Top Banner
RAM Energy Resources, Inc. October 6, 2008 TM IPAA 2008 OGIS San Francisco
22

RAM Energy Resources, Inc.

Jan 12, 2016

Download

Documents

Ahmed Akrout

TM. RAM Energy Resources, Inc. IPAA 2008 OGIS San Francisco. October 6, 2008. Disclosure Statement. - PowerPoint PPT Presentation
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
  • RAM Energy Resources, Inc.

    October 6, 2008TMIPAA 2008 OGIS San Francisco

    TM

    Disclosure StatementThis document contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical fact, including, without limitation, statements that address estimates of RAMs proved reserves of oil, gas and natural gas liquids, its derivative positions, the impact of derivatives, exploration activities, capital spending, borrowing availability, financial position, business strategy, managements objectives, future operations, and industry conditions, are forward-looking statements. Although RAM believes that the expectations reflected in such forward-looking statements are reasonable, RAM can give no assurance that such expectations will prove to be correct. Important factors that could cause actual results to differ materially from RAMs expectations (Cautionary Statements) include, without limitation, the actual quantities of RAMs oil and natural gas reserves, future production levels, future prices and demand for oil and natural gas, the results of RAMs future exploration and development activities, future operating, development costs and future acquisitions, the effect of existing and future laws and governmental regulations (including those pertaining to the environment), the continued availability of capital and financing, and the political and economic climate of the United States as well as risk factors listed from time to time in our reports and documents filed with the SEC. All subsequent written and oral forward-looking statements attributable to RAM, or persons acting on RAMs behalf, are expressly qualified in their entirety by the Cautionary Statements.

    TM

    Second Quarter 2008 Highlights Four wells drilled on the companys North Texas Barnett Shale properties during the last several months recently began producing during August, adding partially to production in the third quarter and fully to production in fourth quarter 2008;

    RAM expanded its position in the companys West Virginia Devonian Shale play with the purchase of a 14 mile pipeline, 6,000 acres of leases and approximately one billion cubic feet of natural gas reserves;

    Also in West Virginia, RAM has executed a letter of intent with another operator in the area to evaluate the potential productivity of Devonian Shale in an area covering approximately 22,000 acres of jointly owned leases north of the Kanawha River in RAMs Bug Run area;

    Production guidance for the second half of 2008 targeting production growth of two to three percent above that of the first half of the year currently remains intact, in spite of shut-in production experienced in the third quarter due to electrical power outages resulting from hurricanes Gustav and Ike which affected the companys South Texas and Louisiana properties.

    TM

    Company Overview- Areas of Operation= Rig under contractEast Texas

    TM

    2008 Non-Acquisition Capital ExpenditureBudget by Economic Risk (1) Development: Activity targeting primarily conventional proved undeveloped reserves aimed at conversion to proved developed producing status.(2) Exploitation: Activity targeting shale plays known to be hydrocarbon bearing. Principal project risk is the ability to establish commercial development.(3) Exploration: Activity targeting discovery of reserves from previously untested formations with significant geological and commercial risk present. $80 Million

    Chart1

    47.8

    26.4

    5.8

    Budget

    RAM Energy Resources, Inc.

    2008 Non-Acquisition Capital Budget

    No. of% of

    Drlg Wells$MMTotal

    Summary80.0

    Drilling Wells8358.673

    Recompletions/Land/Other12.916

    Exploration3.54

    Capitalized G&G5.06

    FieldNo. of Drlg Wells$MM

    North Texas7.59

    Drilling Wells416.9

    Electra/Burkburnett365.0

    Boonsville10.5

    Hutchinson41.4

    Recompletions0.6

    Oklahoma7.59

    Drilling Wells124.9

    NE Fitts83.2

    Allen31.2

    Jesse10.5

    Waterflood/Workovers2.6

    South Texas19.024

    Drilling Wells816.1

    LaCapita49.6

    West Lissie22.8

    New Taiton23.7

    Land/Maintenance2.9

    Barnett Shale10.013

    Drilling Wells77.8

    Devon33.1

    EOG32.0

    RAM12.8

    Bosque Completion1.0

    Seismic1.2

    Louisiana8.511

    Drilling Wells17.9

    Land/Maintenance0.6

    Appalachian19.024

    Drilling Wells1415.0

    Pipeline2.0

    Land2.0

    Risk

    Development (1)47.8

    Exploitation (2)26.4

    Exploration (3)5.8

    Development (1)Exploitation (2)Exploration (3)Total

    RAM

    E/B5.00.00.05.0

    Boonsville0.50.00.00.5

    Hutchinson1.40.00.01.4

    BShale-Devon3.10.00.03.1

    BShale-EOG0.02.00.02.0

    BShale-Devon0.02.80.02.8

    Recompletions0.60.00.00.6

    Crockett0.00.01.01.0

    Unallocated0.00.01.31.3

    Osage0.00.02.02.0

    Reeves0.00.00.50.5

    G&G2.40.00.02.4

    RAM Total13.04.84.822.6

    Ascent

    BShale0.00.01.01.0

    South Texas19.00.00.019.0

    West Virgina0.019.00.019.0

    Oklahoma4.92.60.07.5

    Louisiana8.50.00.08.5

    G&G2.40.00.02.4

    Ascent Total34.821.61.057.4

    Grand Total47.826.45.880.0

    Risk

    0

    0

    0

    Budget by Drilling Risk

    TM

    Drilling Success Rate Remains High(2) Excluding wells in progress(1) Gross wells drilled as of September 10, 200898%93%(1)Total Wells Drilled1987- 2008ProducersDry HolesDrilling or CompletingTotalSuccess Ratio51693 506 58749(2) 16Wells DrilledYTD 2008(1)

    TM

    6 wells drilled and completedInventory of 18 PUD, 15 Probable, and 45 Possible locationsFive wells completed in La Copita (Vicksburg formation), combined average initial daily flow rate over 3.0 Mmcf/dField revitalization development project targeting Wilcox formation at 9,800 depth

    Wiese #1, completingThomas Trust #1, drillingIf successful these wells could expand inventory of projectsRemainder of 2008 drilling Heard #4 Garza Hitchcock #18 Brannan #7 Thomas Trust #1 RAM is operator with 100% Working Interest in most wells2008 CAPEX: $19.0 million, 20% of total PUD - Probable -Possible -18 1545South Texas Growth Driver (1)VicksburgWilcox_______________(1) Data as of September 2008

    TM

    27,700 gross (6,800 net) acres located in Core area and all held by production (1)85 square miles of existing seismic (2)Current Activity;- 20 producing wells1 well completing-Brown 2H- 30 future locations2008 CAPEX: $10 millionRAMs Barnett Shale operating areaUnconventional Resource - Barnett Shale Growth DriverCoreTier 1Tier 2Recently acquired acreage45 square miles of 3-D seismic acquired covering Tier 1 acreage and 40 square miles of 3-D seismic covering Tier 2 acreage(2) RAM also holds 26,267 gross (20,802 net) leasehold acres located in Tier 2

    TM

    Barnett Shale (Devon Area)- Growth DriverRawle-Burress Lease6 wells drilled YTD 20082 wells initiated production in 2Q084 wells initiated production in August 2008Approximately 3,500 gross (1,260 net) acresRAM WI = 36%

    T.L. Dickenson 1H ProducingEtta Burress 1-H ProducingBurress 1-H ProducingBurress 2-H ProducingRawle A 1-H ProducingRawle 4-H ProducingEtta Burress 5-H PUDBurress Unit 10-H PossT.L. Dickenson #2H ProducingT.L. Dickenson A #3-H ProducingRawle 6H PossRawle 5H PUDEtta Burress 6-H PUDBurress Unit 7-H ProbBurress Unit 3-H PUDEtta Burress 4-HEtta Burress 2-HMolloy U.A. "A" 1-H ProducingEtta Burress 3-H ProducingEtta Burress 4-H PUDT.L. Dickenson A 5H ProducingT.L. Dickenson A 4H ProducingProducing Wells (PDP): 14Drilling/awaiting comp: 0 Booked PUDs: 5Proposed: 0Probable/Possible: 3

    TM

    3 wells producing, 1 well completingReddell 2-H well proposed; 6,800 vertical depth and 2,200 lateral37 square miles of 3-D seismicAdditional 50 square miles underway for 2008Ongoing seismic review supports additional drilling locationsApproximately 23,500 gross acres (5,600 net)RAM WI = 24%Right to propose wellsIf EOG declines to participate, RAM can drill wells on a non-consent basisBarnett Shale (EOG Area) Growth DriverProducingAcquired 2006SeismicAshe 1HAshe C-1HBrown 2HDethloff 1HPermittingProposedReddell 2HCompleting

    TM

    West Virginia Growth DriverDevonian Shale PlayRAM Existing Wells Columbia Gas Transmission LineRAM New WellsRAM is operator with 100% Working Interest Approximately 53,000 gross (51,000 net) leasehold acres2008 CAPEX: $19.2 million; 12 wells scheduled4 wells drilled and testing1 well completing-JD&B Sturgeon 1-H1 well drilling-Donahue 1-H1 well permitteddrilling time 18 days; measured depth 6,400 including lateral of 2,500Over 500 potential future drilling locationsReserve potential between 450 Bcfe to 800 Bcfe based on comments from Equitable Resources and Cabot Oil & Gas

    Gas Gathering Pipeline and Newly Purchased AcreageBug RunGreen ParkCornstalk

    TM

    West Virginia Growth DriverDevonian Shale PlayRAM Existing WellsCabot Existing WellsRAM AcreageCabot AcreageRAM owned gathering systemHurricane Project Columbia Gas Transmission LineGas Gathering Pipeline and Newly Purchased acreage and reservesMaster MeterCabot WellMeadows A-1HCornstalkPOLYMER PLANT

    TM

    Newly purchased gathering systemRAM EnergypipelineWest Virginia Growth Driver Devonian Shale Play COLUMBIA gas pipelineOHIO River RAM Energy Drilled Wells RAM Energy Acreage Newly Purchased Acreage AMI Acreage RAM expanded positionPurchase of 14 mile pipelineallows greater control of production to end marketRAM controls 20 miles of gathering system in Cornstalk exploitation areaAdded 6,000 acres of leases adjoining RAM existing leasesAdded 1 Bcf natural gas reservesRAM signed letter of intent to create area of mutual interest (AMI) with offset operator to evaluate acreage in RAMs Bug Run area.

    AMI Line

    TM

    Mid-Year 2008 Proved ReservesProved reserves increase 6% at 6/30/08 to 41.8 MMBOE from year-end 2007 level of 39.4 MMBOEPV-10 increased 75% to $1.6 billion at mid-year compared to $912 million at year-end 2007Replaced 295% of 1H08 production of 1.3 MMBOEFinding cost of $10.09 per BOEProved reserve compositionPercentOil 19.3 MMBBL 46NGL 5.0 MMBBL 12Gas 105.4 Bcf 42 Total 100

    65% of total proved is proved developed

    TM

    Attractive Valuation vs. PeersPrice / NAV (1) (2) (3)(4)Represents most recent proved reserves and PV-10 value for peers. RAMs PV-10 value at 6/30/08Using PV10 of proved reserves at year-end 2007 for RAM, Price/NAV ration is .39XShare prices as of close 09/22/08.RAM shares outstanding adjusted to reflect exercise of 17.6 million warrants bringing total shares outstanding to approximately 78.6 million.

    Chart1

    0.8592704467

    1.9168006495

    2.0416132221

    0.6742260623

    1.0541333585

    0.6383185499

    0.719856793

    1.3840887343

    1.161038477

    0.9567019026

    0.1909832634

    Summary

    SUMMARY DETAIL

    TEV/TEV asTEV/ LTM

    Proved Reserves% ofTEV/Daily Prod.

    CompanySymbol($/BOE)PV 10LTM EBITDA(BOEPD)P/NAV

    RAM Energy Resources, Inc.RAME$11.8931%6.1x$89,8370.19x

    Arena ResourcesARD$30.8286%16.4x$358,0630.86x

    Brigham ExplorationBEXP$34.96157%7.7x$141,0711.92x

    Carrizo Oil & GasCRZO$26.58181%13.2x$164,0342.04x

    Parallel PetroleumPLLL$17.2776%6.8x$97,8460.67x

    Clayton WilliamsCWEI$28.27104%4.8x$79,1201.05x

    Goodrich PetroleumGDP$0.000%0.0x$00.00x

    GMX ResourcesGMXR$2.3028%2.8x$37,3610.00x

    Gulfport EnergyGPOR$19.2967%7.0x$121,6790.64x

    Petroquest EnergyPQ$0.000%0.0x$00.00x

    Swift EnergySFY$0.000%0.0x$00.00x

    St. Mary Land & ExplorationSM$16.5876%4.3x$59,7330.72x

    TXCO ResourcesTXCO$33.17128%7.5x$123,9461.38x

    MEAN$17.4475%5.9x$98,5710.77x

    MEDIAN$18.2876%5.8x$88,4830.70x

    Graph DB

    GRAPH DATABASE

    TEV/TEV asTEV/ LTM

    Proved Reserves% ofTEV/Daily Prod.

