SCHEDULE 14A

                                 (Rule 14a-101)

                     INFORMATION REQUIRED IN PROXY STATEMENT

                            SCHEDULE 14A INFORMATION


                Proxy Statement Pursuant to Section 14(a) of the
                Securities Exchange Act of 1934 (Amendment No. 1)


Filed by the Registrant  X
                       -----

Filed by a Party other than the Registrant _____

Check the appropriate box:

        X    Preliminary Proxy Statement   _____ Confidential, For Use of the
      -----                                      Commission Only (as
                                                 permitted by Rule 14a-6(e)(2))
      ____ Definitive Proxy Statement
      ____ Definitive Additional Materials
      ____ Soliciting Material Under Rule 14a-12

                     TREMISIS ENERGY ACQUISITION CORPORATION

                (Name of Registrant as Specified in Its Charter)
    (Name of Person(s) Filing Proxy Statement, if Other Than the Registrant)

Payment of Filing Fee (Check the appropriate box):

___   No fee required.

_X_   Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.

(1)   Title of each class of securities to which transaction applies:


      Common stock of Tremisis Energy Acquisition Corporation
      -------------------------------------------------------------------------


(2)   Aggregate number of securities to which transaction applies:

      25,600,000
      -------------------------------------------------------------------------

(3)   Per unit price or other underlying value of transaction computed pursuant
      to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is
      calculated and state how it was determined):

      Average of high and low prices for common stock on November 30, 2005
      ($5.45)
      -------------------------------------------------------------------------

(4)   Proposed maximum aggregate value of transaction:

      $169,520,000
      -------------------------------------------------------------------------

(5)   Total fee paid:

      $33,904
      -------------------------------------------------------------------------


[X]   Fee paid previously with preliminary materials:


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




___   Check box if any part of the fee is offset as provided by Exchange Act
      Rule 0-11(a)(2) and identify the filing for which the offsetting fee was
      paid previously. Identify the previous filing by registration statement
      number, or the form or schedule and the date of its filing.

(1)   Amount previously paid:

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

(2)   Form, Schedule or Registration Statement No.:

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

(3)   Filing Party:

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

(4)   Date Filed:

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




                     Tremisis Energy Acquisition Corporation
                            1755 Broadway, Suite 604
                            New York, New York 10019

To the Stockholders of Tremisis Energy Acquisition Corporation:


      You are cordially invited to attend a special meeting of the stockholders
of Tremisis Energy Acquisition Corporation ("Tremisis"), relating to the
proposed merger of our subsidiary, RAM Energy Acquisition, Inc., into RAM
Energy, Inc., and related matters. The meeting will be held at 10:00 a.m.,
eastern time, on ____________, 2006, at the offices of Graubard Miller,
Tremisis' counsel, at 405 Lexington Avenue, 19th Floor, New York, New York
10174.


      At this meeting, you will be asked to consider and vote upon the following
proposals:


      (1) to adopt the  Agreement  and Plan of Merger,  dated as of October  20,
2005, as amended on November 11, 2005, among Tremisis,  RAM Energy  Acquisition,
Inc., a Delaware  corporation and wholly owned  subsidiary of Tremisis  ("Merger
Sub"), RAM Energy, Inc., a Delaware corporation ("RAM"), and the stockholders of
RAM and the transactions contemplated thereby - we refer to this proposal as the
merger proposal;


      (2) to approve an amendment to the certificate of incorporation of
Tremisis to change the name of Tremisis from "Tremisis Energy Acquisition
Corporation" to "RAM Energy Resources, Inc." - we refer to this proposal as the
name change amendment;

      (3) to approve an amendment to the certificate of incorporation of
Tremisis to increase the number of authorized shares of Tremisis common stock
from 30,000,000 to 100,000,000 - we refer to this proposal as the capitalization
amendment;


      (4) to approve an amendment to the certificate of incorporation of
Tremisis to remove the preamble and sections A through D, inclusive, of Article
Sixth from the certificate of incorporation from and after the closing of the
merger, as these provisions that will no longer be applicable to Tremisis, and
to redesignate section E of Article Sixth as Article Sixth - we refer to this
proposal as the Article Sixth amendment; and

      (5) to approve the 2006 Long-Term Incentive Plan (an equity-based
incentive compensation plan) - we refer to this proposal as the incentive
compensation plan proposal.


      The affirmative vote of the holders of a majority of the outstanding
shares of Tremisis common stock on the record date is required to approve each
of the merger proposal, the name change amendment, the capitalization amendment
and the Article Sixth Amendment. The approval of the incentive compensation plan
will require the affirmative vote of the holders of a majority of the shares of
Tremisis' common stock represented in person or by proxy and entitled to vote
at the meeting.

      The adoption of the merger proposal is conditioned on the adoption of the
name change amendment and the capitalization amendment, and neither the name
change amendment nor the capitalization amendment will be presented to the
meeting for adoption unless the merger is approved. The adoption of the Article
Sixth amendment and the incentive compensation plan proposal are not conditions
to the merger proposal or to the adoption of either of the name change amendment
or the capitalization amendment, but if the merger is not approved, neither will
be presented at the meeting for adoption.


                                       1



      Each Tremisis stockholder who holds shares of common stock issued in
Tremisis' initial public offering ("IPO") has the right to vote against the
merger proposal and at the same time demand that Tremisis convert such
stockholder's shares into cash equal to a pro rata portion of the funds held in
the trust account into which a substantial portion of the net proceeds of
Tremisis' IPO was deposited. On _________, the record date for the meeting of
stockholders, the conversion price was approximately $___ in cash for each share
of Tremisis common stock. These shares will be converted into cash only if the
merger agreement is consummated. However, if the holders of 1,265,000 or more
shares of common stock issued in Tremisis' IPO vote against the merger proposal
and demand conversion of their shares, Tremisis will not consummate the merger.
Prior to exercising conversion rights, Tremisis stockholders should verify the
market price of Tremisis' common stock as they may receive higher proceeds from
the sale of their common stock in the public market than from exercising their
conversion rights. Shares of Tremisis' common stock are quoted on the
Over-the-Counter Bulletin Board under the symbol TEGY. On the record date, the
last sale price of Tremisis' common stock was $______.


      Tremisis' initial stockholders who purchased their shares of common stock
prior to its IPO and presently own an aggregate of approximately 17.9% of the
outstanding shares of Tremisis common stock, have agreed to vote all of their
shares on the merger proposal in accordance with the vote of the majority of the
votes cast by the holders of shares issued in connection with the IPO. The
initial stockholders have also indicated that they intend to vote "FOR" the
adoption of the name change amendment, the capitalization amendment, the Article
Sixth amendment and the incentive compensation plan proposal.

      After careful consideration, Tremisis' board of directors has determined
that the merger proposal is fair to and in the best interests of Tremisis and
its stockholders. Tremisis' board of directors has also determined that the
name change amendment, the capitalization amendment, the Article Sixth amendment
and the incentive compensation plan proposal are in the best interests of
Tremisis' stockholders. Tremisis' board of directors unanimously recommends
that you vote or give instruction to vote "FOR" the adoption of the merger
proposal, the name change amendment proposal, the capitalization amendment
proposal, the Article Sixth amendment proposal and the incentive compensation
plan proposal.

      Enclosed is a notice of special meeting and proxy statement containing
detailed information concerning the merger proposal and the transactions
contemplated thereby, as well as detailed information concerning the name change
amendment, the capitalization amendment, the Article Sixth amendment and the
incentive compensation plan proposal. Whether or not you plan to attend the
special meeting, we urge you to read this material carefully.

      Your vote is important. Whether you plan to attend the special meeting or
not, please sign, date and return the enclosed proxy card as soon as possible in
the envelope provided.

      I look forward to seeing you at the meeting.

                                      Sincerely,

                                      Lawrence S. Coben
                                      Chairman of the Board and
                                      Chief Executive Officer

      Neither the Securities and Exchange Commission nor any state securities
commission has determined if this proxy statement is truthful or complete. Any
representation to the contrary is a criminal offense.


