation is or was a
shareholder or creditor,  and his heirs and legal  representatives,  against all
costs,  charges,  and expenses,  including an amount paid to settle an action or
satisfy a judgment, reasonably incurred by him in respect of any civil, criminal
or administrative  action or proceeding to which he is made a party by reason of
being  or  having  been a  director  or  officer  of  such  corporation  or body
corporate, if:

       (a)     he acted  honestly and  in good  faith with  a view to  the  best
               interests of the corporation; and

       (b)     in a case of a criminal or  administrative  action or  proceeding
               that is enforced by a monetary penalty, he had reasonable grounds
               for believing that his conduct was lawful.

       Section  124(2) of the CBCA  provides that even if such a person is named
in an action by or on behalf of the  corporation  or body corporate to procure a
judgment in its favor,  a  corporation  may  indemnify  such a person with court
approval  if such  person  meets  the  standards  set forth in  Section  124(1).
Additionally, a person named in Section 124(1) is entitled to indemnity from the
corporation if the person seeking indemnity:

       (a)     was substantially successful on the merits in his defense of  the
               action or proceeding; and

       (b)     fulfills the conditions set forth above.

       Section 5.02 of the  Company's  Bylaws  contains the same  standards  set
forth  in  Section  124(1),  but  makes  indemnification  in such  circumstances
mandatory by the Company.

Texas

       DMI has  authority  under  Articles  2.02(A) (16) and 2.02-1 of the Texas
Business Corporation Act (the "TBCA") to indemnify its directors and officers to
the extent  provided for in such statute.  Section 3.06 of DMI's Bylaws provides
that the board of directors of DMI may  authorize  DMI to pay expenses  incurred
by, so as to satisfy a judgment or fine rendered or levied  against,  present or
former  directors,   officers  or  employees  of  DMI  as  provided  by  Article
2.02(A)(16) of the TBCA.

       The TBCA provides in part that a corporation  may indemnify a director or
officer  or  other  person  who was,  is,  or is  threatened  to be made a named
defendant or respondent in a proceeding because the person is or was a director,
officer, employee or agent of the corporation, if it is determined that (i) such
person conducted himself in good faith; (ii) reasonably believed, in the case of
conduct in his  official  capacity as a director or officer of the  corporation,
that his  conduct  was in the  corporation's  best  interest,  and, in all other
cases, that his conduct was not opposed to the corporation's best interests; and
(iii) in the case of any criminal proceeding, had no reasonable cause to believe
that his conduct was unlawful.

       A corporation  may  indemnify a person under the TBCA against  judgments,
penalties  (including  excise  and  similar  taxes),  fines,  settlements,   and
reasonable  expenses  actually  incurred  by the person in  connection  with the
proceeding.  If the person is found liable to the corporation or is found liable
on the basis that personal  benefit was improperly  received by the person,  the
indemnification  is limited to  reasonable  expenses  actually  incurred  by the
person in connection  with the  proceeding,  and shall not be made in respect of
any  proceeding  in which the person shall have been found liable for willful or
intentional misconduct in the performance of his duty to the corporation.



<PAGE>

       A corporation may also pay or reimburse  expenses incurred by a person in
connection  with  his  appearance  as a  witness  or  other  participation  in a
proceeding  at a time  when he is not a named  defendant  or  respondent  in the
proceeding.

       In addition to the above  provisions,  both the Company and DMI have also
entered into an indemnity  agreement with their  officers and directors,  which,
subject to the CBCA and TBCA, respectively, sets forth the procedures by which a
person may seek  indemnity and clarifies the situations in which a person may be
entitled to indemnity by the Company or DMI, both.

       Effective in August 1997, the Company modified the directors and officers
insurance covering each of its officers and directors. The insurance provides up
to $15 million of coverage  for the  officers  and  directors  with  deductibles
ranging from zero to $350,000,  depending on the type of claim,  and $15 million
of coverage for the  Company.  The Company has paid for 100% of the cost of this
insurance.

ITEM 21.          EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

         (a)      Exhibits.

EXHIBIT NO.       DESCRIPTION OF EXHIBIT
- -----------       ----------------------

3(a)             Articles of Continuance of Denbury  Resources  Inc., as amended
                 (incorporated  by reference as Exhibits 3(a),  3(b), 3(c), 3(d)
                 of the  Company's  Registration  Statement  on Form  F-1  dated
                 August 25,  1995,  Exhibit 4(e) of the  Company's  Registration
                 Statement  on Form S-8 dated  February 2, 1996 and Exhibit 3(a)
                 of  the   Pre-effective   Amendment  No.  2  of  the  Company's
                 Registration Statement on Form S-1 dated October 22, 1996).

3(b)             General  By-Law  No.  1: A  By-Law  Relating  Generally  to the
                 Conduct of the Affairs of Denbury  Resources  Inc.,  as amended
                 (incorporated  by reference  as Exhibit  3(e) of the  Company's
                 Registration  Statement  on Form F-1  dated  August  25,  1995,
                 Exhibit 4(d) of the Registrant's Registration Statement on Form
                 S-8 dated February 2, 1996.

3(c)             Restated Articles of Incorporation of Denbury  Management, Inc.
                 (incorporated by reference as Exhibit 3(c) of the  Registrant's
                 Registration Statement on Form S-3 dated February 19, 1998).

3(d)             Bylaws of Denbury  Management, Inc. (incorporated by  reference
                 as  Exhibit 3(c) of the  Registrant's Registration Statement on
                 Form S-3 dated February 19, 1998).

3(e)             Certificate   of  Domestication   of  Denbury   Resources  Inc.
                 (attached as Exhibit C to the Prospectus of  this  Registration
                 Statement).

3(f)             Form of Articles of Incorporation of Denbury  Resources Inc., a
                 Delaware  corporation  (attached as Exhibit D to the Prospectus
                 of this Registration Statement).