    CompanySymbol($/BOE)PV10LTM EBITDA(BOEPD)Price/NAV

    Arena ResourcesARD$30.82ARD86%ARD16.4xARD$358,063ARD0.86x

    Brigham ExplorationBEXP$34.96BEXP157%BEXP7.7xBEXP$141,071BEXP1.92x

    Carrizo Oil & GasCRZO$26.58CRZO181%CRZO13.2xCRZO$164,034CRZO2.04x

    Parallel PetroleumPLLL$17.27PLLL76%PLLL6.8xPLLL$97,846PLLL0.67x

    Clayton WilliamsCWEI$28.27CWEI104%CWEI4.8xCWEI$79,120CWEI1.05x

    GMX ResourcesGMXR$0.00GMXR0%GMXR0.0xGMXR$0GMXR0.00x

    Gulfport EnergyGPOR$19.29GPOR67%GPOR7.0xGPOR$121,679GPOR0.64x

    Petroquest EnergyPQ$0.00PQ0%PQ0.0xPQ$0PQ0.00x

    Swift EnergySFY$0.00SFY0%SFY0.0xSFY$0SFY0.00x

    St. Mary Land & ExplorationSM$16.58SM76%SM4.3xSM$59,733SM0.72x

    TXCO ResourcesTXCO$33.17TXCO128%TXCO7.5xTXCO$123,946TXCO1.38x

    Mean$18.81Mean79%Mean6.2xMean$104,136Mean1.16x

    Median$19.29Median76%Median6.8xMedian$97,846Median0.96x

    RAM Energy Resources, Inc.RAME$11.89RAME31%RAME6.1xRAME$89,837RAME0.19x

    Graphs

    GRAPHS

    EV / Proved Reserves (BOE)

    Graphs

    30.818447454

    34.9614886513

    26.5799846646

    17.2697496837

    28.2705462948

    19.2919536551

    16.5782743628

    33.1741982736

    22.9136201072

    26.5799846646

    11.8898290101

    Graph DB Ascending

    GRAPH DATABASE

    TEV/TEV asTEV/ LTM

    Proved Reserves% ofTEV/Daily Prod.

    CompanySymbol($/BOE)SymbolPV10SymbolLTM EBITDASymbol(BOEPD)SymbolPrice/NAV

    Arena ResourcesRAME$11.89RAME31%SFY0.0xSM$59,733RAME0.19x

    Brigham ExplorationSFY$0.00SFY0%SM4.3xSFY$0SFY0.00x

    Carrizo Oil & GasGMXR$2.30GPOR67%CWEI4.8xPQ$0SM0.72x

    Parallel PetroleumSM$16.58SM76%PQ0.0xCWEI$79,120GPOR0.64x

    Clayton WilliamsGPOR$19.29ARD86%TXCO7.5xTXCO$123,946ARD0.86x

    GMX ResourcesPLLL$17.27PLLL76%RAME6.1xRAME$89,837PLLL0.67x

    Gulfport EnergyTXCO$33.17TXCO128%BEXP7.7xPLLL$97,846TXCO1.38x

    Petroquest EnergyARD$30.82CWEI104%GPOR7.0xBEXP$141,071CWEI1.05x

    Swift EnergyCRZO$26.58BEXP157%PLLL6.8xGPOR$121,679BEXP1.92x

    St. Mary Land & ExplorationCWEI$28.27CRZO181%CRZO13.2xCRZO$164,034CRZO2.04x

    TXCO ResourcesBEXP$34.96GMXR28%ARD16.4xGMXR$37,361GMXR0.00x

    RAM Energy Resources, Inc.PQ$0.00PQ0%GMXR2.8xARD$358,063PQ0.00x

    EV as % of PV-10

    ARD

    BEXP

    CRZO

    PLLL

    CWEI

    GPOR

    SM

    TXCO

    Mean

    Median

    RAME

    0.8616699431

    1.5709150956

    1.8059760909

    0.7568196246

    1.0378889025

    0.6709314766

    0.7592861935

    1.278393808

    1.0024657776

    0.8616699431

    0.3111171924

    EV / LTM EBITDA

    ARD

    BEXP

    CRZO

    PLLL

    CWEI

    GPOR

    SM

    TXCO

    Mean

    Median

    RAME

    16.4086223604

    7.7361674091

    13.2184659358

    6.7886563638

    4.7997545359

    6.9791315136

    4.3258466859

    7.4712789396

    6.1570839767

    6.7886563638

    6.0928703536

    EV / LTM Daily Production (BOEPD)

    ARD

    BEXP

    CRZO

    PLLL

    CWEI

    GPOR

    SM

    TXCO

    Mean

    Median

    RAME

    358063.205673265

    141070.901577919

    164034.391454109

    97846.3183590868

    79119.8534027449

    121679.425531915

    59732.6643979342

    123946.422857143

    104135.743932192

    97846.3183590868

    89837.3904771893

    Price / NAV

    ARD

    BEXP

    CRZO

    PLLL

    CWEI

    GPOR

    SM

    TXCO

    Mean

    Median

    RAME

    0.8592704467

    1.9168006495

    2.0416132221

    0.6742260623

    1.0541333585

    0.6383185499

    0.719856793

    1.3840887343

    1.161038477

    0.9567019026

    0.1909832634

    Graphs Ascending

    EV / Proved Reserves (BOE)

    Graphs Ascending

    11.8898290101

    4.0846282302

    2.3047180667

    16.5782743628

    19.2919536551

    17.2697496837

    33.1741982736

    30.818447454

    26.5799846646

    28.2705462948

    34.9614886513

    38.7158318426

    TEV

    Total Enterprise Value (TEV)

    Total

    PriceSharesEquityEnterprise

    PriceChangeOut.Mkt. Cap.TotalValuePrice @

    CompanySymbol7/30/08YTD(MM)($MM)+Debt+Pref.-Cash=(TEV) MM12/31/07

    RAM Energy Resources, Inc.RAME$3.31(34%)78.6$260.2$254.6$0.0$17.0$497.8$5.02

    Arena ResourcesARD$44.527%37.6$1,674.3$40.5$0.0$6.7$1,708.1$41.71

    Brigham ExplorationBEXP$13.4078%46.3$620.7$207.2$0.0$11.0$816.9$7.52

    Carrizo Oil & GasCRZO$43.98(20%)30.6$1,347.1$217.7$0.0$24.8$1,540.0$54.75

    Parallel PetroleumPLLL$10.54(40%)41.4$436.1$227.5$0.0$7.8$655.8$17.63

    Clayton WilliamsCWEI$80.48158%12.1$974.1$414.7$0.0$18.5$1,370.3$31.16

    Goodrich PetroleumGDP$0.00(100%)33.3$0.0$284.0$2.3$2.7$283.6$22.62

    GMX ResourcesGMXR$0.00(100%)16.5$0.0$170.6$0.0$3.7$166.9$32.28

    Gulfport EnergyGPOR$11.43(37%)42.6$486.9$82.0$0.0$6.4$562.5$18.26

    Petroquest EnergyPQ$16.5015%50.2$828.3$193.8$0.0$12.1$1,010.0$14.30

    Swift EnergySFY$0.00(100%)30.5$0.0$623.4$0.0$10.2$613.2$44.03

    St. Mary Land & ExplorationSM$39.763%61.5$2,445.6$564.0$0.0$7.5$3,002.1$38.61

    TXCO ResourcesTXCO$11.36(6%)35.0$398.1$110.7$0.0$1.5$507.3$12.06

    EV / LTM EBITDA

    SFY

    SM

    CWEI

    PQ

    TXCO

    RAME

    BEXP

    GPOR

    PLLL

    CRZO

    ARD

    GMXR

    1.1631259484

    4.3258466859

    4.7997545359

    4.6350022946

    7.4712789396

    6.0928703536

    7.7361674091

    6.9791315136

    6.7886563638

    13.2184659358

    16.4086223604

    2.7909698997

    Price / NAV

    RAME

    SFY

    SM

    GPOR

    ARD

    PLLL

    TXCO

    CWEI

    BEXP

    CRZO

    GMXR

    PQ

    0.1909832634

    0

    0.719856793

    0.6383185499

    0.8592704467

    0.6742260623

    1.3840887343

    1.0541333585

    1.9168006495

    2.0416132221

    0

    2.2590313413

    EV as % of PV-10

    RAME

    SFY

    GPOR

    SM

    ARD

    PLLL

    TXCO

    CWEI

    BEXP

    CRZO

    GMXR

    PQ

    0.3111171924

    0.1618771694

    0.6709314766

    0.7592861935

    0.8616699431

    0.7568196246

    1.278393808

    1.0378889025

    1.5709150956

    1.8059760909

    0.2815259532

    1.8418392958

    EV / LTM Daily Production (BOEPD)

    SM

    SFY

    PQ

    CWEI

    TXCO

    RAME

    PLLL

    BEXP

    GPOR

    CRZO

    GMXR

    ARD

    65900.8517531938

    72353.5681501718

    88203.4045506257

    88896.8837482253

    111873.788251001

    112394.601269527

    137726.923066449

    149790.168851069

    150522.042553192

    195974.73083518

    290899.754862385

    349627.751022165

    Proved Reserves

    Proved Reserves

    Proved ReservesProved Developed Reserves

    LiquidsGasEquiv.PUDGasLiquidsGasEquiv.PDPPUD

    CompanySymbol(MMbbl)(Bcf)(MMboe)(%)(%)(MMbbl)(Bcf)(MMboe)(%)(%)

    RAM Energy Resources, Inc.RAME24.3105.441.941%42%16.151.024.659%41%

    Arena ResourcesARD47.448.155.464%14%15.030.820.136%64%

    Brigham ExplorationBEXP5.6106.623.451%76%3.349.411.549%51%

    Carrizo Oil & GasCRZO16.5248.457.953%71%6.5122.627.047%53%

    Parallel PetroleumPLLL28.457.238.044%25%14.441.621.356%44%

    Clayton WilliamsCWEI27.9123.248.524%42%20.698.437.076%24%

    Goodrich PetroleumGDP1.8346.959.669%97%0.3108.118.331%69%

    GMX ResourcesGMXR4.7406.372.464%94%1.8144.225.836%64%

    Gulfport EnergyGPOR25.124.329.272%14%7.16.78.228%72%

    Petroquest EnergyPQ2.3142.526.131%91%2.195.618.069%31%

    Swift EnergySFY84.5394.0150.155%44%36.8187.267.945%55%

    St. Mary Land & ExplorationSM78.8613.5181.123%56%68.3426.6139.477%23%

    TXCO ResourcesTXCO8.242.315.341%46%4.128.99.059%41%

    Average24.5115.143.70.50.59.861.120.00.50.5

    PV10

    PV 10

    PV10

    CompanySymbolMM

    RAM Energy Resources, Inc.RAME$1,600.0

    Arena ResourcesARD$1,982.4

    Brigham ExplorationBEXP$520.0

    Carrizo Oil & GasCRZO$852.7

    Parallel PetroleumPLLL$866.5

    Clayton WilliamsCWEI$1,320.3

    Goodrich PetroleumGDP$321.1

    GMX ResourcesGMXR$592.8

    Gulfport EnergyGPOR$838.4

    Petroquest EnergyPQ$548.3

    Swift EnergySFY$3,788.1

    St. Mary Land & ExplorationSM$3,953.9

    TXCO ResourcesTXCO$396.8

    SECPV10

    SEC PV10

    RAM Energy Resources, Inc.Arena Resources, Inc.Brigham ExplorationCarrizo Oil & GasParallel PetroleumClayton WilliamsGoodrich PetroleumGMX ResourcesGulfport EnergyPetroquest EnergySwift EnergySt. Mary Land & ExplorationSt. Mary Land & Exploration

    2007200720072007200720072007200720072007200720072007

    Future Revenues$2,722.1Future Revenues$4,634.6Future Revenues$1,319.0Future Revenues$2,663.3Future Revenues$2,944.7Future Revenues$3,363.3Future Revenues$2,399.3Future Revenues$3,549.4Future Revenues$2,405.5Future Revenues$1,155.2Future Revenues$9,547.8Future Revenues$11,629.7Future Revenues$1,126.8

    Future Development Costs($146.7)Future Development Costs($321.5)Future Development Costs($160.5)Future Development Costs($277.1)Future Development Costs($118.0)Future Development Costs($174.3)Future Development Costs($709.4)Future Development Costs($555.6)Future Development Costs($326.2)Future Development Costs($135.0)Future Development Costs($1,220.5)Future Development Costs($611.3)Future Development Costs($410.3)

    Future Production Costs($824.6)Future Production Costs($790.3)Future Production Costs($248.1)Future Production Costs($618.5)Future Production Costs($824.3)Future Production Costs($999.9)Future Production Costs($795.0)Future Production Costs($1,097.5)Future Production Costs($696.6)Future Production Costs($240.8)Future Production Costs($2,184.2)Future Production Costs($3,672.9)Future Production Costs$0.0

    Future Income Tax Expense($574.2)Future Income Tax Expense($1,255.0)Future Income Tax Expense($219.7)Future Income Tax Expense($394.6)Future Income Tax Expense($536.2)Future Income Tax Expense($653.8)Future Income Tax Expense($103.2)Future Income Tax Expense($528.1)Future Income Tax Expense($280.5)Future Income Tax Expense($143.7)Future Income Tax Expense($1,867.6)Future Income Tax Expense($2,316.6)Future Income Tax Expense($156.8)

    Total Future Costs($1,545.5)Total Future Costs($2,366.8)Total Future Costs($628.4)Total Future Costs($1,290.1)Total Future Costs($1,478.5)Total Future Costs($1,828.0)Total Future Costs($1,607.5)Total Future Costs($2,181.2)Total Future Costs($1,303.4)Total Future Costs($519.5)Total Future Costs($5,272.3)Total Future Costs($6,600.8)Total Future Costs($567.1)

    Pre-Tax Future Cash Flows$1,176.6Pre-Tax Future Cash Flows$2,267.9Pre-Tax Future Cash Flows$690.6Pre-Tax Future Cash Flows$1,373.2Pre-Tax Future Cash Flows$1,466.3Pre-Tax Future Cash Flows$1,535.3Pre-Tax Future Cash Flows$791.8Pre-Tax Future Cash Flows$1,368.1Pre-Tax Future Cash Flows$1,102.1Pre-Tax Future Cash Flows$635.7Pre-Tax Future Cash Flows$4,275.6Pre-Tax Future Cash Flows$5,028.9Pre-Tax Future Cash Flows$559.7

    Pre-Tax SEC PV10$890.4Pre-Tax SEC PV10$1,982.4Pre-Tax SEC PV10$520.0Pre-Tax SEC PV10$852.7Pre-Tax SEC PV10$866.5Pre-Tax SEC PV10$1,320.3Pre-Tax SEC PV10$321.1Pre-Tax SEC PV10$592.8Pre-Tax SEC PV10$838.4Pre-Tax SEC PV10$548.3Pre-Tax SEC PV10$3,788.1Pre-Tax SEC PV10$3,953.9Pre-Tax SEC PV10$396.8