       SEE "RISK FACTORS" BEGINNING ON PAGE 36 FOR A DISCUSSION OF VARIOUS


      FACTORS THAT YOU SHOULD CONSIDER IN CONNECTION WITH THE MERGER.

      This proxy statement is dated      , 2006 and is first being mailed to
Tremisis stockholders on or about            , 2006.


                                       2


                     Tremisis Energy Acquisition Corporation
                            1775 Broadway, Suite 604
                            New York, New York 10019

                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                        TO BE HELD ON __________ __, 2006

TO THE STOCKHOLDERS OF TREMISIS ENERGY ACQUISITION CORPORATION:


      NOTICE IS HEREBY GIVEN that a special meeting of stockholders of Tremisis
Energy Acquisition Corporation ("Tremisis"), a Delaware corporation, will be
held at 10:00 a.m. eastern time, on ________, 2006, at the offices of Graubard
Miller, Tremisis' counsel, at 405 Lexington Avenue, 19th Floor, New York, New
York 10174 for the following purposes:


      (1) to consider and vote upon the adoption of the Agreement and Plan of
Merger, dated as of October 20, 2005, as amended on November 11, 2005, among
Tremisis, RAM Energy Acquisition, Inc., a Delaware corporation and wholly owned
subsidiary of Tremisis ("Merger Sub"), RAM Energy, Inc., a Delaware corporation
("RAM"), and the stockholders of RAM (the "RAM stockholders"), and the
transactions contemplated thereby. RAM's board of directors and stockholders
have already approved and adopted the merger agreement;

      (2) to consider and vote upon an amendment to the certificate of
incorporation of Tremisis to change the name of Tremisis from "Tremisis Energy
Acquisition Corporation" to "RAM Energy Resources, Inc.;"

      (3) to consider and vote upon an amendment to the certificate of
incorporation of Tremisis to increase the number of authorized shares of
Tremisis common stock from 30,000,000 to 100,000,000;


      (4) to consider and vote upon an amendment to the certificate of
incorporation of Tremisis to remove the preamble and sections A through D,
inclusive, of Article Sixth from the certificate of incorporation from and after
the closing of the merger, as these provisions will no longer be applicable to
Tremisis, and to redesignate section E of Article Sixth as Article Sixth; and

      (5) to consider and vote upon the approval of the 2006 Long-Term Incentive
Plan (an equity-based incentive compensation plan).


      These items of business are described in the attached proxy statement,
which we encourage you to read in its entirety before voting. Only holders of
record of Tremisis' common stock at the close of business on ___________ __,
2006 are entitled to notice of the special meeting and to vote at the special
meeting and any adjournments or postponements of the special meeting. Only the
holders of record of Tremisis common stock on that date are entitled to have
their votes counted at the Tremisis special meeting and any adjournments or
postponements of it. Tremisis will not transact any other business at the
special meeting except for business properly brought before the special meeting
or any adjournment or postponement of it by Tremisis' board of directors.

      A complete list of Tremisis stockholders of record entitled to vote at the
special meeting will be available for 10 days before the special meeting at the
principal executive offices of Tremisis for inspection by stockholders during
ordinary business hours for any purpose germane to the special meeting.

      Your vote is important regardless of the number of shares you own. The
first, second, third and fourth proposals must be approved by the holders of a
majority of the outstanding shares of Tremisis


                                       3


common stock. The fifth proposal must be approved by the holders of a majority
of the shares of Tremisis common stock present in person or represented by proxy
and entitled to vote at the meeting.

      All Tremisis stockholders are cordially invited to attend the special
meeting in person. However, to ensure your representation at the special
meeting, you are urged to complete, sign, date and return the enclosed proxy
card as soon as possible. If you are a stockholder of record of Tremisis common
stock, you may also cast your vote in person at the special meeting. If your
shares are held in an account at a brokerage firm or bank, you must instruct
your broker or bank on how to vote your shares. If you do not vote or do not
instruct your broker or bank how to vote, it will have the same effect as voting
against the merger, the name change amendment, the capitalization amendment and
the Article Sixth amendment.

       The board of directors of Tremisis unanimously recommends that you vote
"FOR" each of the proposals, which are described in detail in the accompanying
proxy statement.

                                      By Order of the Board of Directors

                                      Lawrence S. Coben
                                      Chairman of the Board and
                                      Chief Executive Officer

____________________, 2006


                                       4


                                TABLE OF CONTENTS

Section Heading                                                            Page
---------------                                                            ----


SUMMARY OF MATERIAL TERMS OF THE MERGER .................................     9
QUESTIONS AND ANSWERS ABOUT THE PROPOSALS ...............................    11
SUMMARY OF THE PROXY STATEMENT ..........................................    19
      The Parties .......................................................    19
      The Merger ........................................................    21
      Tremisis' Recommendations to Stockholders;
        Reasons for the Merger ..........................................    21
      The Certificate of Incorporation Amendments .......................    22
      The Proposed Tremisis 2006 Long-Term Incentive Plan ...............    22
      Management of Tremisis and RAM ....................................    22
      Voting Agreement ..................................................    23
      Tremisis Inside Stockholders ......................................    23
      Merger Consideration ..............................................    23
      Pre-Closing RAM Dividends/Redemption ..............................    23
      Escrow Agreement - Indemnification of Tremisis ....................    24
      Lock-Up Agreement .................................................    24
      Registration Rights Agreement .....................................    24
      Date, Time and Place of Special Meeting of
        Tremisis' Stockholders ..........................................    24
      Voting Power; Record Date .........................................    24
      Approval of the RAM stockholders ..................................    25
      Quorum and Vote of Tremisis Stockholders ..........................    25
      Relation of Proposals .............................................    25
      Conversion Rights .................................................    26
      Appraisal Rights ..................................................    26
      Proxies ...........................................................    26
      Interests of Tremisis Directors and Officers in the Merger ........    26
      Conditions to the Closing of the Merger ...........................    27
      Termination, Amendment and Waiver .................................    28
      Quotation or Listing ..............................................    29
      Tax Consequences of the Merger ....................................    29
      Accounting Treatment ..............................................    30
      Regulatory Matters ................................................    30
      Risk Factors ......................................................    30
SELECTED SUMMARY HISTORICAL AND PRO FORMA CONSOLIDATED
  FINANCIAL INFORMATION .................................................    30
      Tremisis' Selected Historical Financial Information ...............    33
      Selected Unaudited Pro Forma Combined Financial
        Information of Tremisis and RAM .................................    33
      Comparative Per Share Data ........................................    34
      Market Price and Dividend Data for Tremisis Securities ............    35
      Holders ...........................................................    36
      Dividends .........................................................    36
RISK FACTORS ............................................................    36
      Risks Related to our Business and Operations
        Following the Merger with RAM ...................................    36
      Risks Related to the Merger .......................................    40
FORWARD-LOOKING STATEMENTS ..............................................    41



                                       5


SPECIAL MEETING OF TREMISIS STOCKHOLDERS ................................    43
      General ...........................................................    43
      Date, Time and Place ..............................................    43
      Purpose of the Tremisis Special Meeting ...........................    43
      Recommendation of Tremisis Board of Directors .....................    43
      Record Date; Who is Entitled to Vote ..............................    44
      Quorum ............................................................    44
      Abstentions and Broker Non-Votes ..................................    44
      Vote of Our Stockholders Required .................................    44
      Voting Your Shares ................................................    45
      Revoking Your Proxy ...............................................    45
      Who Can Answer Your Questions About Voting Your Shares ............    46
      No Additional Matters May Be Presented at the
        Special Meeting .................................................    46
      Conversion Rights .................................................    46
      Appraisal Rights ..................................................    46
      Proxy Solicitation Costs ..........................................    47
      Tremisis Inside Stockholders ......................................    47
      Tremisis Fairness Opinion .........................................    47
THE MERGER PROPOSAL .....................................................    48
      General Description of the Merger .................................    48
      Pre-Closing RAM Dividends/Redemption ..............................    48
      Background of the Merger ..........................................    48
      Tremisis' Board of Directors' Reasons for the
        Approval of the Merger ..........................................    50
      Recommendation of Tremisis' Board of Directors ....................    52
      Fairness Opinion ..................................................    52
      Material Federal Income Tax Consequences of the Merger ............    57
      Anticipated Accounting Treatment ..................................    59
      Regulatory Matters ................................................    59
THE MERGER AGREEMENT ....................................................    59
      General; Structure of Merger ......................................    59
      Closing and Effective Time of the Merger ..........................    60
      Name; Headquarters; Stock Symbols .................................    60
      Merger Consideration ..............................................    60
      Pre-Closing RAM Dividends/Redemption ..............................    60
      Escrow Agreement ..................................................    60
      Lock-Up Agreement .................................................    61
      Employment Agreement ..............................................    61
      Election of Directors; Voting Agreement ...........................    61
      Registration Rights Agreement .....................................    61
      Representations and Warranties ....................................    62
      Covenants .........................................................    62
      Conditions to Closing of the Merger ...............................    66
      Indemnification ...................................................    68
      Termination .......................................................    69
      Effect of Termination .............................................    70
      Fees and Expenses .................................................    70
      Confidentiality; Access to Information ............................    70