3(g)             Form  of  By-laws  of  Denbury   Resources   Inc.,  a  Delaware
                 corporation  (attached as Exhibit E to the  Prospectus  of this
                 Registration Statement).

4(a)             See Exhibits  3(a),  3(b),  3(c) and 3(d) for provisions of the
                 Articles of Continuance and General By-Law No. 1 of the Company
                 defining the rights of the holders of Common Shares.

4(b)             Form of Indenture  between DMI and Chase Bank of Texas National
                 Association,  as trustee  (incorporated by reference as Exhibit
                 4(b) of Registrant's  Registration  Statement on Form S-3 dated
                 February 19, 1998).

4(c)             Section 190 of the Canada Business Corporation Act (attached as
                 Exhibit B to the Prospectus of this Registration Statement).

<PAGE>

EXHIBIT          DESCRIPTION OF EXHIBIT
- -------          ----------------------

5(a)**           Form   of  legality  opinion   of   Jenkens  &   Gilchrist,   a
                 Professional Corporation.

8(a)**           Form of opinion of Burnet, Duckworth  & Palmer  as to  Canadian
                 tax matters.

8(b)**           Form  of  opinion  of   Jenkens  &  Gilchrist,  a  Professional
                 Corporation as to United States tax matters.

10(a)            Stock Purchase  Agreement dated December  16, 1998 between  the
                 Company and TPG Partners II,  L.L.C. (incorporated by reference
                 as Exhibit 99.1 of the Registrant's Form 8-K dated December 17,
                 1998).

10(b)*           Consent letter and  form of Fourth Amendment to  First Restated
                 Credit Agreement, by and among Denbury Management, as borrower,
                 Denbury  Resources Inc.,  as guarantor,  NationsBank of  Texas,
                 N.A. as administrative agent and NationsBank of  Texas, N.A. as
                 bank, dated November 30, 1998.

12*              Statement of Ratio of Earnings to Fixed Charges.

13               Registrant's  Annual  Report  on Form  10-K for the year  ended
                 December 31, 1998  (incorporated  by reference  and  separately
                 filed).

21               Subsidiaries of the Denbury  Resources Inc.,  (incorporated  by
                 reference as Exhibit 21 of Registrant's  Form 10-K for the year
                 ended December 31, 1997).

23(a)**          Consent of Deloitte & Touche LLP.

23(b)**          Consent of Burnet, Duckworth & Palmer (contained in its opinion
                 filed as Exhibit 8 (a).

23(c)**          Consent  of  Jenkens & Gilchrist,  a  Professional  Corporation
                 (contained in its opinion filed as Exhibit 5(a)).

23(d)**          Netherland,  Sewell & Associates  Reserve  Summary Letter as to
                 reserves at December 31, 1998.

24(a)*           Power  of Attorney  (contained on  the signature  page of  this
                 Registration Statement).

99.1*            Consent of Credit Suisse First Boston Corporation.

99.2**           Termination of securities  purchase  agreement Letter Agreement
                 dated March 1, 1999, by and between TPG Partners,  L.P. and TPG
                 Parallel I, L.P., as purchaser and Denbury  Resources  Inc., as
                 seller.

99.3**           Opinion of Griffiths, McBurney and Partners regarding liquidity
                 of  Registrant's  trading market  (attached as Exhibit F to the
                 Prospectus of this Registration Statement).

- ---------------------------

  * Previously filed.
** Filed herewith.

ITEM 22.     UNDERTAKINGS

             The undersigned  registrant hereby undertakes that, for purposes of
determining  any liability  under the Securities Act of 1933, each filing of the
registrant's  annual report pursuant to Section 13(a) or 15(d) of the Securities
Exchange Act of 1934 (and, where applicable,  each filing of an employee benefit
plan's annual report pursuant to Section 15(d) of the Securities Exchange Act of
1934) that is incorporated by reference in the  registration  statement shall be
deemed to be a new  registration  statement  relating to the securities  offered
therein,  and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

             The undersigned registrant hereby undertakes to respond to requests
for information  that is incorporated by reference into the prospectus  pursuant
to Item 4, 10(b), 11, or 13 of this form, within one business


<PAGE>

day of receipt of such request, and to send the incorporated  documents by first
class mail or other equally prompt means. This includes information contained in
documents filed subsequent to the effective date of the  registration  statement
through the date of responding to the request.

             The undersigned  registrant hereby undertakes to supply by means of
a  post-effective  amendment all information  concerning a transaction,  and the
Company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the registration statement when it became effective.




<PAGE>

                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act the registrant has duly
caused  this  Registration   Statement  to  be  signed  on  its  behalf  by  the
undersigned,  thereunto duly authorized,  in the City of Dallas, State of Texas,
on March 3, 1999.

                                                DENBURY RESOURCES INC.


                                                By: /s/ Phil Rykhoek
                                                   -----------------------------
                                                   Phil Rykhoek
                                                   Chief Financial Officer

      Pursuant to the  requirements  of the  Securities Act of 1933, as amended,
this  Registration  Statement  has been signed by the  following  persons in the
capacities and on the dates indicated,  in multiple counterparts with the effect
of one original.


    Signatures                    Title                                Date
    ----------                    -----                                ----

/s/ Gareth Roberts         President, Chief Executive Officer      March 3, 1999
- ---------------------      and Director of Denbury
Gareth Roberts             (Principal Executive Officer)

/s/ Phil Rykhoek           Chief Financial Officer, Secretary and  March 3, 1999
- ---------------------      Authorized Representative of Denbury
Phil Rykhoek               (Principal Financial Officer)

/s/ Bobby J. Bishop        Controller and Chief Accounting         March 3, 1999
- ---------------------      Officer of Denbury
Bobby J. Bishop            (Principal Accounting Officer)

/s/ Ronald G. Greene*      Chairman of the Board and               March 3, 1999
- ---------------------      Director of Denbury
Ronald G. Greeene

/s/ Wieland Wettstein*     Director of Denbury                     March 3, 1999
- ---------------------
Wieland Wettstein

/s/ Wilmot Matthews *      Director of Denbury                     March 3, 1999
- ---------------------
Wilmot Matthews


By:    /s/ Phil Rykhoek
- -----------------------
Phil Rykhoek *Attorney-in-Fact pursuant to 
Power of Attorney contained in
original filing of the Registration 
Statement.