    After-Tax SEC PV10$598.4After-Tax SEC PV10$1,276.2After-Tax SEC PV10$394.5After-Tax SEC PV10$662.4After-Tax SEC PV10$634.4After-Tax SEC PV10$926.0After-Tax SEC PV10$284.1After-Tax SEC PV10$427.7After-Tax SEC PV10$668.3After-Tax SEC PV10$447.3After-Tax SEC PV10$2,636.4After-Tax SEC PV10$2,706.9After-Tax SEC PV10$310.0

    Production

    LTM Production

    LTM9290929291366

    ProductionLTM Production (BOE)

    CompanySymbol(BOE)DaysBOEPD4Q062Q073Q074Q071Q082Q08Total

    RAM Energy Resources, Inc.RAME2,028,0003665,5410337,000336,000436,000612,000644,0002,028,000

    Arena ResourcesARD1,746,0003664,770331,200385,000403,000441,000517,0001,746,000

    Brigham ExplorationBEXP2,119,5003665,791581,000694,000652,000532,000483,000452,5002,119,500

    Carrizo Oil & GasCRZO3,436,0003669,388609,330701,000739,000941,0001,055,0003,436,000

    Parallel PetroleumPLLL2,453,0003666,702563,000550,000595,000617,000691,0002,453,000

    Clayton WilliamsCWEI6,339,00036617,3201,493,0001,598,0001,581,0001,667,0006,339,000

    Goodrich PetroleumGDP2,985,0003668,156620,000714,000773,000878,0002,985,000

    GMX ResourcesGMXR1,635,0003664,467341,000367,000449,000478,0001,635,000

    Gulfport EnergyGPOR1,692,0003664,623396,000440,000433,000423,0001,692,000

    Petroquest EnergyPQ5,274,00036614,4101,304,0001,347,0001,308,0001,315,0005,274,000

    Swift EnergySFY11,347,00036631,0032,966,0003,028,0002,784,0002,569,00011,347,000

    St. Mary Land & ExplorationSM18,395,00036650,2604,339,0004,575,0004,757,0004,724,00018,395,000

    TXCO ResourcesTXCO1,498,0003664,093348,000396,000396,000358,0001,498,000

    EBITDA

    LTM EBITDA

    LTM

    CompanySymbolEBITDA

    RAM Energy Resources, Inc.RAME$81.7

    Arena ResourcesARD$104.1

    Brigham ExplorationBEXP$105.6

    Carrizo Oil & GasCRZO$116.5

    Parallel PetroleumPLLL$96.6

    Clayton WilliamsCWEI$285.5

    Goodrich PetroleumGDP$77.6

    GMX ResourcesGMXR$59.8

    Gulfport EnergyGPOR$80.6

    Petroquest EnergyPQ$217.9

    Swift EnergySFY$527.2

    St. Mary Land & ExplorationSM$694.0

    TXCO ResourcesTXCO$67.9

    NAV

    NAV

    RAMEARDCRZOBEXPPLLLCWEIGDPGMXRGPORPQSFYSMTXCO

    PV10 of Proven Reserves$1,600.0$1,982.4$852.7$520.0$866.5$1,320.3$321.1$592.8$838.4$548.3$3,788.1$3,953.9$396.8

    Less: Long-Term Debt($254.6)($40.5)($217.7)($207.2)($227.5)($414.7)($284.0)($170.6)($82.0)($193.8)($623.4)($564.0)($110.7)

    Plus: Cash & Equivalents$17.0$6.7$24.8$11.0$7.8$18.5$2.7$3.7$6.4$12.1$10.2$7.5$1.5

    NET ASSET VALUE$1,362.4$1,948.6$659.8$323.8$646.8$924.1$39.8$425.9$762.8$366.6$3,174.9$3,397.4$287.6

    Shares Out. (MM)78.637.630.646.341.412.133.316.542.650.230.561.535.0

    NAV/Share$17.33$51.81$21.54$6.99$15.63$76.35$1.19$25.78$17.91$7.30$103.97$55.23$8.21

    Current Share Price$3.31$44.52$43.98$13.40$10.54$80.48$0.00$0.00$11.43$16.50$0.00$39.76$11.36

    P/NAV0.19x0.86x2.04x1.92x0.67x1.05x0.00x0.00x0.64x2.26x0.00x0.72x1.38x

    TM

    Large inventory of growth opportunitiesStable cash flow baseOil and NGL rich reserve and production baseHigh degree of operating controlProven value creation through both acquisitions and drillbitCompelling valuation vs. peersManagements substantial ownership of RAM stock supports alignment with shareholder interestSummary of Investment Considerations

  • RAM Energy Resources, Inc.

    TM

    TM

    APPENDIX

    TM

    Production and Reserve GrowthProduction GrowthReserve GrowthAs of June 30, 2008As of December 31, 2007

    Guidance

    Second Half 2008 TargetsFirst HalfSecond Half

    Production Gains2% - 3%1,256 BOE1,281 - 1,294 BOE*

    Production ExpensesSame$19.55 BOE$19.55 BOE

    Interest Expense$1.6 Million / Month$14.4 Million$9.6 Million

    EBITDA2% - 3%$56.0 Million$57.1 - $57.7 Million

    Free Cash Flow15% - 20%$39.3 Million$45.2 - $47.2 Million

    CAPEX$80 Million Budget$37.3 Million$42.6 Million

    * Before Property Sales--$10 - $20 Million

    Hedge Summary

    Hedge Summary

    SecondFirstNext

    HalfHalf21 Months

    200820092010Total

    Curde Oil (MBbls)607.2956.545.01608.7

    Natural Gas (Bcf)1.843.04-4.88

    Total MBOE913.81463.245.02422.0

    BOE / Day4967.04009.0500.03790.0

    Financial Data

    ($ in 000's)2nd Qtr1st Qtr2nd QTRSequentialAnnual

    200820082007GrowthGrowth

    Oil and Natural Gas Sales$57,672$43,627$17,98232.2%220.7%

    EBITDA31,98523,9659,90333.5%223.0%

    Capital Expenditures24,47313,46524,11781.8%1.5%

    Free Cash Flow Per Share$0.36$0.25$0.1844.0%100.0%

    Adjusted Net Income Per Share$0.21$0.07$0.02200.0%950.0%

    Production Growth & Reserve Gro

    (MBOE)2ND QTR1ST QTR2ND QTRSEQUENTIALANNUAL

    200820082007GROWTHGROWTH

    DEVELOPING FIELDS188.7166.923.613.1%698.5%

    MATURE OIL FIELDS290.3278.4157.54.3%84.3%

    MATURE GAS FIELDS164.8166.6156.1(1.1%)5.6%

    TOTAL PRODUCTION643.8611.9337.25.2%90.9%

    (MBOE)SEQUENTIAL

    2008 (1)2007 (2)GROWTH

    PROVED PRODUCING23,593.021,698.08.7%

    PROVED NON-PRODUCING3,598.02,917.023.3%

    PROVED UNDEVELOPED14,639.014,759.0(0.8%)

    TOTAL PROVED41,830.039,375.06.2%

    PV-10 ($ in billions)$1.6$0.975.3%

    TM

    Derivative Positions(1) As of August 31, 2008(2) Crude oil floors and ceilings for 2008 cover September through December, while natural gas floors and ceilings for 2008 cover October through December. Crude oil bare floors for 2008 cover September through December. Crude oil floors and ceilings for 2009 cover the calendar year, and natural gas floors and ceilings for 2009 cover January through October. Crude oil secondary floors for 2009 cover January through March, and bare floors cover the calendar year. Natural gas bare floors for 2009 cover November and December. Crude oil bare floors for 2010 cover January through March. Natural gas bare floors for 2010 cover January through March.(1)

    Oil Trades

    RAM ENERGY, INC.

    REPORTING PERIOD: ENDING AUGUST 31, 2008

    PV

    MARKETINTRINSICDiscountedCONTRACT

    COUNTER-REFVOLUMEFIXED ORPERIODLEGPRICEVALUE@ 10%PREMIUMVALUE

    PARTYPRODUCTREF#DATETYPE CONTRACT(Bbls/m)STRIKEEXTENSIONCOVEREDNUMBER@8/31/08EXTENSION@8/31/08@8/31/08COST@8/31/08

    CORALOIL212440825-May-06PURCHASED PUT31,000$49.000$1,519,000January, 2007171700479701$54.672$1,694,832$0$0$31,000$31,000

    CORALOIL20546007-Apr-06PURCHASED PUT15,500$60.000$930,000January, 2007172054600701$54.672$847,416$82,584costless

    CORALOIL170048314-Apr-05SOLD CALL31,000$70.750$2,193,250January, 2007171700483701$54.672$1,694,832$0$0costless$0

    CORALOIL20545997-Apr-06SOLD CALL15,500$80.250$1,243,875January, 2007172054599701$54.672$847,416$0costless

    CORALOIL212440825-May-06PURCHASED PUT28,000$49.000$1,372,000February, 2007271700479702$0$1,372,000$0$28,000$1,400,000

    CORALOIL20546007-Apr-06PURCHASED PUT14,000$60.000$840,000February, 2007272054600702$0$840,000costless

    CORALOIL170048314-Apr-05SOLD CALL28,000$70.750$1,981,000February, 2007271700483702$0$0$0costless$0

    CORALOIL20545997-Apr-06SOLD CALL14,000$80.250$1,123,500February, 2007272054599702$0$0costless

    CORALOIL212440825-May-06PURCHASED PUT31,000$49.000$1,519,000March, 2007371700479703$0.000$0$1,519,000$0$31,000$1,550,000

    CORALOIL20546007-Apr-06PURCHASED PUT15,500$60.000$930,000March, 2007372054600703$0.000$0$930,000costless

    CORALOIL170048314-Apr-05SOLD CALL31,000$70.750$2,193,250March, 2007371700483703$0.000$0$0$0costless$0

    CORALOIL20545997-Apr-06SOLD CALL15,500$80.250$1,243,875March, 2007372054599703$0.000$0$0costless

    CORALOIL212440825-May-06PURCHASED PUT30,000$49.000$1,470,000April, 2007471700479704$64.036$1,921,080$0$0$30,000$30,000

    CORALOIL20546007-Apr-06PURCHASED PUT15,000$60.000$900,000April, 2007472054600704$64.036$960,540$0costless

    CORALOIL170048314-Apr-05SOLD CALL30,000$70.750$2,122,500April, 2007471700483704$64.036$1,921,080$0$0costless$0

    CORALOIL20545997-Apr-06SOLD CALL15,000$80.250$1,203,750April, 2007472054599704$64.036$960,540$0costless

    CORALOIL212440825-May-06PURCHASED PUT31,000$49.000$1,519,000May,2007571700479705$63.531$1,969,461$0$0$31,000$31,000

    CORALOIL20546007-Apr-06PURCHASED PUT15,500$60.000$930,000May,2007572054600705$63.531$984,731$0costless

    CORALOIL170048314-Apr-05SOLD CALL31,000$70.750$2,193,250May,2007571700483705$63.531$1,969,461$0$0costless$0

    CORALOIL20545997-Apr-06SOLD CALL15,500$80.250$1,243,875May,2007572054599705$63.531$984,731$0costless

    CORALOIL212440825-May-06PURCHASED PUT30,000$49.000$1,470,000June, 2007671700479706$67.125$2,013,750$0$0$30,000$30,000

    CORALOIL20546007-Apr-06PURCHASED PUT15,000$60.000$900,000June, 2007672054600706$67.125$1,006,875$0costless

    CORALOIL170048314-Apr-05SOLD CALL30,000$70.750$2,122,500June, 2007671700483706$67.125$2,013,750$0$0costless$0

    CORALOIL20545997-Apr-06SOLD CALL15,000$80.250$1,203,750June, 2007672054599706$67.125$1,006,875$0costless

    CORALOIL212440825-May-06PURCHASED PUT31,000$49.000$1,519,000July, 2007771700481707$74.150$2,298,650$0$0$31,000$31,000

    CORALOIL20546007-Apr-06PURCHASED PUT15,500$60.000$930,000July, 2007772054600707$74.150$1,149,325$0costless

    CORALOIL170048214-Apr-05SOLD CALL31,000$68.750$2,131,250July, 2007771700482707$74.150$2,298,650($167,400)$0costless($167,400)

    CORALOIL20545997-Apr-06SOLD CALL15,500$80.250$1,243,875July, 2007772054599707$74.150$1,149,325$0costless

    CORALOIL212440825-May-06PURCHASED PUT31,000$49.000$1,519,000August, 2007871700481708$72.359$2,243,129$0$0$31,000$31,000

    CORALOIL20546007-Apr-06PURCHASED PUT15,500$60.000$930,000August, 2007872054600708$72.359$1,121,565$0costless

    CORALOIL170048214-Apr-05SOLD CALL31,000$68.750$2,131,250August, 2007871700482708$72.359$2,243,129($111,879)$0costless($111,879)

    CORALOIL20545997-Apr-06SOLD CALL15,500$80.250$1,243,875August, 2007872054599708$72.359$1,121,565$0costless

    CORALOIL212440825-May-06PURCHASED PUT30,000$49.000$1,470,000September, 2007971700481709$79.626$2,388,780$0$0$30,000$30,000

    CORALOIL20546007-Apr-06PURCHASED PUT15,000$60.000$900,000September, 2007972054600709$79.626$1,194,390$0costless

    CORALOIL170048214-Apr-05SOLD CALL30,000$68.750$2,062,500September, 2007971700482709$79.626$2,388,780($326,280)$0costless($326,280)

    CORALOIL20545997-Apr-06SOLD CALL15,000$80.250$1,203,750September, 2007972054599709$79.626$1,194,390$0costless

    CORALOIL212440825-May-06PURCHASED PUT31,000$49.000$1,519,000October, 20071071700481710$85.658$2,655,398$0$0$31,000$31,000

    CORALOIL20546007-Apr-06PURCHASED PUT15,500$60.000$930,000October, 20071072054600710$85.658$1,327,699$0costless