                                       6



      Amendment .........................................................    70
      Extension; Waiver .................................................    71
      Public Announcements ..............................................    71
      Arbitration .......................................................    71
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS .........    71
NAME CHANGE AMENDMENT PROPOSAL ..........................................    80
CAPITALIZATION AMENDMENT PROPOSAL .......................................    81
ARTICLE SIXTH AMENDMENT PROPOSAL ........................................    82
2006 LONG-TERM INCENTIVE PLAN PROPOSAL ..................................    83
      Background ........................................................    83
      Stock Subject to the 2006 Plan ....................................    83
      Administration ....................................................    83
      Types of Awards ...................................................    84
      Transferability ...................................................    86
      Change of Control Event ...........................................    86
      Termination of Employment/Relationship ............................    86
      Dilution; Substitution ............................................    87
      Amendment of the 2006 Plan ........................................    87
      Accounting Treatment ..............................................    87
      Tax Treatment .....................................................    88
      Recommendation and Vote Required ..................................    89
OTHER INFORMATION RELATED TO TREMISIS ...................................    90
      Business of Tremisis ..............................................    90
      Offering Proceeds Held in Trust ...................................    90
      Fair Market Value of Target Business ..............................    90
      Stockholder Approval of Business Combination ......................    90
      Liquidation If No Business Combination ............................    90
      Facilities ........................................................    91
      Employees .........................................................    91
      Periodic Reporting and Audited Financial Statements ...............    91
      Legal Proceedings .................................................    92
      Plan of Operations ................................................    92
      Off-Balance Sheet Arrangements ....................................    93
BUSINESS OF RAM .........................................................    93
      General ...........................................................    93
      Principal Properties ..............................................    94
      Other Properties ..................................................    99
      Development, Exploration and Exploitation Programs ................    99
      Oil and Natural Gas Reserves ......................................   100
      Net Production, Unit Prices and Costs .............................   102
      Acquisition, Development and Exploration
        Capital Expenditures ............................................   102
      Producing Wells ...................................................   103
      Acreage ...........................................................   103
      Drilling Activities ...............................................   103
      Oil and Natural Gas Marketing and Hedging .........................   104
      Competition .......................................................   104
      Title to Properties ...............................................   105
      Facilities ........................................................   105



                                       7



      Regulation ........................................................   105
      Legal Proceedings .................................................   106
      Employees .........................................................   107
RAM'S MANAGEMENT'S DISCUSSION AND ANALYSIS OF
  FINANCIAL CONDITION AND RESULTS OF OPERATIONS .........................   107
DIRECTORS AND EXECUTIVE OFFICERS OF TREMISIS
  FOLLOWING THE MERGER ..................................................   123
      Meetings and Committees of the Board of
        Directors of Tremisis ...........................................   125
      Independence of Directors .........................................   125
      Audit Committee ...................................................   126
      Code of Ethics ....................................................   127
      Compensation Committee Information ................................   127
      Nominating Committee Information ..................................   127
      Election of Directors; Voting Agreement ...........................   127
      Executive Compensation ............................................   128
      Employment Agreement ..............................................   128
BENEFICIAL OWNERSHIP OF SECURITIES ......................................   129
      Security Ownership of Certain Beneficial
        Owners and Management ...........................................   129
CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS ....................   131
      Tremisis Related Party Transactions ...............................   131
      RAM Related Party Transactions ....................................   132
      Section 16(a) Beneficial Ownership Reporting Compliance ...........   133
DESCRIPTION OF TREMISIS COMMON STOCK AND OTHER SECURITIES ...............   133
      General ...........................................................   133
      Common Stock ......................................................   133
      Preferred Stock ...................................................   134
      Warrants ..........................................................   134
PRICE RANGE OF TREMISIS SECURITIES AND DIVIDENDS ........................   136
      Holders ...........................................................   136
      Dividends .........................................................   136
APPRAISAL RIGHTS ........................................................   137
STOCKHOLDER PROPOSALS ...................................................   137
EXPERTS .................................................................   137
WHERE YOU CAN FIND MORE INFORMATION .....................................   137
GLOSSARY ................................................................   138
INDEX TO FINANCIAL STATEMENTS ...........................................   F-1



ANNEXES

A.       Agreement and Plan of Merger
B.       Amendment to Agreement and Plan of Merger
C.       Amended and Restated Certificate of Incorporation
D.       Form of Tremisis 2006 Long-Term Incentive Plan
E.       Fairness Opinion issued to Tremisis
F.       Amended and Restated Voting Agreement
G.       Form of Escrow Agreement
H.       Form of Employment Agreement
I.       Form of Registration Rights Agreement


                                       8




                   SUMMARY OF THE MATERIAL TERMS OF THE MERGER

o     The parties to the merger are Tremisis Energy Acquisition Corporation, RAM
      Energy, Inc., and RAM Acquisition, Inc, which was formed by Tremisis to
      effect the merger and is referred to as "Merger Sub". See the section
      entitled "The Merger Proposal" on page 48 of the proxy statement.

o     RAM is an independent oil and gas company engaged in the acquisition,
      exploration, exploitation and development of oil and natural gas
      properties and the production of oil and natural gas. Its properties are
      located principally in Texas, Louisiana and Oklahoma. See the section
      entitled "Business of RAM" on page 93 of the proxy statement.

o     On closing of the merger, the Merger Sub will merge into RAM and RAM will
      become a wholly owned subsidiary of Tremisis. See the section entitled
      "The Merger Proposal" on page 48 of the proxy statement.

o     In return for all of their stock in RAM, the stockholders of RAM will
      receive from Tremisis 25,600,000 shares of Tremisis common stock and cash
      equal to $30,000,000 or such lesser amount as may be available from
      Tremisis' trust fund after payments to Tremisis stockholders who vote
      against the merger and demand that their shares be converted into cash.
      Also, RAM will pay its stockholders a one-time extraordinary dividend or
      redeem a portion of its outstanding stock immediately prior to the merger,
      in an aggregate amount of up to the difference between $40,000,000 and the
      amount of cash they receive from Tremisis. See the section entitled "The
      Merger Agreement - Merger Consideration" beginning on page 60 of the proxy
      statement.

o     As a result of the merger and assuming that no Tremisis stockholder
      demands that Tremisis convert its shares to cash, as permitted by
      Tremisis' certificate of incorporation, the stockholders of RAM will own
      approximately 77% of the outstanding Tremisis common stock and the present
      stockholders of Tremisis (or their transferees) will own approximately 23%
      of the outstanding Tremisis common stock. See the section entitled "The
      Merger Agreement - Merger Consideration" beginning on page 60 of the proxy
      statement.

o     12.5% of the Tremisis shares to be received by the RAM stockholders will
      be placed in escrow until June 30, 2007 as a fund for the payment of
      indemnification claims that may be made by Tremisis as a result of
      breaches of RAM's covenants, representations and warranties in the merger
      agreement and a lawsuit to which RAM is a party. See the section entitled
      "The Merger Agreement - Escrow Agreement" beginning on page 60 of the
      proxy statement.