                                  EXHIBIT 5(a)

                               Jenkens & Gilchrist
                 A P R O F E S S I O N A L C O R P O R A T I O N

                                                               AUSTIN, TEXAS
                                 1100 Louisiana               (512) 499-3800
                                   Suite 1800
                              Houston, Texas 77002            DALLAS, TEXAS
                                                              (214) 855-4500
                                 (713) 951-3300
                            Telecopier (713) 951-3314    LOS ANGELES, CALIFORNIA
                                                              (310) 820-8800
WRITER'S DIRECT DIAL NUMBER                                               
    Donald W. Brodsky                                       SAN ANTONIO, TEXAS
     (713) 951-3341                                           (210) 246-5000
                                   March __, 1999
                                                             WASHINGTON, D.C.
                                                              (202) 326-1500

Denbury Resources Inc.                                        
17304 Preston Road, Suite 200                                 
Dallas, Texas  75252

         Re:      Opinion as to Legality of Organization and Certain Securities
                  of Denbury Resources Inc.

Ladies and Gentlemen:

         We have acted as U.S.  securities  counsel to Denbury Resources Inc., a
corporation  formed under the Canada Business  Corporations Act (the "Company"),
in connection with the move of corporate  domicile of the Company from Canada to
the  United  States as a Delaware  corporation  and the  registration  under the
Securities Act of 1933, as amended  ("Securities  Act"), of 31,976,538 shares of
common stock to be issued to the  shareholders of the Company upon the change of
corporate domicile.  This change of corporate domicile is being submitted to the
shareholders  of the Company for approval,  along with several other  proposals,
all as described in a Proxy Statement/Prospectus (the "Prospectus") contained in
a registration statement (File Number 333-69577),  as amended (the "Registration
Statement"), on Form S-4 first filed with the Securities and Exchange Commission
on December 23, 1998.

         We have examined (i) the Prospectus and  Registration  Statement,  (ii)
the proposed  Certificate of  Incorporation  and  Certificate  of  Domestication
proposed  to be filed  upon  the  domestication  of the  Company  as a  Delaware
corporation,  (iii)  corporate  proceedings  of the  Company and (iv) such other
records,  documents,  opinions, and instruments as in our judgment are necessary
or appropriate to enable us to render this opinion.  We have made such legal and
factual determinations as we have deemed relevant.

         Based upon our examination and consideration of the foregoing,  subject
to the comments,  assumptions,  exceptions,  qualifications  and limitations set
forth below, we are of the opinion that:

     1.   upon  filing  with the  Delaware  Secretary  of State of the  proposed
          Certificate of  Incorporation  and  Certificate of  Domestication  and
          Certificate of  Discontinuance  by the Director of the Canada Business
          Corporations Act, in the form contained


                                                     5(a)-1

<PAGE>

           as exhibits to the Prospectus,  the Company will become a corporation
           duly organized, validly existing and  in good standing under the laws
           of the State of Delaware; and

     2.   upon  domestication  of the  Company  as a Delaware  corporation,  the
          shares of the Delaware corporation to be issued to the shareholders of
          the Company will be duly  authorized,  validly issued,  fully paid and
          non-assessable securities of the Delaware corporation.

         We hereby  consent to the  filing of this  opinion as an exhibit to the
Registration Statement and to reference being made to our firm under the caption
"Legal  Matters" in the Prospectus.  In giving this consent,  this firm does not
thereby  admit  that it comes into the  category  of  persons  whose  consent is
required under Section 7 of the  Securities Act or the rules and  regulations of
the Commission promulgated thereunder.

                                                    Sincerely yours,

                                                    JENKENS & GILCHRIST,
                                                    A Professional Corporation


                                                    By:
                                                       -------------------------
                                                       Donald W. Brodsky
                                                       Authorized Signatory on
                                                       Behalf of the Corporation



                                                     5(a)-2



                                  EXHIBIT 8(a)


BURNET, DUCKWORTH & PALMER LAW FIRM

Denbury Resources Inc.
17304 Preston Road, Suite 200
Dallas, Texas  75252

Dear Sirs:

Re:      Form S-4 Registration Statement under the Securities Act of 1933 of 
         Denbury Resources Inc. ("Denbury")

Attached  hereto as  Schedule  "A" is our  opinion as to the  Material  Canadian
Federal  Income Tax  Considerations  generally  applicable  to  Denbury  and its
shareholders of Denbury's change of corporate domicile and merger.  Such opinion
is subject to the comments and qualifications specifically referenced therein.

We  hereby  consent  to  the  filing  of  this  opinion  as an  exhibit  to  the
Registration statement and to reference being made to our firm under the caption
"Legal  Matters" and "Moving the Corporate  Domicile-Material  Canadian  Federal
Income Tax  Consequences  of the Move of  Corporate  Domicile and Merger" in the
Prospectus.