    CORALOIL170048214-Apr-05SOLD CALL31,000$68.750$2,131,250October, 20071071700482710$85.658$2,655,398($524,148)$0costless($524,148)

    CORALOIL20545997-Apr-06SOLD CALL15,500$80.250$1,243,875October, 20071072054599710$85.658$1,327,699($83,824)costless

    CORALOIL212440825-May-06PURCHASED PUT30,000$49.000$1,470,000November, 20071171700481711$94.454$2,833,620$0$30,000$30,000

    CORALOIL20546007-Apr-06PURCHASED PUT15,000$60.000$900,000November, 20071172054600711$94.454$1,416,810$0costless

    CORALOIL170048214-Apr-05SOLD CALL30,000$68.750$2,062,500November, 20071171700482711$94.454$2,833,620($771,120)costless($771,120)

    CORALOIL20545997-Apr-06SOLD CALL15,000$80.250$1,203,750November, 20071172054599711$94.454$1,416,810($213,060)costless

    CORALOIL212440825-May-06PURCHASED PUT31,000$49.000$1,519,000December, 20071271700481712$91.743$2,844,033$0$31,000$31,000

    CORALOIL20546007-Apr-06PURCHASED PUT15,500$60.000$930,000December, 20071272054600712$91.743$1,422,017$0costless

    CORALOIL170048214-Apr-05SOLD CALL31,000$68.750$2,131,250December, 20071271700482712$91.743$2,844,033($712,783)$758,497costless($712,783)

    CORALOIL20545997-Apr-06SOLD CALL15,500$80.250$1,243,875December, 20071272054599712$91.743$1,422,017($178,142)$202,837costless

    CORALOIL289204321-Dec-07PURCHASED PUT24,800$70.000$1,736,000January, 2008182892043801$92.929$2,304,639$0$6,944$6,944

    CORALOIL21359497-Jun-06PURCHASED PUT6,200$60.000$372,000January, 2008$92.929$576,160$0($2)costless

    CORALOIL253678327-Mar-07PURCHASED PUT15,500$60.000$930,000January, 2008$92.929$1,440,400$0($5)costless

    SHELLOIL280591219-Oct-07PURCHASED PUT31,000$70.000$2,170,000January, 2008$92.929$2,880,799$0($870)$44,330

    SHELLOIL287221710-Dec-07PURCHASED PUT15,500$75.350$1,167,925January, 2008$92.929$1,440,400$0$15,500

    SHELLOIL289204621-Dec-07PURCHASED PUT7,750$75.000$581,250January, 2008$92.929$720,200$0$6,355

    SHELLOIL289254521-Dec-07PURCHASED PUT1,550$75.000$116,250January, 2008$92.929$144,040$0$1,008

    CORALOIL200048110-Feb-06SOLD CALL24,800$86.000$2,132,800January, 2008182000481801$92.929$2,304,639($171,839)$190,427costless($171,839)

    CORALOIL21359807-Jun-06SOLD CALL6,200$85.000$527,000January, 2008$92.929$576,160($49,160)$52,317costless

    CORALOIL253678427-Mar-07SOLD CALL15,500$76.100$1,179,550January, 2008$92.929$1,440,400($260,850)$252,021costless

    CORALOIL289204321-Dec-07PURCHASED PUT23,200$70.000$1,624,000February, 2008282892043802$95.349$2,212,097$0$6,496$6,496

    CORALOIL21359497-Jun-06PURCHASED PUT5,800$60.000$348,000February, 2008$95.349$553,024$0costless

    CORALOIL253678327-Mar-07PURCHASED PUT14,500$60.000$870,000February, 2008$95.349$1,382,561$0costless

    SHELLOIL280591219-Oct-07PURCHASED PUT29,000$70.000$2,030,000February, 2008$95.349$2,765,121$0$41,470

    SHELLOIL287221710-Dec-07PURCHASED PUT14,500$75.350$1,092,575February, 2008$95.349$1,382,561$0$14,500

    SHELLOIL289204621-Dec-07PURCHASED PUT7,250$75.000$543,750February, 2008$95.349$691,280$0$5,945

    SHELLOIL289254521-Dec-07PURCHASED PUT1,450$75.000$108,750February, 2008$95.349$138,256$0$943

    CORALOIL200048110-Feb-06SOLD CALL23,200$86.000$1,995,200February, 2008282000481802$95.349$2,212,097($216,897)costless($216,897)

    CORALOIL21359807-Jun-06SOLD CALL5,800$85.000$493,000February, 2008$95.349$553,024($60,024)costless

    CORALOIL253678427-Mar-07SOLD CALL14,500$76.100$1,103,450February, 2008$95.349$1,382,561($279,111)costless

    CORALOIL289204321-Dec-07PURCHASED PUT24,800$70.000$1,736,000March, 2008382892043803$105.420$2,614,416$0$6,944$6,944

    CORALOIL21359497-Jun-06PURCHASED PUT6,200$60.000$372,000March, 2008$105.420$653,604$0costless

    CORALOIL253678327-Mar-07PURCHASED PUT15,500$60.000$930,000March, 2008$105.420$1,634,010$0costless

    SHELLOIL280591219-Oct-07PURCHASED PUT31,000$70.000$2,170,000March, 2008$105.420$3,268,020$0$44,330

    SHELLOIL287221710-Dec-07PURCHASED PUT15,500$75.350$1,167,925March, 2008$105.420$1,634,010$0$15,500

    SHELLOIL289204621-Dec-07PURCHASED PUT7,750$75.000$581,250March, 2008$105.420$817,005$0$6,355

    SHELLOIL289254521-Dec-07PURCHASED PUT1,550$75.000$116,250March, 2008$105.420$163,401$0$1,008

    CORALOIL200048110-Feb-06SOLD CALL24,800$86.000$2,132,800March, 2008382000481803$105.420$2,614,416($481,616)costless($481,616)

    CORALOIL21359807-Jun-06SOLD CALL6,200$85.000$527,000March, 2008$105.420$653,604($126,604)costless

    CORALOIL253678427-Mar-07SOLD CALL15,500$76.100$1,179,550March, 2008$105.420$1,634,010($454,460)costless

    CORALOIL289204521-Dec-07PURCHASED PUT24,000$70.000$1,680,000April, 2008482892045804$112.463$2,699,112$0$16,080

    CORALOIL21359497-Jun-06PURCHASED PUT6,000$60.000$360,000April, 2008$112.463$674,778$0costless

    CORALOIL253678327-Mar-07PURCHASED PUT15,000$60.000$900,000April, 2008$112.463$1,686,945$0costless

    SHELLOIL280591219-Oct-07PURCHASED PUT30,000$70.000$2,100,000April, 2008$112.463$3,373,890$0$42,900

    SHELLOIL287221710-Dec-07PURCHASED PUT15,000$75.350$1,130,250April, 2008$112.463$1,686,945$0$15,000

    SHELLOIL289204621-Dec-07PURCHASED PUT7,500$75.000$562,500April, 2008$112.463$843,473$0$6,150

    SHELLOIL289254521-Dec-07PURCHASED PUT1,500$75.000$112,500April, 2008$112.463$168,695$0$975

    CORALOIL203064313-Mar-06SOLD CALL24,000$87.050$2,089,200April, 2008482030643804$112.463$2,699,112($609,912)($609,912)costless

    CORALOIL21359807-Jun-06SOLD CALL6,000$85.000$510,000April, 2008$112.463$674,778($164,778)($164,778)costless

    CORALOIL253678427-Mar-07SOLD CALL15,000$76.100$1,141,500April, 2008$112.463$1,686,945($545,445)($545,445)costless

    CORALOIL289204521-Dec-07PURCHASED PUT24,800$70.000$1,736,000May, 2008582892045805$119.370$2,960,376$0$16,616

    CORALOIL21359497-Jun-06PURCHASED PUT6,200$60.000$372,000May, 2008$119.370$740,094$0costless

    CORALOIL253678327-Mar-07PURCHASED PUT15,500$60.000$930,000May, 2008$119.370$1,850,235$0costless

    SHELLOIL280591219-Oct-07PURCHASED PUT31,000$70.000$2,170,000May, 2008$119.370$3,700,470$0$44,330

    SHELLOIL287221710-Dec-07PURCHASED PUT15,500$75.350$1,167,925May, 2008$119.370$1,850,235$0$15,500

    SHELLOIL289204621-Dec-07PURCHASED PUT7,750$75.000$581,250May, 2008$119.370$925,118$0$6,355

    SHELLOIL289254521-Dec-07PURCHASED PUT1,550$75.000$116,250May, 2008$119.370$185,024$0$1,008

    CORALOIL203064313-Mar-06SOLD CALL24,800$87.050$2,158,840May, 2008582030643805$124.979$3,099,479($940,639)($940,639)costless

    CORALOIL21359807-Jun-06SOLD CALL6,200$85.000$527,000May, 2008$124.979$774,870($247,870)($247,870)costless

    CORALOIL253678427-Mar-07SOLD CALL15,500$76.100$1,179,550May, 2008$124.979$1,937,175($757,625)($757,625)costless

    CORALOIL289204521-Dec-07PURCHASED PUT24,000$70.000$1,680,000June, 2008682892045806$134.016$3,216,384$0$16,080

    CORALOIL21359497-Jun-06PURCHASED PUT6,000$60.000$360,000June, 2008$134.016$804,096$0costless

    CORALOIL253678327-Mar-07PURCHASED PUT15,000$60.000$900,000June, 2008$134.016$2,010,240$0costless

    SHELLOIL280591219-Oct-07PURCHASED PUT30,000$70.000$2,100,000June, 2008$134.016$4,020,480$0$42,900

    SHELLOIL287221710-Dec-07PURCHASED PUT15,000$75.350$1,130,250June, 2008$134.016$2,010,240$0$15,000

    SHELLOIL289204621-Dec-07PURCHASED PUT7,500$75.000$562,500June, 2008$134.016$1,005,120$0$6,150

    SHELLOIL289254521-Dec-07PURCHASED PUT1,500$75.000$112,500June, 2008$134.016$201,024$0$975

    CORALOIL203064313-Mar-06SOLD CALL24,000$87.050$2,089,200June, 2008682030643806$134.016$3,216,384($1,127,184)($1,127,184)costless

    CORALOIL21359807-Jun-06SOLD CALL6,000$85.000$510,000June, 2008$134.016$804,096($294,096)($294,096)costless

    CORALOIL253678427-Mar-07SOLD CALL15,000$76.100$1,141,500June, 2008$134.016$2,010,240($868,740)($868,740)costless

    CORALOIL289204921-Dec-07PURCHASED PUT24,800$70.000$1,736,000July, 2008$133.485$3,310,428$0$21,576

    CORALOIL21359497-Jun-06PURCHASED PUT6,200$60.000$372,000July, 2008$133.485$827,607$0costless

    CORALOIL256685725-Apr-07PURCHASED PUT15,500$60.000$930,000July, 2008$133.485$2,069,018$0costless

    SHELLOIL282069030-Oct-07PURCHASED PUT31,000$70.000$2,170,000July, 2008$133.485$4,138,035$0$62,000

    SHELLOIL287464411-Dec-07PURCHASED PUT15,500$70.000$1,085,000July, 2008$133.485$2,069,018$0$23,250

    SHELLOIL289204721-Dec-07PURCHASED PUT7,750$70.000$542,500July, 2008$133.485$1,034,509$0$10,230

    SHELLOIL289254621-Dec-07PURCHASED PUT1,550$70.000$108,500July, 2008$133.485$206,902$0$1,938

    CORALOIL212440025-May-06SOLD CALL24,800$87.100$2,160,080July, 2008$133.485$3,310,428($1,150,348)($1,150,348)costless

    CORALOIL21359807-Jun-06SOLD CALL6,200$85.000$527,000July, 2008$133.485$827,607($300,607)($300,607)costless

    CORALOIL256685825-Apr-07SOLD CALL15,500$81.050$1,256,275July, 2008$133.485$2,069,018($812,743)($812,743)costless

    ($2,263,698)($2,263,698)$118,994

    CORALOIL289204921-Dec-07PURCHASED PUT24,800$70.000$1,736,000August, 2008$116.688$2,893,862$0$21,576

    CORALOIL21359497-Jun-06PURCHASED PUT6,200$60.000$372,000August, 2008$116.688$723,466$0costless

    CORALOIL256685725-Apr-07PURCHASED PUT15,500$60.000$930,000August, 2008$116.688$1,808,664$0costless

    SHELLOIL282069030-Oct-07PURCHASED PUT31,000$70.000$2,170,000August, 2008$116.688$3,617,328$0$62,000

    SHELLOIL287464411-Dec-07PURCHASED PUT15,500$70.000$1,085,000August, 2008$116.688$1,808,664$0$23,250

    SHELLOIL289204721-Dec-07PURCHASED PUT7,750$70.000$542,500August, 2008$116.688$904,332$0$10,230

    SHELLOIL289254621-Dec-07PURCHASED PUT1,550$70.000$108,500August, 2008$116.688$180,866$0$1,938

    CORALOIL212440025-May-06SOLD CALL24,800$87.100$2,160,080August, 2008$116.688$2,893,862($733,782)($733,782)costless

    CORALOIL21359807-Jun-06SOLD CALL6,200$85.000$527,000August, 2008$116.688$723,466($196,466)($196,466)costless

    CORALOIL256685825-Apr-07SOLD CALL15,500$81.050$1,256,275August, 2008$116.688$1,808,664($552,389)($552,389)costless

    ($1,482,637)($1,482,637)$118,994

    CORALOIL289204921-Dec-07PURCHASED PUT24,000$70.000$1,680,000September, 2008$114.980$2,759,520$0$20,880

    CORALOIL21359497-Jun-06PURCHASED PUT6,000$60.000$360,000September, 2008$114.980$689,880$0costless

    CORALOIL289205121-Dec-07PURCHASED PUT24,800$70.000$1,736,000October, 2008$115.460$2,863,408$0$41,912

    CORALOIL289205121-Dec-07PURCHASED PUT24,000$70.000$1,680,000November, 2008$115.850$2,780,400$0$40,560