o     In addition to voting on the merger, the stockholders of Tremisis will
      vote on proposals to change its name to RAM Energy Resources, Inc., to
      increase the



                                       9





      number of shares of common stock it is authorized to issue to 100,000,000
      from 30,000,000, to amend its charter to delete certain provisions that
      will no longer be applicable after the merger and to approve a long term
      incentive plan. See the sections entitled "Name Change Amendment
      Proposal", "Capitalization Amendment Proposal", "Article Sixth Amendment
      Proposal" and "2006 Long-Term Incentive Plan Proposal" on pages 80, 81,
      82, and 83, respectively, of the proxy statement.

o     The stockholders of RAM have agreed not to sell any of the shares of
      Tremisis common stock they receive in the merger for six months and no
      more than 50% of the shares they receive for a further six months, subject
      to certain exceptions. Tremisis has agreed to register their shares with
      the SEC on request in certain circumstances. See the section entitled "The
      Merger Agreement - Lock-Up Agreement" on page 61 of the proxy statement.

o     None of Tremisis' present officers and directors will continue in such
      positions after the merger. After the merger, the directors of Tremisis
      will be three persons who have been designated by the RAM stockholders and
      one person who has been designated by Lawrence S. Coben, chairman and
      chief executive officer of Tremisis, and Isaac Kier, secretary, treasurer
      and a director of Tremisis. The stockholders of RAM and Messrs. Coben and
      Kier have agreed to vote their shares of Tremisis stock in favor of their
      respective designees to serve as directors of Tremisis through the annual
      meeting of stockholders of Tremisis to be held in 2008. See the section
      entitled "The Merger Agreement - Election of Directors; Voting Agreement"
      on page 61 of the proxy statement.

o     After the merger, all of the officers of Tremisis will be persons who
      presently hold similar positions with RAM. Larry E. Lee, RAM's president
      and chief executive officer, will enter into a three-year employment
      agreement with Tremisis, effective upon the merger, pursuant to which he
      will hold similar positions with Tremisis. See the section entitled "The
      Merger Agreement - Employment Agreement" on page 61 of the proxy
      statement.



                                       10



                    QUESTIONS AND ANSWERS ABOUT THE PROPOSALS


Q. Why am I receiving    A.   Tremisis and RAM have agreed to a business
   this proxy                 combination under the terms of the Agreement and
   statement?                 Plan of Merger dated October 20, 2005, as amended
                              on November 11, 2005, that is described in this
                              proxy statement. This agreement is referred to as
                              the merger agreement. Copies of the merger
                              agreement and the amendment are attached to this
                              proxy statement as Annexes A and B, which we
                              encourage you to review.


                              In order to complete the merger, Tremisis
                              stockholders must vote to approve (i) the merger
                              agreement, (ii) an amendment to Tremisis'
                              certificate of incorporation to change the name of
                              Tremisis from "Tremisis Energy Acquisition
                              Corporation" to "RAM Energy Resources, Inc.," and
                              (iii) an amendment to Tremisis' certificate of
                              incorporation to increase the number of shares of
                              authorized common stock from 30,000,000 to
                              100,000,000. Tremisis stockholders will also be
                              asked to vote to approve (i) an amendment to
                              Tremisis' certificate of incorporation to make
                              certain modifications to Article Sixth thereof and
                              (ii) the incentive compensation plan, but such
                              approvals are not conditions to the merger. The
                              incentive compensation plan has been approved by
                              Tremisis' board of directors and will be
                              effective upon consummation of the merger, but
                              stockholder approval is necessary to obtain
                              incentive stock option tax treatment. Tremisis'
                              amended and restated certificate of incorporation,
                              as it will appear if all amendments to its
                              certificate of incorporation are approved, is
                              annexed as Annex C hereto. The incentive
                              compensation plan is annexed as Annex D hereto.

                              Tremisis will hold a meeting of its stockholders
                              to obtain these approvals. This proxy statement
                              contains important information about the proposed
                              merger, the other proposals and the special
                              meeting of Tremisis stockholders. You should read
                              it carefully.

                              Your vote is important. We encourage you to vote
                              as soon as possible after carefully reviewing this
                              proxy statement.


                                       11


Q. Why is Tremisis       A.   Tremisis was organized to effect a merger, capital
   proposing the merger?      stock exchange, asset acquisition or other similar
                              business combination with an operating business in
                              either the energy or the environmental industry
                              and their related infrastructures. RAM is an
                              independent oil and gas company engaged in the
                              acquisition, exploration, exploitation and
                              development of oil and gas properties and the
                              production of oil and gas. Tremisis believes that
                              RAM, with its estimated net proved reserves of
                              19.7 million barrels of oil equivalent, or Boe, at
                              September 30, 2005 and its interests in
                              approximately 2,900 wells, is positioned for
                              significant growth in present and future energy
                              markets and believes that a business combination
                              with RAM will provide Tremisis stockholders with
                              an opportunity to participate in a company with
                              significant growth potential.

Q. What is being         A.   There are five proposals on which the Tremisis
   voted on?                  stockholders are being asked to vote. The first
                              proposal is to adopt and approve the merger
                              agreement and the transactions contemplated
                              thereby. We refer to this proposal as the merger
                              proposal.

                              The second proposal is to approve an amendment to
                              the certificate of incorporation to change the
                              name of Tremisis from "Tremisis Energy Acquisition
                              Corporation" to "RAM Energy Resources, Inc." We
                              refer to this proposal as the name change
                              amendment.

                              The third proposal is to approve an amendment to
                              the certificate of incorporation to increase the
                              number of authorized shares of Tremisis common
                              stock from 30,000,000 to 100,000,000. We refer to
                              this proposal as the capitalization amendment.

                              The fourth proposal is to approve an amendment to
                              the certificate of incorporation to remove the
                              preamble and sections A through D, inclusive, of
                              Article Sixth from the Certificate of
                              Incorporation from and after the closing and to
                              redesignate section E of Article Sixth as Article
                              Sixth. The items being removed will no longer be
                              operative upon consummation of the merger;
                              therefore, this amendment is being proposed to
                              revise the certificate of incorporation on a
                              going-forward basis. We refer to this proposal as
                              the Article Sixth amendment.

                              The fifth proposal is to approve Tremisis' 2006
                              Long-Term Incentive Plan. We refer to this
                              proposal as the incentive compensation plan
                              proposal.


                                       12


Q. What vote is          A.   The approval of the merger will require the
   required in order to       affirmative vote of holders of a majority of the
   adopt the merger           outstanding shares of Tremisis' common stock. If
   proposal?                  the holders of 20% or more of the shares of the
                              common stock issued in Tremisis' initial public
                              offering (the "IPO") pursuant to its prospectus,
                              dated May 12, 2004, vote against the merger and
                              demand that Tremisis convert their shares into a
                              pro rata portion of Tremisis' trust account as of
                              the record date, then the merger will not be
                              consummated. No vote of the holders of Tremisis'
                              warrants is necessary to adopt the merger proposal
                              or other proposals and Tremisis is not asking the
                              warrant holders to vote on the merger proposal or
                              the other proposals. Tremisis will not consummate
                              the merger transaction unless both the name change
                              amendment and the capitalization amendment are
                              also approved. The approvals of the Article Sixth
                              amendment and the incentive compensation plan
                              proposal are not conditions to the consummation of
                              the merger. The incentive compensation plan has
                              been approved by Tremisis' Board of Directors and
                              will be effective upon consummation of the merger,
                              subject to stockholder approval of the plan. If
                              the merger proposal is not approved, none of the
                              other proposals will be presented for approval.

Q. What vote is          A.   The approval of the name change amendment will
   required in order to       require the affirmative vote of the holders of a
   adopt the name             majority of the outstanding shares of Tremisis'
   change amendment?          common stock. The approval of the name change
                              amendment is a condition to the consummation of
                              the merger.