BURNET, DUCKWORTH & PALMER




                                                       1400, 350 - 7 Avenue S.W.
                                                        Calgary, Alberta T2P 3N9
                                                           Phone: (403) 260-0100
                                                             Fax: (403) 260-0332
                                                                  www.bdplaw.com

                                                Frank L. Burnet Q.C. (1890-1982)
                                               Thomas J. Duckworth Q.C., Counsel


                                    8(a) - 1

<PAGE>
                                   Schedule A

Material  Canadian  Federal  Income Tax  Consequences  of the Move of  Corporate
Domicile and Merger

     In the opinion of Burnet,  Duckworth & Palmer, Canadian counsel to Denbury,
the  following  is a  summary  of  the  material  Canadian  federal  income  tax
considerations  under the Income Tax Act (Canada),  the "Canadian Tax Act", with
respect to the move generally  applicable to Denbury and to you if, for purposes
of the Canadian Tax Act, hold your shares of Denbury  Canada's common shares and
will hold your Denbury Delaware common stock as capital property and who deal at
arm's length with Denbury. This opinion does not apply to you if you are or will
be a foreign affiliate of any person resident in Canada, or to whom Denbury will
be a foreign affiliate following continuation within the meaning of the Canadian
Tax  Act.  This  opinion  is also not  applicable  to a  corporation  which is a
"specified  financial  institution" or to whom the mark-to-market  provisions of
the Canadian Tax Act otherwise apply.

     Shares will  generally be considered  to be capital  property to you unless
such shares are held in the course of carrying on a business or are  acquired in
a transaction  considered to be an adventure in the nature of trade.  You should
consult your own tax advisors  regarding whether you hold your shares of Denbury
Canada's common shares as capital  property and will hold your Denbury  Delaware
common  stock as capital  property  for the purposes of the Canadian Tax Act. If
you are  resident  in Canada  and your  shares  might not  otherwise  qualify as
capital property,  you may be entitled to obtain this qualification by making an
irrevocable election under Subsection 39(4) of the Canadian Tax Act prior to the
continuance.  If you do not hold your  shares as  capital  property,  you should
consult your own tax advisors regarding their particular circumstances.

     This  opinion is based on the current  provisions  of the Canadian Tax Act,
the  regulations  thereunder,  the  Canada-United  States Income Tax Convention,
1980, as amended, the "Tax Treaty",  and counsel's  understanding of the current
administrative  practices  published  by  Revenue  Canada,  Customs,  Excise and
Taxation:  "Revenue Canada".  This opinion takes into account specific proposals
to amend the Canadian Tax Act and regulations publicly announced by the Minister
of Finance prior to the date of the Proxy Statement/Prospectus, collectively the
"Tax  Proposals",  and assumes that all Tax  Proposals  will be enacted in their
present form. However, no assurances can be given that the Tax Proposals will be
enacted  in their  present  form.  This  opinion  does not take into  account or
anticipate  any  other  changes  in the  law,  nor  does  it take  into  account
provincial,  territorial  or foreign income tax  legislation or  considerations,
which may differ from the Canadian federal income tax  considerations  described
herein.  No ruling has been  obtained  from  Revenue  Canada to confirm  the tax
consequences of any of these transactions.

     These opinions are based on the assumptions that shares of Denbury continue
to be listed on a stock exchange which is prescribed for the purposes of the Tax
Act, and Denbury Canada common shares and the Denbury  Delaware common stock may
not  reasonably  be considered  to derive their value,  directly or  indirectly,
primarily from portfolio  investment in shares,  debt,  commodities or any other
similar properties.

     This  summary  does not  discuss all  aspects of  Canadian  federal  income
taxation  that may be relevant to you. You should  consult your own tax advisors
with respect to the tax  consequences  of these  transactions in your particular
circumstances.

                                    8(a) - 2
<PAGE>

     Taxation of the Company.  Upon the  continuance,  Denbury will be deemed to
have disposed of all of its property for fair market value  immediately prior to
the  continuance.  Denbury  will be subject to tax under the Canadian Tax Act on
any income and net  taxable  capital  gains that  result.  Denbury  will also be
subject to an additional  tax at the rate of five percent on the amount by which
the fair market  value of  Denbury's  assets,  net of  liabilities,  exceeds the
paid-up capital of the Denbury's issued and outstanding shares.  However, if one
of the main reasons for Denbury  changing its residence to the United States was
to reduce the amount of such  additional  tax or Canadian  withholding  tax, the
rate of such tax would be 25  percent.  Denbury  will not be  resident in Canada
after the  continuance  for the purposes of the Canadian Tax Act. The management
of Denbury,  in consultation with some of its advisors,  has reviewed  Denbury's
assets, liabilities and paid-up capital and has advised counsel that no Canadian
federal taxes should be due and payable by Denbury under the Canadian Tax Act as
a result of the  continuance.  Based upon key  representations  made by Denbury,
counsel is of the opinion  that no Canadian tax  liability  will result from the
continuance. The representations of Denbury which this opinion is based are that
the fair market value of Denbury's  assets is less than the  aggregate  value of
the paid-up capital of all of Denbury's issued and outstanding shares and all of
the  liabilities  of Denbury,  and the deemed  disposition  of all of  Denbury's
assets at fair  market  value upon the  continuance  will not  create  income in
excess of the Canadian tax deductions available to Denbury.

     Denbury's  representations  are  based on the  trading  value of  Denbury's
securities  and the  price at which  securities  are to be  issued  to TPG,  and
counsel  can express no opinion on matters of factual  determination.  The facts
underlying  Denbury's  assumptions  and conclusions may also change prior to the
effective date of the  continuance.  Denbury has not applied to Canadian federal
tax  authorities  for a ruling as to the  amount of  federal  taxes  payable  by
Denbury under the Canadian Tax Act as a result of the  continuance  and does not
intend to apply for such a ruling given the factual nature of the determinations
involved.  It is possible  that the Canadian  federal tax  authorities  will not
accept the valuations or the positions that Denbury has adopted. Accordingly, it
is possible that the Canadian  federal tax  authorities  will conclude after the


                                    8(a) - 3

<PAGE>

effective date of the continuance  that Canadian federal taxes are due under the
Canadian Tax Act as a result of the continuance.

     Taxation of Shareholders  Resident in Canada.  The following portion of the
opinion  applies to you if you are  resident  in Canada for the  purposes of the
Canadian Tax Act.