    CORALOIL289205121-Dec-07PURCHASED PUT24,800$70.000$1,736,000December, 2008$116.310$2,884,488$0$41,912

    CORALOIL246042323-Jan-07PURCHASED PUT24,800$50.000$1,240,000January, 2009$116.680$2,893,664$0$26,400

    CORALOIL246042323-Jan-07PURCHASED PUT22,400$50.000$1,120,000February, 2009$116.940$2,619,456$0$26,400

    CORALOIL246042323-Jan-07PURCHASED PUT24,800$50.000$1,240,000March, 2009$117.130$2,904,824$0$26,400

    CORALOIL256687825-Apr-07PURCHASED PUT6,200$60.000$372,000January, 2009$116.680$723,416$0costless

    CORALOIL256687825-Apr-07PURCHASED PUT5,600$60.000$336,000February, 2009$116.940$654,864$0costless

    CORALOIL256687825-Apr-07PURCHASED PUT6,200$60.000$372,000March, 2009$117.130$726,206$0costless

    CORALOIL256685725-Apr-07PURCHASED PUT15,000$60.000$900,000September, 2008$114.980$1,724,700$0costless

    CORALOIL256680425-Apr-07PURCHASED PUT21,700$60.000$1,302,000October, 2008$115.460$2,505,482$0costless

    CORALOIL256680425-Apr-07PURCHASED PUT21,000$60.000$1,260,000November, 2008$115.850$2,432,850$0costless

    CORALOIL256680425-Apr-07PURCHASED PUT21,700$60.000$1,302,000December, 2008$116.310$2,523,927$0costless

    CORALOIL26163541-Jun-07PURCHASED PUT24,000$60.000$1,440,000April, 2009$117.270$2,814,480$0costless

    CORALOIL26163541-Jun-07PURCHASED PUT24,800$60.000$1,488,000May, 2009$117.380$2,911,024$0costless

    CORALOIL26163541-Jun-07PURCHASED PUT24,000$60.000$1,440,000June, 2009$117.430$2,818,320$0costless

    CORALOIL263743320-Jun-07PURCHASED PUT15,500$60.000$930,000July, 2009$117.480$1,820,940$0costless

    CORALOIL263743320-Jun-07PURCHASED PUT15,500$60.000$930,000August, 2009$117.510$1,821,405$0costless

    CORALOIL263743320-Jun-07PURCHASED PUT15,000$60.000$900,000September, 2009$117.520$1,762,800$0costless

    CORALOIL266621813-Jul-07PURCHASED PUT15,500$60.000$930,000October, 2009$117.520$1,821,560$0costless

    CORALOIL266621813-Jul-07PURCHASED PUT15,000$60.000$900,000November, 2009$117.520$1,762,800$0costless

    CORALOIL266621813-Jul-07PURCHASED PUT15,500$60.000$930,000December, 2009$117.500$1,821,250$0costless

    CORALOIL274334211-Sep-07PURCHASED PUT6,200$60.000$372,000July, 2009$117.480$728,376$0costless

    CORALOIL274334211-Sep-07PURCHASED PUT6,200$60.000$372,000August, 2009$117.510$728,562$0costless

    CORALOIL274334211-Sep-07PURCHASED PUT6,000$60.000$360,000September, 2009$117.520$705,120$0costless

    CORALOIL274425911-Sep-07PURCHASED PUT15,500$60.000$930,000October, 2009$117.520$1,821,560$0costless

    CORALOIL274425911-Sep-07PURCHASED PUT15,000$60.000$900,000November, 2009$117.520$1,762,800$0costless

    CORALOIL274425911-Sep-07PURCHASED PUT15,500$60.000$930,000December, 2009$117.500$1,821,250$0costless

    CORALOIL274623912-Sep-07PURCHASED PUT15,500$60.000$930,000January, 2009$116.680$1,808,540$0costless

    CORALOIL274623912-Sep-07PURCHASED PUT14,000$60.000$840,000February, 2009$116.940$1,637,160$0costless

    CORALOIL274623912-Sep-07PURCHASED PUT15,500$60.000$930,000March, 2009$117.130$1,815,515$0costless

    CORALOIL274625212-Sep-07PURCHASED PUT15,000$60.000$900,000April, 2009$117.270$1,759,050$0costless

    CORALOIL274625212-Sep-07PURCHASED PUT15,500$60.000$930,000May, 2009$117.380$1,819,390$0costless

    CORALOIL274625212-Sep-07PURCHASED PUT15,000$60.000$900,000June, 2009$117.430$1,761,450$0costless

    CORALOIL274597912-Sep-07PURCHASED PUT6,000$60.000$360,000April, 2009$117.270$703,620$0costless

    CORALOIL274597912-Sep-07PURCHASED PUT6,200$60.000$372,000May, 2009$117.380$727,756$0costless

    CORALOIL274597912-Sep-07PURCHASED PUT6,000$60.000$360,000June, 2009$117.430$704,580$0costless

    CORALOIL274604512-Sep-07PURCHASED PUT9,300$60.000$558,000July, 2009$117.480$1,092,564$0costless

    CORALOIL274604512-Sep-07PURCHASED PUT9,300$60.000$558,000August, 2009$117.510$1,092,843$0costless

    CORALOIL274604512-Sep-07PURCHASED PUT9,000$60.000$540,000September, 2009$117.520$1,057,680$0costless

    CORALOIL274997714-Sep-07PURCHASED PUT15,500$60.000$930,000January, 2010$117.470$1,820,785$0costless

    CORALOIL274997714-Sep-07PURCHASED PUT14,000$60.000$840,000February, 2010$117.430$1,644,020$0costless

    CORALOIL274997714-Sep-07PURCHASED PUT15,500$60.000$930,000March, 2010$117.400$1,819,700$0costless

    SHELLOIL282069030-Oct-07PURCHASED PUT30,000$70.000$2,100,000September, 2008$114.980$3,449,400$0$60,000

    SHELLOIL284518219-Nov-07PURCHASED PUT31,000$70.000$2,170,000October, 2008$115.460$3,579,260$0$65,100

    SHELLOIL284518219-Nov-07PURCHASED PUT30,000$70.000$2,100,000November, 2008$115.850$3,475,500$0$63,000

    SHELLOIL284518219-Nov-07PURCHASED PUT31,000$70.000$2,170,000December, 2008$116.310$3,605,610$0$65,100

    SHELLOIL287464411-Dec-07PURCHASED PUT15,000$70.000$1,050,000September, 2008$114.980$1,724,700$0$22,500

    SHELLOIL287464411-Dec-07PURCHASED PUT15,500$70.000$1,085,000October, 2008$115.460$1,789,630$0$23,250

    SHELLOIL287464411-Dec-07PURCHASED PUT15,000$70.000$1,050,000November, 2008$115.850$1,737,750$0$22,500

    SHELLOIL287464411-Dec-07PURCHASED PUT15,500$70.000$1,085,000December, 2008$116.310$1,802,805$0$23,250

    SHELLOIL287771112-Dec-07PURCHASED PUT31,000$65.000$2,015,000January, 2009$116.680$3,617,080$0$45,570

    SHELLOIL287771112-Dec-07PURCHASED PUT28,000$65.000$1,820,000February, 2009$116.940$3,274,320$0$41,160

    SHELLOIL287771112-Dec-07PURCHASED PUT31,000$65.000$2,015,000March, 2009$117.130$3,631,030$0$45,570

    SHELLOIL287771112-Dec-07PURCHASED PUT30,000$65.000$1,950,000April, 2009$117.270$3,518,100$0$44,100

    SHELLOIL287771112-Dec-07PURCHASED PUT31,000$65.000$2,015,000May, 2009$117.380$3,638,780$0$45,570

    SHELLOIL287771112-Dec-07PURCHASED PUT30,000$65.000$1,950,000June, 2009$117.430$3,522,900$0$44,100

    SHELLOIL289204721-Dec-07PURCHASED PUT7,500$70.000$525,000September, 2008$114.980$862,350$0$9,900

    SHELLOIL289204721-Dec-07PURCHASED PUT7,750$70.000$542,500October, 2008$115.460$894,815$0$10,230

    SHELLOIL289204721-Dec-07PURCHASED PUT7,500$70.000$525,000November, 2008$115.850$868,875$0$9,900

    SHELLOIL289204721-Dec-07PURCHASED PUT7,750$70.000$542,500December, 2008$116.310$901,403$0$10,230

    SHELLOIL289254621-Dec-07PURCHASED PUT1,500$70.000$105,000September, 2008$114.980$172,470$0$1,875

    SHELLOIL289254621-Dec-07PURCHASED PUT1,550$70.000$108,500October, 2008$115.460$178,963$0$1,938

    SHELLOIL289254621-Dec-07PURCHASED PUT1,500$70.000$105,000November, 2008$115.850$173,775$0$1,875

    SHELLOIL289254621-Dec-07PURCHASED PUT1,550$70.000$108,500December, 2008$116.310$180,281$0$1,938

    SHELLOIL294764929-Jan-08PURCHASED PUT15,500$70.000$1,085,000January, 2009$116.680$1,808,540$0costless

    SHELLOIL294764929-Jan-08PURCHASED PUT14,000$70.000$980,000February, 2009$116.940$1,637,160$0costless

    SHELLOIL294764929-Jan-08PURCHASED PUT15,500$70.000$1,085,000March, 2009$117.130$1,815,515$0costless

    SHELLOIL305609514-Apr-08PURCHASED PUT30,000$70.000$2,100,000April, 2009$117.270$3,518,100$0$45,000

    SHELLOIL305609514-Apr-08PURCHASED PUT31,000$70.000$2,170,000May, 2009$117.380$3,638,780$0$46,500

    SHELLOIL305609514-Apr-08PURCHASED PUT30,000$70.000$2,100,000June, 2009$117.430$3,522,900$0$45,000

    SHELLOIL305648614-Apr-08PURCHASED PUT31,000$70.000$2,170,000July, 2009$117.480$3,641,880$0$57,350

    SHELLOIL305648614-Apr-08PURCHASED PUT31,000$70.000$2,170,000August, 2009$117.510$3,642,810$0$57,350

    SHELLOIL305648614-Apr-08PURCHASED PUT30,000$70.000$2,100,000September, 2009$117.520$3,525,600$0$55,500

    SHELLOIL305769915-Apr-08PURCHASED PUT31,000$70.000$2,170,000October, 2009$117.520$3,643,120$0$64,480

    SHELLOIL305769915-Apr-08PURCHASED PUT30,000$70.000$2,100,000November, 2009$117.520$3,525,600$0$62,400

    SHELLOIL305769915-Apr-08PURCHASED PUT31,000$70.000$2,170,000December, 2009$117.500$3,642,500$0$64,480

    SHELLOIL331468527-Aug-08PURCHASED PUT31,000$70.000$2,170,000January, 2010$117.470$3,641,570$0$78,120

    SHELLOIL331468527-Aug-08PURCHASED PUT28,000$70.000$1,960,000February, 2010$117.430$3,288,040$0$70,560

    SHELLOIL331468527-Aug-08PURCHASED PUT31,000$70.000$2,170,000March, 2010$117.400$3,639,400$0$78,120

    OPEN INTEREST - August 31, 2008FLOORS1,494,100$64.991$97,103,000$116.863$174,605,296$0$0$1,607,979($238,578)

    CORALOIL212440025-May-06SOLD CALL24,000$87.100$2,090,400September, 2008$114.980$2,759,520($669,120)($669,120)costless

    CORALOIL21359807-Jun-06SOLD CALL6,000$85.000$510,000September, 2008$114.980$689,880($179,880)($179,880)costless

    CORALOIL24088641-Dec-06SOLD CALL24,800$85.000$2,108,000October, 2008$115.460$2,863,408($755,408)($755,408)costless

    CORALOIL24088641-Dec-06SOLD CALL24,000$85.000$2,040,000November, 2008$115.850$2,780,400($740,400)($740,400)costless

    CORALOIL24088641-Dec-06SOLD CALL24,800$85.000$2,108,000December, 2008$116.310$2,884,488($776,488)($776,488)costless

    CORALOIL246119723-Jan-07SOLD CALL24,800$65.000$1,612,000January, 2009$116.680$2,893,664($1,281,664)($1,281,664)costless

    CORALOIL246119723-Jan-07SOLD CALL22,400$65.000$1,456,000February, 2009$116.940$2,619,456($1,163,456)($1,163,456)costless

    CORALOIL246119723-Jan-07SOLD CALL24,800$65.000$1,612,000March, 2009$117.130$2,904,824($1,292,824)($1,292,824)costless

    CORALOIL256687925-Apr-07SOLD CALL6,200$81.200$503,440January, 2009$116.680$723,416($219,976)($219,976)costless

    CORALOIL256687925-Apr-07SOLD CALL5,600$81.200$454,720February, 2009$116.940$654,864($200,144)($200,144)costless

    CORALOIL256687925-Apr-07SOLD CALL6,200$81.200$503,440March, 2009$117.130$726,206($222,766)($222,766)costless

    CORALOIL256685825-Apr-07SOLD CALL15,000$81.050$1,215,750September, 2008$114.980$1,724,700($508,950)($508,950)costless

    CORALOIL256680525-Apr-07SOLD CALL21,700$80.850$1,754,445October, 2008$115.460$2,505,482($751,037)($751,037)costless

    CORALOIL256680525-Apr-07SOLD CALL21,000$80.850$1,697,850November, 2008$115.850$2,432,850($735,000)($735,000)costless

    CORALOIL256680525-Apr-07SOLD CALL21,700$80.850$1,754,445December, 2008$116.310$2,523,927($769,482)($769,482)costless

    CORALOIL26163551-Jun-07SOLD CALL24,000$80.000$1,920,000April, 2009$117.270$2,814,480($894,480)($894,480)costless

    CORALOIL26163551-Jun-07SOLD CALL24,800$80.000$1,984,000May, 2009$117.380$2,911,024($927,024)($927,024)costless

    CORALOIL26163551-Jun-07SOLD CALL24,000$80.000$1,920,000June, 2009$117.430$2,818,320($898,320)($898,320)costless