Q. What vote is          A.   The approval of the capitalization amendment
   required in order to       will require the affirmative vote of the holders
   adopt the                  of a majority of the outstanding shares of
   capitalization             Tremisis' common stock. The approval of the
   amendment?                 capitalization amendment is a condition to the
                              consummation of the merger.

Q. What vote is          A.   The approval of the Article Sixth amendment
   required in order to       will require the affirmative vote of the holders
   adopt the Article          of a majority of the outstanding shares of
   Sixth amendment?           Tremisis' common stock. The approval of the
                              Article Sixth amendment is not a condition to the
                              consummation of the merger or to the effectuation
                              of the name change amendment or the capitalization
                              amendment.

Q. What vote is          A.   The approval of the incentive compensation plan
   required in order to       proposal will require the affirmative vote of the
   adopt the incentive        holders of a majority of the shares of Tremisis
   compensation plan?         common stock represented in person or by proxy and
                              entitled to vote at the special meeting. The
                              approval of the long-term incentive plan is not a
                              condition to the approval of the merger or to the
                              effectuation of the name change amendment or the
                              capitalization amendment.




                                       13


Q. Why is Tremisis       A.   Tremisis is proposing the incentive
   proposing the              compensation plan to enable it to attract, retain
   incentive                  and reward its directors, officers, employees and
   compensation plan?         consultants using equity-based incentives. The
                              incentive compensation plan has been approved by
                              Tremisis' Board of Directors and will be
                              effective upon consummation of the merger, subject
                              to stockholder approval of the plan.


Q. Does the Tremisis     A.   Yes. After careful consideration of the terms and
   board recommend            conditions of the merger agreement, the
   voting in favor of         certificate of incorporation and the incentive
   the merger, the name       compensation plan, the board of directors of
   change amendment,          Tremisis has determined that the merger and the
   the capitalization         transactions contemplated thereby, each
   amendment, the             certificate of incorporation amendment and the
   Article Sixth              incentive compensation plan are fair to and in the
   amendment and the          best interests of Tremisis and its stockholders.
   incentive                  The Tremisis board of directors recommends that
   compensation plan?         Tremisis stockholders vote FOR each of (i) the
                              merger, (ii) the name change amendment, (iii) the
                              capitalization amendment, (iv) the Article Sixth
                              amendment and (v) the incentive compensation plan
                              proposal. The members of Tremisis' board of
                              directors have interests in the merger that are
                              different from, or in addition to, your interests
                              as a stockholder. For a description of such
                              interests, please see the section entitled
                              "Summary of the Proxy Statement - Interests of
                              Tremisis Directors and Officers in the Merger" on
                              page 26.

                              For a description of the factors considered by
                              Tremisis' board of directors in making its
                              determination, see the section entitled "Tremisis
                              Board of Directors' Reasons for Approval of the
                              Merger" beginning on page 50.

                              Tremisis has obtained an opinion from Gilford
                              Securities Incorporated that the merger is fair,
                              from a financial perspective, to the stockholders
                              of Tremisis. For a description of the fairness
                              opinion and the assumptions made, matters
                              considered and procedures followed by Gilford
                              Securities Incorporated in rendering such opinion,
                              see the section entitled "Fairness Opinion"
                              beginning on page 52.


Q. What will happen      A.   As a consequence of the merger, a wholly owned
   in the proposed            subsidiary of Tremisis will be merged with and
   merger?                    into RAM and RAM will continue as the surviving
                              corporation, becoming a wholly owned subsidiary of
                              Tremisis. Stockholders of RAM will become
                              stockholders of Tremisis and will own at least 77%
                              of the shares of Tremisis common stock outstanding
                              after the merger.

Q. How do the            A.   All of the Tremisis insiders (including all of
   Tremisis insiders          Tremisis' officers and directors) have agreed to
   intend to vote their       vote the shares held by them that they acquired
   shares?                    prior to the IPO on the merger proposal in
                              accordance with the vote of the majority of the
                              shares of common stock issued in the IPO. They
                              have indicated that they will vote the shares held
                              by them in favor of the certificate of
                              incorporation amendments and the incentive
                              compensation plan.

Q. What will I           A.   Tremisis stockholders will receive nothing in
   receive in the             the merger. Tremisis stockholders will continue to
   proposed merger?           hold the shares of Tremisis common stock that they
                              owned prior to the merger.


                                       14



Q. What will RAM         A.   The RAM stockholders, including a holder of an
   security holders           option to purchase shares of common stock of RAM
   receive in the             (the only outstanding securities exercisable or
   proposed merger?           convertible into shares of common stock of RAM)
                              who has agreed to exercise such option prior to
                              the consummation of the merger, will receive
                              25,600,000 shares of Tremisis common stock and
                              $30.0 million in cash, or such lesser amount as
                              may be available in the trust account after
                              payment to the holders of Tremisis common stock
                              voting against the merger and demanding
                              conversion. Of the shares to be issued to the RAM
                              stockholders, 3,200,000 shares, or 12.5%, will be
                              placed in escrow to secure Tremisis' indemnity
                              rights under the merger agreement. The merger
                              agreement authorizes RAM, prior to the
                              consummation of the merger, to either declare a
                              one-time extraordinary dividend, or redeem a
                              portion of its outstanding stock, in an aggregate
                              amount of up to the difference between $40 million
                              and the amount of cash consideration to be
                              received by the RAM stockholders from Tremisis in
                              the merger. Subject to the availability of
                              distributable funds, RAM intends to effect such
                              payment. See the section entitled "Merger
                              Consideration" beginning on page 60.


Q. How much of           A.   After the merger, if no Tremisis stockholder
   Tremisis will              demands that Tremisis convert its shares into a
   existing Tremisis          pro rata portion of the trust account, then
   stockholders own           existing Tremisis' stockholders will own
   after the merger?          approximately 23% of the outstanding common stock
                              of Tremisis. Existing Tremisis stockholders would
                              own less than that percentage of shares if one or
                              more Tremisis stockholders vote against the merger
                              proposal and demand conversion of their shares
                              into a pro rata portion of the trust account.

Q. Do I have             A.   If you hold shares of common stock issued in
   conversion rights?         Tremisis' IPO, then you have the right to vote
                              against the merger proposal and demand that
                              Tremisis convert such shares into a pro rata
                              portion of the trust account in which a
                              substantial portion of the net proceeds of
                              Tremisis' IPO are held. We sometimes refer to
                              these rights to vote against the merger and demand
                              conversion of the shares into a pro rata portion
                              of the trust account as conversion rights.


Q. How do I exercise     A.   If you wish to exercise your conversion rights,
   my conversion              you must vote against the merger proposal and at
   rights?                    the same time demand that Tremisis convert your
                              shares into cash. You may exercise your conversion
                              rights either by checking the box on the proxy
                              card or by submitting your request in writing to
                              Tremisis at the address listed below. You may
                              remedy an improperly executed demand for
                              conversion at any time until the stockholder
                              meeting. If, notwithstanding your negative vote,
                              the merger is completed, then you will be entitled
                              to receive a pro rata portion of the trust
                              account, including any interest earned thereon
                              through the record date. As of the record date,
                              there was approximately $ _______ in trust, so you
                              will be entitled to convert each share of common
                              stock that you hold into approximately $________.
                              If you exercise your conversion rights, then you
                              will be exchanging your shares of Tremisis common
                              stock for cash and will no longer own these
                              shares. You will be entitled to receive cash for
                              these shares only if you continue to hold these
                              shares through the closing of the merger and then
                              tender your stock certificate. Exercise of your
                              conversion rights does not result in either the
                              conversion or a loss of your warrants. Your
                              warrants will continue to be outstanding and
                              exercisable following a conversion of your common
                              stock.


Q. What if I object      A.   Tremisis Stockholders do not have appraisal
   to the proposed            rights in connection with the merger under the
   merger? Do I have          General Corporation Law of the State of Delaware
   appraisal rights?          ("DGCL").