     You will not be considered  to have disposed of your Denbury  Canada common
shares or to have  realized  a taxable  capital  gain or loss  solely due to the
continuance.  The continuance will also have no effect on the adjusted cost base
to you of your Denbury Canada common shares.

     Following the continuance,  dividends  received by you on shares of Denbury
Delaware  common stock will be included in computing  income and will  generally
not be deductible if you are a corporation,  and, if you are an individual, such
dividends  will not receive  the  gross-up  and  dividend  tax credit  treatment
generally applicable to dividends on shares of taxable Canadian corporations.

     Also,  following the  continuance,  shares of Denbury Delaware common stock
will be a qualified  investment for trusts  governed by deferred  profit sharing
plans,   registered   retirement  saving  plans  and  registered  income  funds,
collectively  "Deferred  Income Plans",  provided such shares remain listed on a
prescribed  stock  exchange.  Such  shares  will be foreign  property  after the
effective date of the continuance,  and accordingly,  the holding of such shares
by Deferred Income Plans or by other tax-exempt  entities  including  registered
investments  and  registered  pension  plans may subject such holders to penalty
taxes under the Canadian Tax Act.  However,  these holders of Denbury  shares at
the time of the continuance  may be entitled to avail  themselves of a provision
of the  Canadian  Tax Act to  eliminate  such  penalty  tax for up to 24  months
following  the  continuance.  This permits  Deferred  Income Plans and other tax
exempt  persons to either  dispose  of their  shares on a orderly  basis,  or to
re-balance  their  portfolios  to fall within the limits  placed in ownership of
"foreign property".  Such holders are urged to contact their own tax advisors to
determine the potential applicability of such penalty taxes to them.

     Taxation  of  Dissenting  Shareholders.   Pursuant  to  the  administrative
practices  of Revenue  Canada,  the amount paid to you if you dissent  should be
treated as proceeds of your common shares.  Accordingly,  you would  recognize a
capital gain, or a capital loss, to the extent that the amount received,  net of
any reasonable costs of disposition, exceeds, or is less than, the adjusted cost
base of such holder's common shares. If you are a corporation,  any capital loss
arising on the  disposition  of common  shares may in certain  circumstances  be
reduced by the amount of any  dividends  which have been received on such share,
and analogous  rules apply to a partnership or trust of which a corporation is a
member or  beneficiary.  You will be required to include  three-quarters  of any
capital gain in computing your income for purposes of the Canadian Tax

                                    8(a) - 4

<PAGE>

Act and will be  entitled  to deduct  three-quarters  of any  capital  loss only
against taxable capital gains in accordance with the Canadian Tax Act.

     Taxation of Shareholders Not Resident in Canada.  The following  portion of
this summary applies to you if for purposes of the Canadian Tax Act you:

     o  are not  resident  or deemed to be  resident  in Canada at any time when
        they held or hold Denbury Canada common shares;

     o  do not use or  hold  and are not  deemed  to use or hold  their  Denbury
        Canada  common shares in the course of carrying on a business in Canada;
        or

     o  carry on an insurance  business in Canada and  elsewhere,  and establish
        that Denbury Canada common shares are "designated insurance property".

     You will not be considered  to have disposed of your Denbury  Canada common
shares or to have  realized  a taxable  capital  gain or loss  solely due to the
continuance.  The continuance will also have no effect on the adjusted cost base
of  your  Denbury  Canada  common  shares.  After  the  effective  date  of  the
continuance,  dividends  received by a shareholder  on Denbury  Delaware  Common
stock will not be subject to Canadian withholding tax.

     Provided  that a  Denbury  Canada  common  share is not  "taxable  Canadian
property"  to you at the  time of  disposition  of such  share,  you will not be
subject to Canadian tax on any capital gain arising by reason of the disposition
of  such  Denbury  Canada  common  share.   After  the  effective  date  of  the
continuance,  based on the  present  activities  of  Denbury  Delaware,  Denbury
Delaware  Common stock will not  generally be "taxable  Canadian  property" to a
shareholder at any particular time.

     Pursuant to the administrative practices of Revenue Canada, the amount paid
to you if you dissent should be treated as proceeds of disposition of his or her
Denbury Canada common shares. Provided that such shares are not taxable Canadian
property for the purposes of the Canadian Tax Act, such proceeds of  disposition
will not be subject to Canadian tax. You should consult your own tax advisors in
this regard.

                                    8(a) - 5




                                  EXHIBIT 8(b)

                               Jenkens & Gilchrist
                 A P R O F E S S I O N A L C O R P O R A T I O N

                                                               AUSTIN, TEXAS
                                 1100 Louisiana               (512) 499-3800
                                   Suite 1800
                              Houston, Texas 77002            DALLAS, TEXAS
                                                              (214) 855-4500
                                 (713) 951-3300
                            Telecopier (713) 951-3314    LOS ANGELES, CALIFORNIA
                                                              (310) 820-8800
WRITER'S DIRECT DIAL NUMBER                                               
    Andrius R. Kontrimas                                    SAN ANTONIO, TEXAS
     (713) 951-3303                                           (210) 246-5000
                                   March 2, 1999
                                                             WASHINGTON, D.C.
                                                              (202) 326-1500

Denbury Resources Inc.                                        
17304 Preston Road, Suite 200                                 
Dallas, Texas  75252

Ladies and Gentlemen:

     We have  acted  as  counsel  to  Denbury  Resources,  Inc.,  a  corporation
constituted  under the Canada  Business  Corporations  Act (the  "Company"),  in
connection   with  the   domestication   of  the  Company  into   Delaware  (the
"Continuation")  and the  subsequent  liquidation  of Denbury  Management,  Inc.
("DMI") into the resulting Delaware  corporation ("DRI Delaware"),  as described
in the Form S-4  registration  statement  filed with the Securities and Exchange
Commission (the  "Commission") on December 23, 1998 (as thereafter  amended from
time  to  time  and  together  with  all  exhibits  thereto,  the  "Registration
Statement"). Except as otherwise indicated,  capitalized terms used herein shall
have the meanings assigned to them in the Registration Statement.