    CORALOIL263743420-Jun-07SOLD CALL15,500$81.900$1,269,450July, 2009$117.480$1,820,940($551,490)($551,490)costless

    CORALOIL263743420-Jun-07SOLD CALL15,500$81.900$1,269,450August, 2009$117.510$1,821,405($551,955)($551,955)costless

    CORALOIL263743420-Jun-07SOLD CALL15,000$81.900$1,228,500September, 2009$117.520$1,762,800($534,300)($479,658)costless

    CORALOIL266621913-Jul-07SOLD CALL15,500$85.000$1,317,500October, 2009$117.520$1,821,560($504,060)($448,771)costless

    CORALOIL266621913-Jul-07SOLD CALL15,000$85.000$1,275,000November, 2009$117.520$1,762,800($487,800)($430,705)costless

    CORALOIL266621913-Jul-07SOLD CALL15,500$85.000$1,317,500December, 2009$117.500$1,821,250($503,750)($441,112)costless

    CORALOIL274334311-Sep-07SOLD CALL6,200$80.000$496,000July, 2009$117.480$728,376($232,376)($232,376)costless

    CORALOIL274334311-Sep-07SOLD CALL6,200$80.000$496,000August, 2009$117.510$728,562($232,562)($232,562)costless

    CORALOIL274334311-Sep-07SOLD CALL6,000$80.000$480,000September, 2009$117.520$705,120($225,120)($202,097)costless

    CORALOIL274426011-Sep-07SOLD CALL15,500$80.000$1,240,000October, 2009$117.520$1,821,560($581,560)($517,770)costless

    CORALOIL274426011-Sep-07SOLD CALL15,000$80.000$1,200,000November, 2009$117.520$1,762,800($562,800)($496,927)costless

    CORALOIL274426011-Sep-07SOLD CALL15,500$80.000$1,240,000December, 2009$117.500$1,821,250($581,250)($508,976)costless

    CORALOIL274624012-Sep-07SOLD CALL15,500$82.850$1,284,175January, 2009$116.680$1,808,540($524,365)($524,365)costless

    CORALOIL274624012-Sep-07SOLD CALL14,000$82.850$1,159,900February, 2009$116.940$1,637,160($477,260)($477,260)costless

    CORALOIL274624012-Sep-07SOLD CALL15,500$82.850$1,284,175March, 2009$117.130$1,815,515($531,340)($531,340)costless

    CORALOIL274625312-Sep-07SOLD CALL15,000$82.500$1,237,500April, 2009$117.270$1,759,050($521,550)($521,550)costless

    CORALOIL274625312-Sep-07SOLD CALL15,500$82.500$1,278,750May, 2009$117.380$1,819,390($540,640)($540,640)costless

    CORALOIL274625312-Sep-07SOLD CALL15,000$82.500$1,237,500June, 2009$117.430$1,761,450($523,950)($523,950)costless

    CORALOIL274598012-Sep-07SOLD CALL6,000$81.750$490,500April, 2009$117.270$703,620($213,120)($213,120)costless

    CORALOIL274598012-Sep-07SOLD CALL6,200$81.750$506,850May, 2009$117.380$727,756($220,906)($220,906)costless

    CORALOIL274598012-Sep-07SOLD CALL6,000$81.750$490,500June, 2009$117.430$704,580($214,080)($214,080)costless

    CORALOIL274604612-Sep-07SOLD CALL9,300$80.900$752,370July, 2009$117.480$1,092,564($340,194)($340,194)costless

    CORALOIL274604612-Sep-07SOLD CALL9,300$80.900$752,370August, 2009$117.510$1,092,843($340,473)($340,473)costless

    CORALOIL274604612-Sep-07SOLD CALL9,000$80.900$728,100September, 2009$117.520$1,057,680($329,580)($295,874)costless

    CORALOIL274997814-Sep-07SOLD CALL15,500$80.000$1,240,000January, 2010$117.470$1,820,785($580,785)($504,365)costless

    CORALOIL274997814-Sep-07SOLD CALL14,000$80.000$1,120,000February, 2010$117.430$1,644,020($524,020)($451,309)costless

    CORALOIL274997814-Sep-07SOLD CALL15,500$80.000$1,240,000March, 2010$117.400$1,819,700($579,700)($495,136)costless

    SHELLOIL294765029-Jan-08SOLD CALL15,500$111.200$1,723,600January, 2009$116.680$1,808,540($84,940)($84,940)costless

    SHELLOIL294765029-Jan-08SOLD CALL14,000$111.200$1,556,800February, 2009$116.940$1,637,160($80,360)($80,360)costless

    SHELLOIL294765029-Jan-08SOLD CALL15,500$111.200$1,723,600March, 2009$117.130$1,815,515($91,915)($91,915)costless

    OPEN INTEREST - August 31, 2008CEILINGS728,500$82.197$59,880,580$116.864$85,135,200($25,254,620)($24,532,595)$0($477,156)

    CORALOIL246119623-Jan-07PURCHASED CALL24,800$75.000$1,860,000January, 2009$116.680$2,893,664$1,033,664$1,033,664costless

    CORALOIL246119623-Jan-07PURCHASED CALL22,400$75.000$1,680,000February, 2009$116.940$2,619,456$939,456$939,456costless

    CORALOIL246119623-Jan-07PURCHASED CALL24,800$75.000$1,860,000March, 2009$117.130$2,904,824$1,044,824$1,044,824costless

    OPEN INTEREST - August 31, 2008SEE NOTE (A) BELOW72,000$75.000$5,400,000$116.916$8,417,944$3,017,944$3,017,944$0

    (A) The purchased calls shown here are separate because they are a part of CALL ref# 2461197 establishing a ceiling of $65.00,

    but RAM "comes back in" at $75.00. By stating these separately, total volumes of FLOORS or CEILINGS is not overstated.Net Oil Contract Value($22,236,676)($21,514,651)($715,734)

    Net Gas Contract Value$17,670$17,670$0

    ($22,219,006)($21,496,981)$0

    1,800,000

    0

    0

    0

    0

    0

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:Increased floor amount from $50 on 12/20/07

    Brian Emanuel:Increased floor amount from $50 on 12/20/07

    Brian Emanuel:Increased floor amount from $50 on 12/20/07

    Brian Emanuel:Increased floor amount from $50 on 12/20/07

    Brian Emanuel:Increased floor amount from $50 on 12/20/07

    Brian Emanuel:Increased floor amount from $50 on 12/20/07

    Brian Emanuel:Increased floor amount from $55 on 12/21/07

    Brian Emanuel:Increased floor amount from $55 on 12/21/07

    Brian Emanuel:Increased floor amount from $55 on 12/21/07

    Brian Emanuel:Increased floor amount from $55 on 12/21/07

    Brian Emanuel:Increased floor amount from $55 on 12/21/07

    Brian Emanuel:Increased floor amount from $55 on 12/21/07

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:Formally REF#2030641, closed contract out with REF#2892044

    Brian Emanuel:Formally REF#2030641, closed contract out with REF#2892044

    Brian Emanuel:Formally REF#2030641, closed contract out with REF#2892044

    Brian Emanuel:Formerly REF#2408866, closed out contract with REF# 2892050

    Brian Emanuel:Formerly REF#2408866, closed out contract with REF# 2892050

    Brian Emanuel:Formerly REF#2408866, closed out contract with REF# 2892050

    Brian Emanuel:Formerly REF#2000482,closed contract out with REF#2892042

    Brian Emanuel:Formerly REF#2000482,closed contract out with REF#2892042

    Brian Emanuel:Formerly REF#2000482,closed contract out with REF#2892042

    Brian Emanuel:Formerly REF#2124398,closed contract out with REF#2892048

    Brian Emanuel:Formerly REF#2124398,closed contract out with REF#2892048

    Brian Emanuel:Formerly REF#2124398,closed contract out with REF#2892048

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    Brian Emanuel:No matching Call

    NYMEX OIL

    AUGUST

    $125.1008/1/08August 20, 2008: Expiry of September contracts

    $121.4108/4/08

    $119.1708/5/08

    $118.5808/6/08

    $120.0208/7/08

    $115.2008/8/08

    $114.4508/11/08

    $113.0108/12/08

    $116.0008/13/08

    $115.0108/14/08

    $113.7708/15/08August 31, 2008: NYMEX Crude Contracts

    $112.8708/18/08

    $114.5308/19/08

    $114.9808/20/08

    $121.1808/21/08

    $114.5908/22/08

    $115.1108/25/08

    $116.2708/26/08

    $118.1508/27/08

    $115.5908/28/08

    $115.4608/29/08

    $116.688SHELL SETTLEMENT

    OILDB

    RAM ENERGY, INC.