                                       15



Q. What happens to       A.   Upon consummation of the merger, Tremisis
   the funds deposited        stockholders electing to exercise their conversion
   in the trust account       rights will receive their pro rata portion of the
   after consummation         funds in the trust account. The balance of the
   of the merger?             funds in the trust account will be released to
                              Tremisis for payment of merger consideration to
                              the RAM stockholders, with the remainder, if any,
                              to be used for working capital.

Q. Who will manage       A.   Larry E. Lee, Gerald R. Marshall and John M.
   Tremisis?                  Reardon, currently members of the board of
                              directors of RAM, and Sean P. Lane, will be
                              appointed to serve on Tremisis' board of
                              directors after the merger. After the merger,
                              Larry E. Lee will serve as the chairman, president
                              and chief executive officer of Tremisis, John M.
                              Longmire will serve as its senior vice president
                              and chief financial officer, Larry G. Rampey will
                              serve as its senior vice president, Drake N.
                              Smiley will serve as its senior vice president and
                              John L. Cox will serve as its vice president,
                              secretary and treasurer. Each of Messrs. Lee,
                              Longmire, Rampey, Smiley and Cox currently is an
                              executive officer of RAM and will continue in
                              such position after the merger. None of
                              Tremisis' current officers and directors will
                              continue in his position after the merger.


Q. What happens if       A.   Tremisis must liquidate if it does not
   the merger is not          consummate a business combination by May 18, 2006.
   consummated?               In any liquidation, the funds held in the trust
                              account, plus any interest earned thereon,
                              together with any remaining out-of-trust net
                              assets, will be distributed pro rata to the
                              holders of Tremisis' common stock acquired in
                              Tremisis' IPO. Holders of Tremisis common stock
                              acquired prior to the IPO, including all of
                              Tremisis' officers and directors, have waived any
                              right to any liquidation distribution with respect
                              to those shares.

Q. When do you           A.   It is currently anticipated that the merger
   expect the merger to       will be consummated promptly following the
   be completed?              Tremisis special meeting on _________, 2006.


                              For a description of the conditions to completion
                              of the merger, see the section entitled
                              "Conditions to the Closing of the Merger"
                              beginning on pages 27 and 66.


Q. What do I need to     A.   Tremisis urges you to read carefully and
   do now?                    consider the information contained in this proxy
                              statement, including the annexes, and to consider
                              how the merger will affect you as a stockholder of
                              Tremisis. You should then vote as soon as possible
                              in accordance with the instructions provided in
                              this proxy statement and on the enclosed proxy
                              card.


                                       16



Q. How do I vote?        A.   If you are a holder of record of Tremisis
                              common stock, you may vote in person at the
                              special meeting or by submitting a proxy for the
                              special meeting. You may submit your proxy by
                              completing, signing, dating and returning the
                              enclosed proxy card in the accompanying
                              pre-addressed postage paid envelope. If you hold
                              your shares in "street name," which means your
                              shares are held of record by a broker, bank or
                              nominee, you must provide the record holder of
                              your shares with instructions on how to vote your
                              shares.


Q. What will happen      A.   An abstention or failure to vote by a Tremisis
   if I abstain from          stockholder will have the same effect as a vote
   voting or fail to          against the merger, but will not have the effect
   vote?                      of converting your shares of common stock into a
                              pro rata portion of the trust account. An
                              abstention or failure to vote will also have the
                              effect of voting against the certificate of
                              incorporation amendments. An abstention will have
                              the effect of voting against the incentive
                              compensation plan proposal, but failures to vote
                              will have no effect on the incentive compensation
                              plan proposal.

Q. If my shares are      A.   No. Your broker, bank or nominee cannot vote
   held in "street            your shares unless you provide instructions on how
   name," will my             to vote in accordance with the information and
   broker, bank or            procedures provided to you by your broker, bank or
   nominee                    nominee.
   automatically vote
   my shares for me?

Q. Can I change my       A.   Yes. Send a later-dated, signed proxy card to
   vote after I have          Tremisis' secretary at the address of Tremisis'
   mailed my signed           corporate headquarters prior to the date of the
   proxy or direction         special meeting or attend the special meeting in
   form?                      person and vote. You also may revoke your proxy by
                              sending a notice of revocation to Tremisis'
                              secretary.

Q. Do I need to send     A.   No. Tremisis stockholders who do not elect to
   in my stock                have their shares converted into the pro rata
   certificates?              share of the trust account should not submit their
                              stock certificates now or after the merger,
                              because their shares will not be converted or
                              exchanged in the merger.

Q. What should I do      A.   You may receive more than one set of voting
   if I receive more          materials, including multiple copies of this proxy
   than one set of            statement and multiple proxy cards or voting
   voting materials?          instruction cards. For example, if you hold your
                              shares in more than one brokerage account, you
                              will receive a separate voting instruction card
                              for each brokerage account in which you hold
                              shares. If you are a holder of record and your
                              shares are registered in more than one name, you
                              will receive more than one proxy card. Please
                              complete, sign, date and return each proxy card
                              and voting instruction card that you receive in
                              order to cast a vote with respect to all of your
                              Tremisis shares.


                                       17


Q. What are the               The merger will qualify as a reorganization within
   federal income tax         the meaning of Section 368(a) of the Internal
   consequences of the        Revenue Code and no gain or loss will be
   merger?                    recognized by Tremisis or RAM as a result of the
                              merger.


                              A RAM stockholder who receives both Tremisis
                              common stock and cash in the merger will not
                              recognize any gain or loss upon receipt of the
                              common stock, but will recognize gain with respect
                              to the cash received. Such gain will be taxed as a
                              dividend to the extent RAM has accumulated
                              earnings and profits and as capital gain to the
                              extent RAM does not have accumulated earnings and
                              profits.


                              A stockholder of Tremisis who exercises conversion
                              rights and effects a termination of the
                              stockholder's interest in Tremisis will generally
                              be required to recognize capital gain or loss upon
                              the exchange of that stockholder's shares of
                              common stock of Tremisis for cash, if such shares
                              were held as a capital asset on the date of the
                              merger. Such gain or loss will be measured by the
                              difference between the amount of cash received and
                              the tax basis of that stockholder's shares of
                              Tremisis common stock.

                              No gain or loss will be recognized by
                              non-converting stockholders of Tremisis.


                              For a description of the material federal income
                              tax consequences of the merger, please see the
                              information set forth in "Material Federal Income
                              Tax Consequences of the Merger" beginning on page
                              57.


Q. Who can help          A.   If you have questions about the merger or if
   answer my questions?       you need additional copies of the proxy statement
                              or the enclosed proxy card you should contact:

                              Lawrence S. Coben
                              Tremisis Energy Acquisition Corporation
                              1755 Broadway, Suite 604
                              New York, New York 10019
                              Tel: (212) 397-1464


                              You may also obtain additional information about
                              Tremisis from documents filed with the SEC by
                              following the instructions in the section entitled
                              "Where You Can Find More Information" beginning on
                              page 137.


                                       18


                         SUMMARY OF THE PROXY STATEMENT

      This summary highlights selected information from this proxy statement and
does not contain all of the information that is important to you. To better
understand the merger, you should read this entire document carefully, including
the merger agreement and the amendment thereto attached as Annexes A and B to
this proxy statement. We encourage you to read the merger agreement carefully.
It is the legal document that governs the merger and the other transactions
contemplated by the merger agreement. It is also described in detail elsewhere
in this proxy statement.

The Parties

      Tremisis


      Tremisis is a blank check company organized as a corporation under the
laws of the State of Delaware on February 5, 2004. It was formed to effect a
business combination with an unidentified operating business in either the
energy or the environmental industry and their related infrastructures. On May
18, 2004, it consummated an IPO of its equity securities from which it derived
net proceeds of approximately $34,163,000. The Tremisis common stock, warrants
to purchase common stock and units (each unit consisting of one share of common
stock and two warrants to purchase common stock) are quoted on the
Over-the-Counter Bulletin Board (OTCBB) under the symbols TEGY for the common
stock, TEGYW for the warrants and TEGYU for the units. Approximately $33,143,000
of the net proceeds of the IPO were placed in a trust account. Such funds, with
the interest earned thereon, will be released to Tremisis upon consummation of
the merger, and used to pay the cash portion of the merger consideration to the
RAM stockholders and payments owed to Tremisis stockholders who exercise
conversion rights, with the balance being used for working capital for the
post-merger entity.