     Set forth below are our opinions and the  assumptions  and  documents  upon
which we have relied in rendering our opinions.

          A. Documents Reviewed

          In connection  with the opinions  rendered below, we have reviewed and
     relied upon the following documents:

               1. the Registration Statement,

               2. the Merger Agreement,

               3. the Certificate of the Company attached hereto as Exhibit "A",
          and

               4.  such  other   documents  as  we  have  deemed   necessary  or
          appropriate for purposes of this opinion.
  

                                       
                                    8(b) - 1

<PAGE>

                               Jenkens & Gilchrist
                 A P R O F E S S I O N A L C O R P O R A T I O N


Denbury Resources, Inc.
March 2, 1999
Page 2



          B. Assumptions

          In connection with the opinions rendered below, we have assumed:

               1.  that all  signatures  on all  documents  submitted  to us are
          genuine,   that  all  documents  submitted  to  us  as  originals  are
          authentic,  that all documents submitted to us as copies are accurate,
          that all  information  submitted to us is accurate and  complete,  and
          that all  persons  executing  and  delivering  originals  or copies of
          documents  examined by us are competent to execute and/or deliver such
          documents; and

               2.  that the  Continuation,  Merger  and the  other  transactions
          specified in the Registration  Statement to be effected on or prior to
          the  Closing  Date  will  be  consummated  as   contemplated   in  the
          Registration  Statement and without  waiver of any material  provision
          thereof.

          C. Opinions

          Based solely upon the documents and assumptions  set forth above,  and
     conditioned  upon  the  initial  and  continuing  accuracy  of the  factual
     representations  set forth in the  Certificate as of the date hereof and as
     of the date of the effective times of the  Continuation,  it is our opinion
     that:

               (a) the Continuation will be a reorganization  within the meaning
          of Section 368(a) of the Code; and

               (b)  the  descriptions  of the  law  and  the  legal  conclusions
          contained in the  Registration  Statement under the caption  "Material
          United States Federal Income Tax  Consequences  to Shareholders of the
          Continuance and the Merger" and "Material United States Federal Income
          Tax  Consequences  to Company of the  Continuation  and the Merger" as
          they  relate to the  Continuation  and the Merger  are  correct in all
          material respects and that the discussion thereunder fairly summarizes
          the United States federal income tax  consequences of the Continuation
          and the Merger  that are likely to be  material to the Company and the
          U.S. Shareholders and non-U.S. Shareholders of the Company.

          D. Limitations

               1. Except as otherwise indicated,  the opinions contained in this
          letter  are  based  upon  the Code and its  legislative  history,  the
          Treasury  regulations   promulgated  thereunder  (the  "Regulations"),
          judicial decisions,  and current  administrative rulings and practices
          of the Internal Revenue Service,  all as in effect on the date of this
          letter.  These  authorities may be amended or revoked at any time. Any
          such  changes  may  or  may  not  be   retroactive   with  respect  to
          transactions  entered into or contemplated prior to the effective date
          thereof and could  significantly alter the conclusions reached in this
          letter. There is no assurance
                                          
                                    8(b) - 2

<PAGE>

                               Jenkens & Gilchrist
                 A P R O F E S S I O N A L C O R P O R A T I O N

Denbury Resources, Inc.
March 2, 1999
Page 3

          that legislative,  judicial, or administrative  changes will not occur
          in the future. We assume no obligation to update or modify this letter
          to  reflect  any  developments  that may occur  after the date of this
          letter.

               2. The opinions  expressed herein represent  counsel's best legal
          judgment and are not binding upon the Internal  Revenue Service or the
          courts and are  dependent  upon the accuracy and  completeness  of the
          documents we have reviewed under the  circumstances,  the  assumptions
          made and the factual representations contained in the Certificate.  To
          the extent that any of the factual  representations  provided to us in
          the  Certificate  is with  respect to matters set forth in the Code or
          the  Regulations,  we have reviewed with the  individuals  making such
          factual  representations  the  relevant  portions  of the Code and the
          applicable   Regulations  and  are  reasonably   satisfied  that  such
          individuals  understand such provisions and are capable of making such
          factual representations.  We have made no independent investigation of
          the facts  contained in the documents and assumptions set forth above,
          the  factual  representations  set  forth  in the  Certificate  or the
          Registration Statement. No facts have come to our attention,  however,
          that would cause us to question the accuracy and  completeness of such
          facts or documents  in a material  way.  Any  material  inaccuracy  or
          incompleteness   in   these   documents,    assumptions   or   factual
          representations  (whether made by the Company) could adversely  affect
          the opinions stated herein.

               3. We are expressing  opinions only as to those matters expressly
          set forth in Section C above.  No opinion should be inferred as to any
          other  matters,  including  any other  transactions  described  in the
          Registration  Statement.  This  opinion  does not  address the various
          state,  local or foreign  tax  consequences  that may result  from the
          Continuation or Merger. In addition, no opinion is expressed as to any
          federal income tax consequence of the  Continuation or Merger,  except
          as specifically  set forth herein,  and this opinion may not be relied
          upon except with respect to the  consequences  specifically  discussed
          herein.

               4. This  opinion  letter is issued for your  benefit and the U.S.
          Shareholders  and  non-U.S.  Shareholders  of the Company and no other
          person or entity may rely hereon without our express written  consent.
          This  opinion  letter may be filed as an  exhibit to the  Registration
          Statement.  Furthermore,  we  consent  to the  reference  to Jenkens &
          Gilchrist,  a  Professional  Corporation,  under the  captions  "Legal
          Matters"  and "United  States  Federal  Income Tax  Consequences."  In
          giving this  consent,  we do not thereby  admit that we are within the
          category of persons whose  consent is required  under section 7 of the
          Securities  Act of 1933, as amended,  or the rules and  regulations of
          the Commission promulgated thereunder.