    REPORTING PERIOD: MONTH ENDING AUGUST 31, 2008

    REF#DATETYPE CONTRACT(Bbls/m)STRIKEMoYrVALUE

    289204921-Dec-07PURCHASED PUT24,000$70.000981680000

    21359497-Jun-06PURCHASED PUT6,000$60.00098360000

    289205121-Dec-07PURCHASED PUT24,800$70.0001081736000

    289205121-Dec-07PURCHASED PUT24,000$70.0001181680000

    289205121-Dec-07PURCHASED PUT24,800$70.0001281736000

    246042323-Jan-07PURCHASED PUT24,800$50.000191240000

    246042323-Jan-07PURCHASED PUT22,400$50.000291120000

    246042323-Jan-07PURCHASED PUT24,800$50.000391240000

    256687825-Apr-07PURCHASED PUT6,200$60.00019372000

    256687825-Apr-07PURCHASED PUT5,600$60.00029336000

    256687825-Apr-07PURCHASED PUT6,200$60.00039372000

    256685725-Apr-07PURCHASED PUT15,000$60.00098900000

    256680425-Apr-07PURCHASED PUT21,700$60.0001081302000

    256680425-Apr-07PURCHASED PUT21,000$60.0001181260000

    256680425-Apr-07PURCHASED PUT21,700$60.0001281302000

    26163541-Jun-07PURCHASED PUT24,000$60.000491440000

    26163541-Jun-07PURCHASED PUT24,800$60.000591488000

    26163541-Jun-07PURCHASED PUT24,000$60.000691440000

    263743320-Jun-07PURCHASED PUT15,500$60.00079930,000

    263743320-Jun-07PURCHASED PUT15,500$60.00089930,000

    263743320-Jun-07PURCHASED PUT15,000$60.00099900,000

    266621813-Jul-07PURCHASED PUT15,500$60.000109930,000

    266621813-Jul-07PURCHASED PUT15,000$60.000119900,000

    266621813-Jul-07PURCHASED PUT15,500$60.000129930,000

    274334211-Sep-07PURCHASED PUT6,200$60.00079372,000

    274334211-Sep-07PURCHASED PUT6,200$60.00089372,000

    274334211-Sep-07PURCHASED PUT6,000$60.00099360,000

    274425911-Sep-07PURCHASED PUT15,500$60.000109930,000

    274425911-Sep-07PURCHASED PUT15,000$60.000119900,000

    274425911-Sep-07PURCHASED PUT15,500$60.000129930,000

    274623912-Sep-07PURCHASED PUT15,500$60.00019930,000

    274623912-Sep-07PURCHASED PUT14,000$60.00029840,000

    274623912-Sep-07PURCHASED PUT15,500$60.00039930,000

    274625212-Sep-07PURCHASED PUT15,000$60.00049900,000

    274625212-Sep-07PURCHASED PUT15,500$60.00059930,000

    274625212-Sep-07PURCHASED PUT15,000$60.00069900,000

    274597912-Sep-07PURCHASED PUT6,000$60.00049360,000

    274597912-Sep-07PURCHASED PUT6,200$60.00059372,000

    274597912-Sep-07PURCHASED PUT6,000$60.00069360,000

    274604512-Sep-07PURCHASED PUT9,300$60.00079558,000

    274604512-Sep-07PURCHASED PUT9,300$60.00089558,000

    274604512-Sep-07PURCHASED PUT9,000$60.00099540,000

    274997714-Sep-07PURCHASED PUT15,500$60.000110930,000

    274997714-Sep-07PURCHASED PUT14,000$60.000210840,000

    274997714-Sep-07PURCHASED PUT15,500$60.000310930,000

    294764929-Jan-08PURCHASED PUT15,500$70.000191,085,000

    294764929-Jan-08PURCHASED PUT14,000$70.00029980,000

    294764929-Jan-08PURCHASED PUT15,500$70.000391,085,000

    44416000

    OPEN INTEREST - August 31, 2008COLLARED FLOORS728,500

    REFVOLUMEFIXED OR

    REF#DATETYPE CONTRACT(Bbls/m)STRIKEMoYrVALUE

    212440025-May-06SOLD CALL24,000$87.100982090400

    21359807-Jun-06SOLD CALL6,000$85.00098510000

    24088641-Dec-06SOLD CALL24,800$85.0001082108000

    24088641-Dec-06SOLD CALL24,000$85.0001182040000

    24088641-Dec-06SOLD CALL24,800$85.0001282108000

    246119723-Jan-07SOLD CALL24,800$65.000191612000

    246119723-Jan-07SOLD CALL22,400$65.000291456000

    246119723-Jan-07SOLD CALL24,800$65.000391612000

    256687925-Apr-07SOLD CALL6,200$81.20019503440

    256687925-Apr-07SOLD CALL5,600$81.20029454720

    256687925-Apr-07SOLD CALL6,200$81.20039503440

    256685825-Apr-07SOLD CALL15,000$81.050981215750

    256680525-Apr-07SOLD CALL21,700$80.8501081754445

    256680525-Apr-07SOLD CALL21,000$80.8501181697850

    256680525-Apr-07SOLD CALL21,700$80.8501281754445

    26163551-Jun-07SOLD CALL24,000$80.000491920000

    26163551-Jun-07SOLD CALL24,800$80.000591984000

    26163551-Jun-07SOLD CALL24,000$80.000691920000

    263743420-Jun-07SOLD CALL15,500$81.900791269450

    263743420-Jun-07SOLD CALL15,500$81.900891269450

    263743420-Jun-07SOLD CALL15,000$81.900991228500

    266621913-Jul-07SOLD CALL15,500$85.0001091317500

    266621913-Jul-07SOLD CALL15,000$85.0001191275000

    266621913-Jul-07SOLD CALL15,500$85.0001291317500

    274334311-Sep-07SOLD CALL6,200$80.00079496000

    274334311-Sep-07SOLD CALL6,200$80.00089496000

    274334311-Sep-07SOLD CALL6,000$80.00099480000

    274426011-Sep-07SOLD CALL15,500$80.0001091240000

    274426011-Sep-07SOLD CALL15,000$80.0001191200000

    274426011-Sep-07SOLD CALL15,500$80.0001291240000

    274624012-Sep-07SOLD CALL15,500$82.850191284175

    274624012-Sep-07SOLD CALL14,000$82.850291159900

    274624012-Sep-07SOLD CALL15,500$82.850391284175

    274625312-Sep-07SOLD CALL15,000$82.500491237500

    274625312-Sep-07SOLD CALL15,500$82.500591278750

    274625312-Sep-07SOLD CALL15,000$82.500691237500

    274598012-Sep-07SOLD CALL6,000$81.75049490500

    274598012-Sep-07SOLD CALL6,200$81.75059506850

    274598012-Sep-07SOLD CALL6,000$81.75069490500

    274604612-Sep-07SOLD CALL9,300$80.90079752370

    274604612-Sep-07SOLD CALL9,300$80.90089752370

    274604612-Sep-07SOLD CALL9,000$80.90099728100

    274997814-Sep-07SOLD CALL15,500$80.0001101240000

    274997814-Sep-07SOLD CALL14,000$80.0002101120000

    274997814-Sep-07SOLD CALL15,500$80.0003101240000

    294765029-Jan-08SOLD CALL15,500$111.200191723600

    294765029-Jan-08SOLD CALL14,000$111.200291556800

    294765029-Jan-08SOLD CALL15,500$111.200391723600

    59880580

    OPEN INTEREST - August 31, 2008COLLARED CEILINGS728,500

    REFVOLUMEFIXED OR

    REF#DATETYPE CONTRACT(Bbls/m)STRIKEMoYrVALUE

    246119623-Jan-07PURCHASED CALL24,800$75.000191860000

    246119623-Jan-07PURCHASED CALL22,400$75.000291680000

    246119623-Jan-07PURCHASED CALL24,800$75.000391860000

    5400000

    OPEN INTEREST - August 31, 2008SEE NOTE (A) BELOW72,000

    REFVOLUMEFIXED OR

    REF#DATETYPE CONTRACT(Bbls/m)STRIKEMoYrVALUE

    282069030-Oct-07PURCHASED PUT30,000$70.000982100000

    284518219-Nov-07PURCHASED PUT31,000$70.0001082170000

    284518219-Nov-07PURCHASED PUT30,000$70.0001182100000

    284518219-Nov-07PURCHASED PUT31,000$70.0001282170000

    287464411-Dec-07PURCHASED PUT15,000$70.000981050000

    287464411-Dec-07PURCHASED PUT15,500$70.0001081085000

    287464411-Dec-07PURCHASED PUT15,000$70.0001181050000

    287464411-Dec-07PURCHASED PUT15,500$70.0001281085000

    287771112-Dec-07PURCHASED PUT31,000$65.000192015000

    287771112-Dec-07PURCHASED PUT28,000$65.000291820000

    287771112-Dec-07PURCHASED PUT31,000$65.000392015000

    287771112-Dec-07PURCHASED PUT30,000$65.000491950000

    287771112-Dec-07PURCHASED PUT31,000$65.000592015000

    287771112-Dec-07PURCHASED PUT30,000$65.000691950000

    289204721-Dec-07PURCHASED PUT7,500$70.00098525000

    289204721-Dec-07PURCHASED PUT7,750$70.000108542500

    289204721-Dec-07PURCHASED PUT7,500$70.000118525000

    289204721-Dec-07PURCHASED PUT7,750$70.000128542500

    289254621-Dec-07PURCHASED PUT1,500$70.00098105000

    289254621-Dec-07PURCHASED PUT1,550$70.000108108500

    289254621-Dec-07PURCHASED PUT1,500$70.000118105000

    289254621-Dec-07PURCHASED PUT1,550$70.000128108500

    305609514-Apr-08PURCHASED PUT30,000$70.000492100000

    305609514-Apr-08PURCHASED PUT31,000$70.000592170000

    305609514-Apr-08PURCHASED PUT30,000$70.000692100000

    305648614-Apr-08PURCHASED PUT31,000$70.000792170000

    305648614-Apr-08PURCHASED PUT31,000$70.000892170000

    305648614-Apr-08PURCHASED PUT30,000$70.000992100000

    305769915-Apr-08PURCHASED PUT31,000$70.0001092170000

    305769915-Apr-08PURCHASED PUT30,000$70.0001192100000

    305769915-Apr-08PURCHASED PUT31,000$70.0001292170000

    331468527-Aug-08PURCHASED PUT31,000$70.0001102170000

    331468527-Aug-08PURCHASED PUT28,000$70.0002101960000

    331468527-Aug-08PURCHASED PUT31,000$70.0003102170000

    52687000

    OPEN INTEREST - August 31, 2008BARE FLOORS765,600

    Brian Emanuel:Increased floor from $55 on 12/21/07

    Brian Emanuel:Increased floor from $55 on 12/21/07

    Brian Emanuel:Increased floor from $55 on 12/21/07

    Brian Emanuel:Increased floor from $55 on 12/21/07

    Gas Trades

    RAM ENERGY, INC.

    REPORTING PERIOD: ENDING AUGUST 31, 2008

    CONTRACTPV

    MARKETINTRINSICDiscountedCONTRACT

    COUNTER-REFVOLUMEFIXED ORPERIODLEGPRICEVALUE@ 10%PREMIUMVALUE

    PARTYPRODUCTREF#DATETYPE CONTRACT(Mmbtu/m)STRIKEEXTENSIONCOVEREDNUMBER8/31/08EXTENSION8/31/088/31/08COST0

    CORALGAS180095112-Jul-05PURCHASED PUT140,000$7.000$980,000February, 2007271800951702$0.000$0$0costless$0

    CORALGAS180095212-Jul-05SOLD CALL140,000$11.950$1,673,000February, 2007271800952702$0.000$00costless$0

    CORALGAS180095112-Jul-05PURCHASED PUT155,000$7.000$1,085,000March, 2007371800951703$0$1,085,000costless$1,085,000

    CORALGAS180095212-Jul-05SOLD CALL155,000$11.950$1,852,250March, 2007371800952703$0$0costless$0

    CORALGAS198406426-Jan-06PURCHASED PUT120,000$7.500$900,000April, 2007471984064704$7.843$941,160$0$30,571$30,571

    CORALGAS198406526-Jan-06SOLD CALL120,000$10.000$1,200,000April, 2007471984065704$7.843$941,160$0costless$0

    CORALGAS198406726-Jan-06PURCHASED CALL120,000$12.000$1,440,000April, 2007471984067704$7.843$941,160$0costless$0

    CORALGAS198406426-Jan-06PURCHASED PUT124,000$7.500$930,000May, 2007571984064705$7.689$953,436$0$30,571$30,571

    CORALGAS198406526-Jan-06SOLD CALL124,000$10.000$1,240,000May, 2007571984065705$7.689$953,436$0costless$0

    CORALGAS198406726-Jan-06PURCHASED CALL124,000$12.000$1,488,000May, 2007571984067705$7.689$953,436$0costless$0

    CORALGAS198406426-Jan-06PURCHASED PUT120,000$7.500$900,000June, 2007671984064706$7.863$943,560$0$30,571$30,571

    CORALGAS198406526-Jan-06SOLD CALL120,000$10.000$1,200,000June, 2007671984065706$7.863$943,560$0costless$0

    CORALGAS198406726-Jan-06PURCHASED CALL120,000$12.000$1,440,000June, 2007671984067706$7.863$943,560$0costless$0

    CORALGAS198406426-Jan-06PURCHASED PUT124,000$7.500$930,000July, 2007771984064707$6.877$852,748$77,252$30,571$107,823

    CORALGAS198406526-Jan-06SOLD CALL124,000$10.000$1,240,000July, 2007771984065707$6.877$852,748$0costless$0

    CORALGAS198406726-Jan-06PURCHASED CALL124,000$12.000$1,488,000July, 2007771984067707$6.877$852,748$0costless$0

    CORALGAS198406426-Jan-06PURCHASED PUT124,000$7.500$930,000August, 2007871984064708$5.943$736,932$193,068$30,571$223,639

    CORALGAS198406526-Jan-06SOLD CALL124,000$10.000$1,240,000August, 2007871984065708$5.943$736,932$0costless$0

    CORALGAS198406726-Jan-06PURCHASED CALL124,000$12.000$1,488,000August, 2007871984067708$5.943$736,932$0costless$0

    CORALGAS198406426-Jan-06PURCHASED PUT120,000$7.500$900,000September, 2007971984064709$6.360$763,200$136,800$30,571$167,371

    CORALGAS198406526-Jan-06SOLD CALL120,000$10.000$1,200,000September, 2007971984065709$6.360$763,200$0costless$0

    CORALGAS198406726-Jan-06PURCHASED CALL120,000$12.000$1,440,000September, 2007971984067709$6.360$763,200$0costless$0

    CORALGAS198406426-Jan-06PURCHASED PUT124,000$7.500$930,000October, 20071071984064710$6.360$788,640$141,360$30,571$171,931

    CORALGAS198406526-Jan-06SOLD CALL124,000$10.000$1,240,000October, 20071071984065710$5.468$678,032$0costless$0

    CORALGAS198406726-Jan-06PURCHASED CALL124,000$12.000$1,488,000October, 20071071984067710$5.468$678,032$0costless$0

    CORALGAS200176310-Feb-06PURCHASED PUT120,000$8.000$960,000November, 20071172001763711$7.218$866,160$93,840costless$93,840

    CORALGAS200176410-Feb-06SOLD CALL120,000$16.700$2,004,000November, 20071172001764711$7.218$866,160$0costless$0

    CORALGAS200176310-Feb-06PURCHASED PUT124,000$8.000$992,000December, 20071272001763712$7.557$937,068$54,932($31,531)costless$54,932

    CORALGAS200176410-Feb-06SOLD CALL124,000$16.700$2,070,800December, 20071272001764712$7.557$937,068$00costless$0

    CORALGAS200176310-Feb-06PURCHASED PUT124,000$8.000$992,000January, 2008182001763801$7.046$873,704$118,296($47,138)costless$118,296

    CORALGAS200176410-Feb-06SOLD CALL124,000$16.700$2,070,800January, 2008182001764801$7.046$873,704$069costless$0

    CORALGAS200176310-Feb-06PURCHASED PUT116,000$8.000$928,000February, 2008282001763802$8.095$939,020$0($64,879)costless$0

    CORALGAS200176410-Feb-06SOLD CALL116,000$16.700$1,937,200February, 2008282001764802$8.095$939,020$01,518costless$0

    CORALGAS200176310-Feb-06PURCHASED PUT124,000$8.000$992,000March, 2008382001763803$9.206$1,141,544$0costless$0

    CORALGAS200176410-Feb-06SOLD CALL124,000$16.700$2,070,800March, 2008382001764803$9.206$1,141,544$0costless$0

    CORALGAS203339916-Mar-06PURCHASED PUT120,000$7.000$840,000April, 2008$9.572$1,148,640$0costless

    SHELLGAS29189998-Jan-08PURCHASED PUT60,000$7.000$420,000April, 2008$9.572$574,320$0costless

    SHELLGAS292385410-Jan-08PURCHASED PUT60,000$7.000$420,000April, 2008$9.572$574,320$0costless

    SHELLGAS293427018-Jan-08PURCHASED PUT60,000$7.000$420,000April, 2008$9.572$574,320$0costless

    CORALGAS203340116-Mar-06SOLD CALL120,000$10.300$1,236,000April, 2008$9.572$1,148,640$0costless

    SHELLGAS29190008-Jan-08SOLD CALL60,000$9.700$582,000April, 2008$9.572$574,320$0costless

    SHELLGAS292385510-Jan-08SOLD CALL60,000$10.000$600,000April, 2008$9.572$574,320$0costless

    SHELLGAS293427118-Jan-08SOLD CALL60,000$10.000$600,000April, 2008$9.572$574,320$0costless

    CORALGAS203339916-Mar-06PURCHASED PUT124,000$7.000$868,000May, 2008$10.963$1,359,412$0costless

    SHELLGAS29189998-Jan-08PURCHASED PUT62,000$7.000$434,000May, 2008$10.963$679,706$0costless

    SHELLGAS292385410-Jan-08PURCHASED PUT62,000$7.000$434,000May, 2008$10.963$679,706$0costless

    SHELLGAS293427018-Jan-08PURCHASED PUT62,000$7.000$434,000May, 2008$10.963$679,706$0costless

    CORALGAS203340116-Mar-06SOLD CALL124,000$10.300$1,277,200May, 2008$10.963$1,359,412(82,212)(82,212)costless

    SHELLGAS29190008-Jan-08SOLD CALL62,000$9.700$601,400May, 2008$10.963$679,706(78,306)(78,306)costless

    SHELLGAS292385510-Jan-08SOLD CALL62,000$10.000$620,000May, 2008$10.963$679,706(59,706)(59,706)costless

    SHELLGAS293427118-Jan-08SOLD CALL62,000$10.000$620,000May, 2008$10.963$679,706(59,706)(59,706)costless

    CORALGAS203339916-Mar-06PURCHASED PUT120,000$7.000$840,000June, 2008$11.801$1,416,120$0costless

    SHELLGAS29189998-Jan-08PURCHASED PUT60,000$7.000$420,000June, 2008$11.801$708,060$0costless

    SHELLGAS292385410-Jan-08PURCHASED PUT60,000$7.000$420,000June, 2008$11.801$708,060$0costless