      The balance of the net proceeds of the IPO, or approximately $1,020,000,
has been and will be used by Tremisis to pay the expenses incurred in its
pursuit of a business combination. As of December 31, 2005, Tremisis had spent
approximately $______ of such amount. Other than its IPO and the pursuit of a
business combination, Tremisis has not engaged in any business to date. If
Tremisis does not consummate a business combination by May 18, 2006, then,
pursuant to Article Sixth of its certificate of incorporation, Tremisis'
officers must take all actions necessary to dissolve and liquidate Tremisis
within 60 days of such date.


      The mailing address of Tremisis' principal executive office is Tremisis
Energy Acquisition Corporation, 1775 Broadway, Suite 604, New York, New York
10019, and its telephone number is (212) 397-1464.

      RAM Acquisition, Inc.

      RAM Acquisition, Inc. was organized as a corporation under the laws of the
State of Delaware on October 5, 2005. It was formed to effect a merger with RAM
and is a wholly owned subsidiary of Tremisis. We sometimes refer to RAM
Acquisition, Inc. as the Merger Sub.

      RAM

      RAM is a privately owned, independent, oil and gas company. RAM's business
strategy is to acquire, explore, develop, exploit, produce and manage oil and
gas properties, primarily in Texas, Louisiana and Oklahoma. RAM has been active
in these core areas since its inception in 1987. RAM's management team has
extensive technical and operating expertise in all areas of its geographic
focus.


      At September 30, 2005, RAM's estimated net proved reserves were 19.7
million barrels of oil equivalent, or Boe, of which approximately 60% were crude
oil, 29% were natural gas, and 11% were natural gas liquids. The present value
of future net revenue from RAM's estimated net proved reserves, calculated
before applicable income taxes, discounted at 10%, which we refer to as PV-10
Value, was approximately $445.0 million, based on prices RAM was receiving as of
September 30, 2005 which were $63.62 per barrel, or Bbl, of oil, $39.21 per Bbl
of natural gas liquids, or NGLs, and $12.70 per thousand cubic feet, or Mcf, of
natural gas, without regard to financial hedges or hedging activities. At
September 30, 2005, based on the methodology provided in Statement of Financial
Accounting Standard No. 69, the standardized measure of the discounted value of
future cash flows related to RAM's estimated proved oil and natural gas reserves
was $299.8 million. For further information regarding the standardized measure,
please see "Business of RAM - Oil and Natural Gas Reserves" and note R of the
notes to RAM's financial statements for the year ended December 31, 2004,
appearing elsewhere in this proxy statement. At September 30, 2005, RAM's proved
developed reserves comprised 70.8% of its total proved reserves and the
estimated reserve life for RAM's total proved reserves was approximately 14
years. At December 31, 2005, RAM was receiving $58.63 per Bbl of oil, $35.89 per
Bbl of NGLs and $9.14 per Mcf of natural gas.



                                       19





      The following table presents certain information with respect to RAM's oil
and natural gas production, prices and costs attributable to all oil and natural
gas properties owned by RAM for the periods shown. Average realized prices
reflect the actual realized prices received by RAM, excluding the results of
RAM's hedging activities.



                                                                                                                          Nine
                                                                                                                     Months Ended
                                                                             Year Ended December 31,                 September 30,
                                                                  -------------------------------------------        -------------
                                                                    2002              2003              2004              2005
                                                                  -------            ------            ------            ------
                                                                                                                
Production volumes:
      Oil and condensate (MBbls) ..........................           202               277               178               595
      Natural gas liquids (MBbls) .........................             3                 5                12               130
      Natural gas (MMcf) ..................................         1,760             2,334             2,084             1,819
         Total (MBoe) .....................................           499               671               538             1,028

Average realized prices:
      Oil and condensate (per Bbl) ........................        $24.79            $29.47            $37.63            $53.23
      Natural gas liquids (per Bbl) .......................        $ 3.32            $16.94            $26.41            $35.35
      Natural gas (per Mcf) ...............................        $ 2.92            $ 5.06            $ 5.26            $ 6.52

         Total per Boe ....................................        $20.38            $29.89            $33.44            $46.80

Expenses (per Boe):
      Oil and natural gas production taxes ................        $ 2.09            $ 2.10            $ 2.35            $ 2.39
      Oil and natural gas production expenses .............        $ 6.06            $ 5.26            $ 6.70            $11.14
      Amortization of full-cost pool ......................        $ 5.48            $ 5.64            $ 5.55            $ 8.68
      General and administrative ..........................        $11.74            $ 9.44            $12.28            $ 6.11


      RAM owns interests in approximately 2,900 wells and is the operator of
leases upon which approximately 1,900 of these wells are located. The PV-10
Value attributable to RAM's interests in the properties operated by RAM
represented approximately 89% of RAM's aggregate PV-10 Value as of September 30,
2005. In addition, RAM has positioned itself for participation in two emerging
resource plays: (1) the on-going Barnett Shale play located in Jack and Wise
Counties, Texas, where RAM owns interests in approximately 27,700 gross acres
(6,800 net acres) and (2) an exploratory Barnett and Woodford Shale play located
in Reeves County, Texas, where RAM owns interests in approximately 70,000 gross
acres (11,000 net acres). RAM also owns interests in various gathering systems
and a natural gas processing plant that serves its producing properties.

      RAM has grown principally through acquisitions of producing properties and
the further development of these acquired properties. Since 1987, RAM has
arranged and managed over 20 acquisitions of producing oil and gas properties
and related assets for an aggregate purchase price approximating $400 million.
The most recent of these acquisitions, which closed in December 2004, was RAM's
purchase of WG Energy Holdings, Inc. for $82.5 million, following which WG
Energy's name was changed to RWG Energy, Inc., or RWG. RWG's estimated proved
reserves at December 31, 2004 included 9.5 million Bbls of oil, 2.1 million Bbls
of NGLs, and 10.0 billion cubic feet, or Bcf, of natural


                                       20


gas, or a total of 13.2 million Boe. The cost of the acquisition on a per barrel
basis was approximately $6.25 per barrel.


      From 1997 through December 31, 2004, RAM's reserve replacement percentage,
through discoveries, extensions, revisions and acquisitions, but excluding
dispositions, was 323%. From 1989 through December 31, 2005, RAM drilled or
participated in the drilling of 465 oil and natural gas wells, of which 92% were
completed and produced hydrocarbons in commercial quantities, which RAM
considers to be their "success rate." Since 1997, RAM's historical average
finding cost from all sources, exclusive of acquisitions, has been $6.11 per
Boe.

      RAM owns or has access to 2-D seismic data covering approximately 3,285
square miles and 3-D seismic information covering approximately 108 square miles
in its core areas. RAM is actively engaged in re-interpreting and re-processing
such data in an effort to identify additional exploration and exploitation
targets across RAM's owned acreage. RAM regularly reviews prospects proposed by
other operators and from time to time participates in exploration plays within
its core areas.

      During 2005, RAM drilled or participated in the drilling of 67 wells on
its oil and gas properties, 60 of which were successfully completed as producing
wells and seven of which were either still drilling or awaiting completion at
year end. Through December 31, 2005, RAM's capital expenditures in connection
with the drilling and completion of these 67 wells aggregated approximately $7.6
million. One of the wells drilled during 2005 was an exploratory well in which
RAM owns a 25% non-operating working interest, and the remaining 66 wells were
development wells, 57 of which were drilled and are being operated by RAM. In
addition, RAM conducted or participated in recompletion operations on 22 of its
existing wells, resulting in the reestablishment or enhancement of production
from 21 of these wells, with one well remaining shut in at year end. RAM's
capital expenditures in connection with its 2005 recompletion operations
aggregated approximately $1.7 million.


      RAM was organized as a corporation under the laws of the State of Delaware
on September 28, 1987. The mailing address of RAM's principal executive offices
is 5100 E. Skelly Drive, Suite 650, Tulsa, Oklahoma 74135, and its telephone
number is (918) 663-2800.