                                                                            


                                                                           
                                    8(b) - 3

<PAGE>

                               Jenkens & Gilchrist
                 A P R O F E S S I O N A L C O R P O R A T I O N


Denbury Resources, Inc.
March 2, 1999
Page 4


                                   Very truly yours,
                       
                                   JENKENS & GILCHRIST,
                                   a Professional Corporation



                                   By:   
                                      ------------------------------------------
                                      Andrius R. Kontrimas, Authorized Signatory


ARK/bn


                                    8(b) - 4



                                  EXHIBIT 23(a)

                        Consent of Deloitte & Touche, LLP

We  consent  to the  incorporation  by  reference  in this  Amendment  No.  2 to
Registration  Statement No.  333-69577 of Denbury  Resources Inc. on Form S-4 of
our reports dated February 19, 1999 (which  express an  unqualified  opinion and
for U.S. Readers had a Canada-U.S.  reporting difference which would require the
addition of an explanatory  paragraph (following the opinion paragraph) relating
to the Company's ability to continue as a going concern) appearing in the Annual
Report on Form 10-K of Denbury  Resources  Inc. for the year ended  December 31,
1998, and to the reference to us under the heading  "Experts" in the Prospectus,
which is part of such Registration Statement.


Deloitte & Touche LLP



Chartered Accountants
Calgary, Alberta

March 4, 1999





                                  Exhibit 23(d)

                                February 26, 1999


Mr. William E. Gross
Denbury Management, Inc.
17304 Preston Road, Suite 200
Dallas, Texas  75252

Dear Mr. Gross:

          In  accordance  with your  request,  we have  estimated the proved and
probable  reserves and future  revenue,  as of December 31, 1998, to the Denbury
Management,  Inc. (DMI)  interest in certain oil and gas  properties  located in
Louisiana,   Mississippi,   Ohio,  and  Texas  as  listed  in  the  accompanying
tabulations.  This report has been prepared using  constant  prices and costs as
set forth in this letter.  For the proved reserves,  this report conforms to the
guidelines of the Securities and Exchange Commission (SEC). However, inasmuch as
the SEC does not  recognize  probable  reserves,  the  sections  of this  report
dealing with such reserves should not be used in filings with the SEC.

         As presented in the accompanying summary projections,  Tables I through
V, we estimate the net reserves and future net revenue to the DMI  interest,  as
of December 31, 1998, to be:

<TABLE>
<CAPTION>

                                         Net Reserves                            Future Net Revenue
                              ----------------------------------      -----------------------------------------
                                    Oil                Gas                                      Present Worth
        Category                 (Barrels)            (MCF)                 Total                  at 10%
- -------------------------     ---------------    ---------------      ------------------      -----------------
<S>                                <C>                <C>               <C>                     <C>            
Proved Developed
   Producing                       10,961,908         19,505,074        $     78,347,000        $    64,250,600
   Non-Producing                    9,395,088         25,489,761              75,771,900             42,660,300
Proved Undeveloped                  7,892,514          3,807,871              26,621,000              8,108,400
                              ---------------    ---------------      ------------------      -----------------

     Total Proved                  28,249,510         48,802,706        $    180,739,900        $   115,019,300
                              ===============    ===============      ==================      =================
     Probable (1)                  23,095,457         62,244,431             177,599,500             82,690,500
                              ===============    ===============      ==================      =================
<FN>
(1)  These reserves are not risk weighted.
</FN>
</TABLE>



         The oil reserves  shown  include crude oil,  condensate,  and gas plant
liquids.  Oil volumes are expressed in barrels which are equivalent to 42 United
States  gallons.  Gas volumes are 


                                                   23(d)-1

<PAGE>

expressed in thousands of standard cubic feet (MCF) at the contract  temperature
and pressure bases.

         As shown  in the  Table  of  Contents,  this  report  includes  summary
projections  of reserves  and revenue for each state by reserve  category  along
with  one-line  summaries  of  reserves,  economics,  and  basic  data by lease.
Supplemental  data  summaries  are also  included by reserve  category  for each
state.  For the  purposes of this report,  the term  "lease"  refers to a single
economic projection.

         The estimated  reserves and future revenue shown in this report are for
proved developed producing, proved developed non-producing,  proved undeveloped,
and probable reserves.  No study was made to determine whether possible reserves
might be  established  for these  properties.  This  report does not include any
value which could be attributed to interests in undeveloped acreage beyond those
tracts for which undeveloped reserves have been estimated.

         Future gross  revenue to the DMI  interest is prior to deducting  state
production  taxes and ad valorem  taxes.  Future net revenue is after  deducting
these  taxes,  future  capital  costs,  and  operating   expenses,   but  before
consideration  of federal income taxes. In accordance  with SEC guidelines,  the
future  net  revenue  has been  discounted  at an annual  rate of 10  percent to
determine its "present worth." The present worth is shown to indicate the effect
of time on the  value of money and  should  not be  construed  as being the fair
market value of the properties.

         For the purposes of this report,  a field  inspection of the properties
has not been  performed  nor has the  mechanical  operation  or condition of the
wells and their  related  facilities  been  examined.  We have not  investigated
possible  environmental  liability  related to the  properties;  therefore,  our
estimates  do not include any costs which may be incurred  due to such  possible
liability.  Also,  our  estimates do not include any salvage value for the lease
and well equipment nor the cost of abandoning the properties.

         Oil prices used in this report are based on either a December  31, 1998
NYMEX West Texas Intermediate spot price of $12.05 per barrel, adjusted by lease
for gravity,  transportation  fees,  and regional  price  differentials,  or the
contract price.  For the Apollo,  Heidelberg,  Sandersville,  and South Thompson
Creek  Fields,  oil prices are held  constant at current  contract  floor prices
until  contract  expiration.  These  prices are then reduced to the December 31,
1998 NYMEX West Texas Intermediate spot price of $12.05 per barrel,  adjusted by
lease for gravity,  transportation fees, and regional price  differentials,  and
held constant  thereafter.  All other oil prices are held constant in accordance
with SEC  guidelines.  The  natural gas  liquids  price used for Eucutta  Field,
Mississippi,  is $6.50 per barrel and is held  constant in  accordance  with SEC
guidelines.