    SHELLGAS293427018-Jan-08PURCHASED PUT60,000$7.000$420,000June, 2008$11.801$708,060$0costless

    CORALGAS203340116-Mar-06SOLD CALL120,000$10.300$1,236,000June, 2008$11.801$1,416,120(180,120)(180,120)costless

    SHELLGAS29190008-Jan-08SOLD CALL60,000$9.700$582,000June, 2008$11.801$708,060(126,060)(126,060)costless

    SHELLGAS292385510-Jan-08SOLD CALL60,000$10.000$600,000June, 2008$11.801$708,060(108,060)(108,060)costless

    SHELLGAS293427118-Jan-08SOLD CALL60,000$10.000$600,000June, 2008$11.801$708,060(108,060)(108,060)costless

    CORALGAS300974110-Mar-08PURCHASED PUT124,000$8.000$992,000July, 2008$12.753$1,581,372$0$31,620

    SHELLGAS300974110-Mar-08PURCHASED PUT62,000$8.000$496,000July, 2008$12.753$790,686$0$9,300

    SHELLGAS300974110-Mar-08PURCHASED PUT62,000$8.000$496,000July, 2008$12.753$790,686$0$9,300

    SHELLGAS300974110-Mar-08PURCHASED PUT62,000$8.000$496,000July, 2008$12.753$790,686$0$9,300

    CORALGAS212443525-May-06SOLD CALL124,000$12.750$1,581,000July, 2008$12.753$1,581,372(372)(372)costless

    SHELLGAS29190008-Jan-08SOLD CALL62,000$9.700$601,400July, 2008$12.753$790,686(189,286)(189,286)costless

    SHELLGAS292385510-Jan-08SOLD CALL62,000$10.000$620,000July, 2008$12.753$790,686(170,686)(170,686)costless

    SHELLGAS293427118-Jan-08SOLD CALL62,000$10.000$620,000July, 2008$12.753$790,686(170,686)(170,686)costless

    CORALGAS300974110-Mar-08PURCHASED PUT124,000$8.000$992,000August, 2008$9.163$1,136,212$0$31,620

    SHELLGAS300974110-Mar-08PURCHASED PUT62,000$8.000$496,000August, 2008$9.163$568,106$0$9,300

    SHELLGAS300974110-Mar-08PURCHASED PUT62,000$8.000$496,000August, 2008$9.163$568,106$0$9,300

    SHELLGAS300974110-Mar-08PURCHASED PUT62,000$8.000$496,000August, 2008$9.163$568,106$0$9,300

    CORALGAS212443525-May-06SOLD CALL124,000$12.750$1,581,000August, 2008$9.163$1,136,212$0$0costless

    SHELLGAS29190008-Jan-08SOLD CALL62,000$9.700$601,400August, 2008$9.163$568,106$0$0costless

    SHELLGAS292385510-Jan-08SOLD CALL62,000$10.000$620,000August, 2008$9.163$568,106$0$0costless

    SHELLGAS293427118-Jan-08SOLD CALL62,000$10.000$620,000August, 2008$9.163$568,106$0$0costless

    00$59,520

    CORALGAS300974110-Mar-08PURCHASED PUT120,000$8.000$960,000September, 2008$8.278$993,360$0$30,600

    SHELLGAS300974110-Mar-08PURCHASED PUT60,000$8.000$480,000September, 2008$8.278$496,680$0$9,000

    SHELLGAS300974110-Mar-08PURCHASED PUT60,000$8.000$480,000September, 2008$8.278$496,680$0$9,000

    SHELLGAS300974110-Mar-08PURCHASED PUT60,000$8.000$480,000September, 2008$8.278$496,680$0$0$9,000

    CORALGAS212443525-May-06SOLD CALL120,000$12.750$1,530,000September, 2008$8.278$993,360$0$0costless

    SHELLGAS29190008-Jan-08SOLD CALL60,000$9.700$582,000September, 2008$8.278$496,680$0$0costless

    SHELLGAS292385510-Jan-08SOLD CALL60,000$10.000$600,000September, 2008$8.278$496,680$0$0costless

    SHELLGAS293427118-Jan-08SOLD CALL60,000$10.000$600,000September, 2008$8.278$496,680$0$0costless

    00$57,600

    CORALGAS300974110-Mar-08PURCHASED PUT124,000$8.000$992,000October, 2008$7.943$984,932$7,068$7,068$42,780

    CORALGAS296936714-Feb-08PURCHASED PUT120,000$7.000$840,000November, 2008$8.363$1,003,560$0$0$23,400

    CORALGAS296936714-Feb-08PURCHASED PUT124,000$7.000$868,000December, 2008$8.788$1,089,712$0$0$24,180

    CORALGAS246211524-Jan-07PURCHASED PUT124,000$7.000$868,000January, 2009$9.018$1,118,232$0$0costless

    CORALGAS246211524-Jan-07PURCHASED PUT112,000$7.000$784,000February, 2009$9.038$1,012,256$0$0costless

    CORALGAS246211524-Jan-07PURCHASED PUT124,000$7.000$868,000March, 2009$8.878$1,100,872$0$0costless

    CORALGAS261397231-May-07PURCHASED PUT120,000$7.000$840,000April, 2009$8.518$1,022,160$0$0$7,800

    CORALGAS261397231-May-07PURCHASED PUT124,000$7.000$868,000May, 2009$8.528$1,057,472$0$0$8,060

    CORALGAS261397231-May-07PURCHASED PUT120,000$7.000$840,000June, 2009$8.621$1,034,520$0$0$7,800

    CORALGAS263743120-Jun-07PURCHASED PUT124,000$7.000$868,000July, 2009$8.728$1,082,272$0$0costless

    CORALGAS263743120-Jun-07PURCHASED PUT124,000$7.000$868,000August, 2009$8.803$1,091,572$0$0costless

    CORALGAS263743120-Jun-07PURCHASED PUT120,000$7.000$840,000September, 2009$8.833$1,059,960$0$0costless

    SHELLGAS300974110-Mar-08PURCHASED PUT62,000$8.000$496,000October, 2008$7.943$492,466$3,534$3,534$9,300

    SHELLGAS29190018-Jan-08PURCHASED PUT60,000$7.000$420,000April, 2009$8.518$511,080$0$0costless

    SHELLGAS29190018-Jan-08PURCHASED PUT62,000$7.000$434,000May, 2009$8.528$528,736$0$0costless

    SHELLGAS29190018-Jan-08PURCHASED PUT60,000$7.000$420,000June, 2009$8.621$517,260$0$0costless

    SHELLGAS29190018-Jan-08PURCHASED PUT62,000$7.000$434,000July, 2009$8.728$541,136$0$0costless

    SHELLGAS29190018-Jan-08PURCHASED PUT62,000$7.000$434,000August, 2009$8.803$545,786$0$0costless

    SHELLGAS29190018-Jan-08PURCHASED PUT60,000$7.000$420,000September, 2009$8.833$529,980$0$0costless

    SHELLGAS29190018-Jan-08PURCHASED PUT62,000$7.000$434,000October, 2009$8.913$552,606$0$0costless

    SHELLGAS300974110-Mar-08PURCHASED PUT62,000$8.000$496,000October, 2008$7.943$492,466$3,534$3,534$9,300

    SHELLGAS292385610-Jan-08PURCHASED PUT60,000$7.000$420,000April, 2009$8.518$511,080$0$0costless

    SHELLGAS292385610-Jan-08PURCHASED PUT62,000$7.000$434,000May, 2009$8.528$528,736$0$0costless

    SHELLGAS292385610-Jan-08PURCHASED PUT60,000$7.000$420,000June, 2009$8.621$517,260$0$0costless

    SHELLGAS292385610-Jan-08PURCHASED PUT62,000$7.000$434,000July, 2009$8.728$541,136$0$0costless

    SHELLGAS292385610-Jan-08PURCHASED PUT62,000$7.000$434,000August, 2009$8.803$545,786$0$0costless

    SHELLGAS292385610-Jan-08PURCHASED PUT60,000$7.000$420,000September, 2009$8.833$529,980$0$0costless

    SHELLGAS292385610-Jan-08PURCHASED PUT62,000$7.000$434,000October, 2009$8.946$554,652$0$0costless

    SHELLGAS292778514-Jan-08PURCHASED PUT124,000$7.000$868,000October, 2009$8.913$1,105,212$0$0costless

    SHELLGAS300974110-Mar-08PURCHASED PUT62,000$8.000$496,000October, 2008$7.943$492,466$3,534$3,534$9,300

    SHELLGAS294952730-Jan-08PURCHASED PUT60,000$7.000$420,000April, 2009$8.518$511,080$0$0costless

    SHELLGAS294952730-Jan-08PURCHASED PUT62,000$7.000$434,000May, 2009$8.528$528,736$0$0costless

    SHELLGAS294952730-Jan-08PURCHASED PUT60,000$7.000$420,000June, 2009$8.621$517,260$0$0costless

    SHELLGAS294952730-Jan-08PURCHASED PUT62,000$7.000$434,000July, 2009$8.728$541,136$0$0costless

    SHELLGAS294952730-Jan-08PURCHASED PUT62,000$7.000$434,000August, 2009$8.803$545,786$0$0costless

    SHELLGAS294952730-Jan-08PURCHASED PUT60,000$7.000$420,000September, 2009$8.833$529,980$0$0costless

    SHELLGAS294952730-Jan-08PURCHASED PUT62,000$7.000$434,000October, 2009$8.913$552,606$0$0costless

    SHELLGAS30042935-Mar-08PURCHASED PUT180,000$8.000$1,440,000November, 2008$8.363$1,505,340$0$0costless

    SHELLGAS30042935-Mar-08PURCHASED PUT186,000$8.000$1,488,000December, 2008$8.788$1,634,568$0$0costless

    SHELLGAS30042935-Mar-08PURCHASED PUT186,000$8.000$1,488,000January, 2009$9.018$1,677,348$0$0costless

    SHELLGAS30042935-Mar-08PURCHASED PUT168,000$8.000$1,344,000February, 2009$9.038$1,518,384$0$0costless

    SHELLGAS30042935-Mar-08PURCHASED PUT186,000$8.000$1,488,000March, 2009$8.878$1,651,308$0$0costless

    SHELLGAS331225026-Aug-08PURCHASED PUT150,000$7.000$1,050,000November, 2009$9.218$1,382,700$0$0$48,000

    SHELLGAS331225026-Aug-08PURCHASED PUT155,000$7.000$1,085,000December, 2009$9.568$1,483,040$0$0$49,600

    SHELLGAS331225026-Aug-08PURCHASED PUT155,000$7.000$1,085,000January, 2010$9.798$1,518,690$0$0$49,600

    SHELLGAS331225026-Aug-08PURCHASED PUT140,000$7.000$980,000February, 2010$9.763$1,366,820$0$0$44,800

    SHELLGAS331225026-Aug-08PURCHASED PUT155,000$7.000$1,085,000March, 2010$9.523$1,476,065$0$0$49,600

    OPEN INTEREST - August 31, 2008FLOORS4,715,000$7.258$34,221,000$8.831$41,636,191$17,670$17,670$383,520

    CORALGAS242526419-Dec-06SOLD CALL124,000$14.350$1,779,400October, 2008$7.943$984,932$0$0costless

    CORALGAS242526419-Dec-06SOLD CALL120,000$14.350$1,722,000November, 2008$8.363$1,003,560$0$0costless

    CORALGAS242526419-Dec-06SOLD CALL124,000$14.350$1,779,400December, 2008$8.788$1,089,712$0$0costless

    CORALGAS246211624-Jan-07SOLD CALL124,000$12.400$1,537,600January, 2009$9.018$1,118,232$0$0costless

    CORALGAS246211624-Jan-07SOLD CALL112,000$12.400$1,388,800February, 2009$9.038$1,012,256$0$0costless

    CORALGAS246211624-Jan-07SOLD CALL124,000$12.400$1,537,600March, 2009$8.878$1,100,872$0$0costless

    CORALGAS261397331-May-07SOLD CALL120,000$10.000$1,200,000April, 2009$8.518$1,022,160$0$0costless

    CORALGAS261397331-May-07SOLD CALL124,000$10.000$1,240,000May, 2009$8.528$1,057,472$0$0costless

    CORALGAS261397331-May-07SOLD CALL120,000$10.000$1,200,000June, 2009$8.621$1,034,520$0$0costless

    CORALGAS263743220-Jun-07SOLD CALL124,000$10.550$1,308,200July, 2009$8.728$1,082,272$0$0costless

    CORALGAS263743220-Jun-07SOLD CALL124,000$10.550$1,308,200August, 2009$8.803$1,091,572$0$0costless

    CORALGAS263743220-Jun-07SOLD CALL120,000$10.550$1,266,000September, 2009$8.833$1,059,960$0$0costless

    SHELLGAS29190008-Jan-08SOLD CALL62,000$9.700$601,400October, 2008$7.943$492,466$0$0costless

    SHELLGAS29190028-Jan-08SOLD CALL60,000$9.900$594,000April, 2009$8.518$511,080$0$0costless

    SHELLGAS29190028-Jan-08SOLD CALL62,000$9.900$613,800May, 2009$8.528$528,736$0$0costless

    SHELLGAS29190028-Jan-08SOLD CALL60,000$9.900$594,000June, 2009$8.621$517,260$0$0costless

    SHELLGAS29190028-Jan-08SOLD CALL62,000$9.900$613,800July, 2009$8.728$541,136$0$0costless

    SHELLGAS29190028-Jan-08SOLD CALL62,000$9.900$613,800August, 2009$8.803$545,786$0$0costless

    SHELLGAS29190028-Jan-08SOLD CALL60,000$9.900$594,000September, 2009$8.833$529,980$0$0costless

    SHELLGAS29190028-Jan-08SOLD CALL62,000$9.900$613,800October, 2009$8.913$552,606$0$0costless

    SHELLGAS292385510-Jan-08SOLD CALL62,000$10.000$620,000October, 2008$7.943$492,466$0$0costless

    SHELLGAS292385710-Jan-08SOLD CALL60,000$10.000$600,000A