                                                   23(d)-2

<PAGE>


         Gas prices used in this report are based on a December 1998 NYMEX Henry
Hub  natural  gas  settlement  price of $2.15 per MMBTU,  adjusted  by lease for
transportation fees, BTU content, and regional price differentials. These prices
are held constant in accordance with SEC guidelines.

         Lease and well operating  costs are based on operating  expense records
of DMI. For non-operated  properties,  these costs include the per-well overhead
expenses allowed under joint operating  agreements along with costs estimated to
be incurred at and below the district and field levels. As requested,  lease and
well operating costs for the operated  properties  include only direct lease and
field level costs.  Headquarters general and administrative overhead expenses of
DMI are not  included.  Lease  and well  operating  costs are held  constant  in
accordance  with SEC  guidelines.  Capital  costs are  included as required  for
workovers, new development wells, and production equipment.

         We have  made no  investigation  of  potential  gas  volume  and  value
imbalances which may have resulted from overdelivery or underdelivery to the DMI
interest. Therefore, our estimates of reserves and future revenue do not include
adjustments for the settlement of any such imbalances; our projections are based
on DMI receiving its net revenue  interest  share of estimated  future gross gas
production.

         The reserves  included in this report are estimates only and should not
be  construed  as  exact  quantities.  They  may or may  not  be  recovered;  if
recovered, the revenues therefrom and the costs related thereto could be more or
less than the estimated amounts. A substantial portion of these reserves are for
behind  pipe  zones,  undeveloped  locations,  and  producing  wells  that  lack
sufficient  production  history  upon  which  performance-related  estimates  of
reserves  can be based.  Therefore,  these  reserves  are based on  estimates of
reservoir  volumes and  recovery  efficiencies  along with  analogies to similar
production.  As such reserve  estimates are usually subject to greater  revision
than  those  based  on  substantial  production  and  pressure  data,  it may be
necessary  to revise  these  estimates  up or down in the  future as  additional
performance  data become  available.  The sales rates,  prices  received for the
reserves,  and  costs  incurred  in  recovering  such  reserves  may  vary  from
assumptions   included  in  this  report  due  to   governmental   policies  and
uncertainties of supply and demand.  Also, estimates of reserves may increase or
decrease as a result of future operations.

         In evaluating the  information at our disposal  concerning this report,
we have  excluded  from our  consideration  all  matters  as to  which  legal or
accounting,  rather  than  engineering  and  geological,  interpretation  may be
controlling.   As  in  all  aspects  of  oil  and  gas  evaluation,   there  are
uncertainties inherent in the interpretation of engineering and geological data;
therefore,  our  conclusions  necessarily  represent only informed  professional
judgments.

         The titles to the  properties  have not been  examined  by  Netherland,
Sewell & Associates,  Inc.,  nor has the actual degree or type of interest owned
been independently  confirmed. The

                                                   23(d)-3

<PAGE>

data used in our estimates were obtained from Denbury  Management,  Inc.;  other
interest owners;  various operators of the properties;  and the  nonconfidential
files of Netherland, Sewell & Associates, Inc. and were accepted as accurate. We
are independent petroleum engineers,  geologists,  and geophysicists;  we do not
own an interest in these properties and are not employed on a contingent  basis.
Basic geologic and field  performance  data together with our  engineering  work
sheets are maintained on file in our office.



                                                  Very truly yours,





DMA:EIB




                                                   23(d)-4





                                  EXHIBIT 99.2

                               TPG PARTNERS, L.P.
                              TPG PARALLEL I, L.P.
                                 201 Main Street
                                   Suite 2420
                             Fort Worth, Texas 76102

                                  March 1, 1999


Denbury Resources Inc.
17204 Preston Road
Suite 200
Dallas, Texas 75252

         RE: Termination of Securities Purchase Agreement

Ladies and Gentlemen:

         Reference is  made to  the Securities  Purchase Agreement, dated  as of
November 13, 1995 between TPG  Partners,  L.P.  and Denbury  Resources  Inc. (as
successor  in  interest  to Newscope  Resources  Ltd.),  as amended by the First
Amendment to Securities Purchase Agreement,  dated as of December 21, 1995 among
TPG  Partners,  L.P.,  TPG  Parallel I, L.P.  and  Denbury  Resources  Inc.  (as
successor in interest to Newscope Resources Ltd.) (such agreement as so amended,
the "Securities Purchase Agreement").

         This letter confirms our understanding and agreement that, effective as
of the closing under the Stock Purchase  Agreement dated as of December 16, 1998
between  Denbury  Resources  Inc.  and TPG Partners  II,  L.P.,  the  Securities
Purchase Agreement shall terminate and cease to have any force or effect. Please
acknowledge   your   confirmation  of  this   understanding   and  agreement  by
countersigning  and  returning  to us the  enclosed  copy of this  letter  where
indicated below.

                                Very truly yours,

                                TPG PARTNERS, L.P.
                                By:  TPG GenPar, L.P., its general partner
                                     By: TPG Advisors, Inc., its general partner

                                     By: ___________________________________
                                         Name:  William S. Price, III
                                         Title:   Vice President

                                TPG PARALLEL II, L.P.
                                By:  TPG GenPar, L.P., its general partner
                                     By: TPG Advisors, Inc., its general partner

                                     By: ___________________________________
                                         Name:  William S. Price, III
                                         Title:   Vice President


Confirmed and agreed:

DENBURY RESOURCES, INC.

By:__________________________________
Name:  Phil Rykoek
Title: Chief Financial Officer



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