The Merger

      The merger agreement provides for a business combination transaction by
means of a merger of Merger Sub with and into RAM in which RAM will be the
surviving entity and become a wholly owned subsidiary of Tremisis. This will be
accomplished through an exchange of all the issued and outstanding shares of
capital stock of RAM for cash and shares of common stock of Tremisis. Shares of
Tremisis common stock, representing 12.5% of the shares of Tremisis common stock
to be issued to the RAM stockholders, will be placed in escrow as the sole
remedy for Tremisis' rights to indemnity set forth in the merger agreement.

      Tremisis and RAM plan to complete the merger promptly after the Tremisis
special meeting, provided that:

      o     Tremisis' stockholders have approved the merger agreement, the name
            change amendment and capitalization amendment;

      o     holders of 20% or more of the shares of common stock issued in
            Tremisis' IPO have not voted against the merger proposal and
            demanded conversion of their shares into cash; and

      o     the other conditions specified in the merger agreement have been
            satisfied or waived.

Tremisis' Recommendations to Stockholders; Reasons for the Merger

      After careful consideration of the terms and conditions of the merger
agreement, the certificate of incorporation amendments and the incentive
compensation plan, the board of directors of Tremisis has determined that the
merger and the transactions contemplated thereby, each certificate of
incorporation amendment and the incentive compensation plan are fair to and in
the best interests of Tremisis and its


                                       21



stockholders. In reaching its decision with respect to the merger and the
transactions contemplated thereby, the board of directors of Tremisis reviewed
various industry and financial data and the due diligence and evaluation
materials provided by RAM in order to determine that the consideration to be
paid to the RAM stockholders was reasonable. Further, Tremisis has received an
opinion from Gilford Securities Incorporated that, in its opinion, the merger
and the transactions contemplated thereby are fair to Tremisis' stockholders
from a financial point of view. Accordingly, Tremisis' board of directors
recommends that Tremisis stockholders vote:


      o     FOR the merger proposal;

      o     FOR the name change amendment;

      o     FOR the capitalization amendment;

      o     FOR the Article Sixth amendment; and

      o     FOR the incentive compensation plan proposal.

The Certificate of Incorporation Amendments


      The amendments to Tremisis' certificate of incorporation are being
proposed, upon consummation of the merger, to change Tremisis' name, increase
the number of shares of common stock it is authorized to issue, and eliminate
certain provisions that are applicable to Tremisis only prior to its completion
of a business combination. As a result of the amendments, after the merger,
Tremisis will be named "RAM Energy Resources, Inc.," the number of shares of
common stock it will be authorized to issue will be increased from 30 million to
100 million and Article Sixth of its certificate of incorporation will address
only its classified board of directors, with existing provisions that relate to
it as a blank check company being deleted.


The Proposed Tremisis 2006 Long-Term Incentive Plan


      The Tremisis 2006 Long-Term Incentive Plan reserves 2,400,000 shares of
Tremisis common stock for issuance in accordance with the plan's terms. The
purpose of the plan is to create incentives designed to motivate our employees
to significantly contribute toward our growth and profitability, to provide
Tremisis executives, directors and other employees and persons who, by their
position, ability and diligence are able to make important contributions to our
growth and profitability, with an incentive to assist us in achieving our
long-term corporate objectives, to attract and retain executives and other
employees of outstanding competence and to provide such persons with an
opportunity to acquire an equity interest in Tremisis. The plan is attached as
Annex D to this proxy statement. We encourage you to read the plan in its
entirety.


Management of Tremisis and RAM

      Tremisis


      As a result of the merger, Merger Sub will be merged with and into RAM and
will cease to survive. RAM and Tremisis will both survive the merger, with RAM
becoming a wholly owned subsidiary of Tremisis.

      After the consummation of the merger, the board of directors of Tremisis
will consist of Larry E. Lee and Sean P. Lane (each in the class to stand for
election in 2006), Gerald R. Marshall (in the class to stand for election in
2007), and John M. Reardon (in the class to stand for election in 2008). Messrs.
Lee, Marshall and Reardon are currently directors of RAM and are designees of
RAM's stockholders under the voting agreement. Mr. Lane is a designee of Messrs.
Coben and Kier under the voting agreement.


      After the consummation of the merger, the executive officers of Tremisis
will be Larry E. Lee, chairman, president and chief executive officer, John M.
Longmire, senior vice president and chief financial officer, Larry G. Rampey,
senior vice president, Drake N. Smiley, senior vice president and John L. Cox,
vice president, secretary and treasurer, each of whom currently is an executive
officer of RAM. None of Tremisis' current officers and directors will continue
in his position after the merger.


                                       22


      RAM

      After the consummation of the merger, the board of directors of RAM will
be Larry E. Lee, Sean P. Lane, Gerald R. Marshall and John M. Reardon. The
officers of RAM will be Larry E. Lee, chairman, president and chief executive
officer, John M. Longmire, senior vice president and chief financial officer,
Larry G. Rampey, senior vice president, Drake N. Smiley, senior vice president
and John L. Cox, vice president, secretary and treasurer.

Voting Agreement


      The RAM stockholders, certain stockholders of Tremisis and Tremisis
entered into a voting agreement dated as of October 20, 2005. After
consummation of the merger, the parties to the voting agreement will own
approximately 80.5% of Tremisis' outstanding stock. The voting agreement
provides that each individual party will vote for the respective designees of
the individual parties affiliated with each of Tremisis and RAM as directors of
Tremisis until immediately following the election that will be held in 2008.
Tremisis will be obligated to provide for its board of directors to be comprised
of four members and to enable the election to the board of directors of the
persons designated by the parties to the voting agreement. The voting agreement
is attached as Annex F hereto. We encourage you to read the voting agreement in
its entirety.


Tremisis Inside Stockholders

      On the record date, directors and executive officers of Tremisis and their
affiliates (the "Tremisis Inside Stockholders") beneficially owned and were
entitled to vote 1,375,000 shares or approximately 17.9% of Tremisis'
outstanding common stock. In connection with its IPO, Tremisis and
EarlyBirdCapital, Inc., the managing underwriter of the IPO, entered into
agreements with each of the Tremisis Inside Stockholders pursuant to which each
Tremisis Inside Stockholder agreed to vote his shares of Tremisis common stock
on the merger proposal in accordance with the majority of the votes cast by the
holders of shares issued in connection with the IPO. The Tremisis Inside
Stockholders also agreed, in connection with the IPO, to place their shares in
escrow until May 12, 2007.

Merger Consideration

      The holders of the outstanding shares of common stock of RAM immediately
before the merger will receive from Tremisis 25,600,000 shares of Tremisis
common stock and $30 million in cash, or such lesser amount as may be available
in the trust account after payment to the owners of Tremisis common stock voting
against the merger and demanding conversion. Immediately following the Merger,
the RAM stockholders will own approximately 77% of the total issued and
outstanding Tremisis common stock, assuming that no Tremisis stockholders seek
conversion of their Tremisis stock into their pro rata share of the trust fund.
Of the shares to be issued to the RAM stockholders, 3,200,000 shares, or 12.5%,
will be placed in escrow to secure Tremisis' indemnity rights under the merger
agreement.

Pre-Closing RAM Dividends/Redemption


      The merger agreement authorizes RAM, prior to the consummation of the
merger, to pay its normal quarterly dividend for the fourth quarter of 2005.
Also, because Tremisis did not have sufficient funds in its trust account to
permit payment of $40.0 million in cash merger consideration to the RAM
stockholders, it was agreed that, prior to the consummation of the merger, in
addition to its $500,000 normal quarterly dividend, RAM would be authorized to
declare and pay a one-time extraordinary dividend, or make a redemption of
outstanding RAM common stock, in an amount which, when added to the cash merger
consideration received from Tremisis, would permit the RAM stockholders to
receive an aggregate $40.0 million in cash. Accordingly, the merger agreement
provides that, prior to the closing of the merger, RAM is authorized to declare
and pay one normal $500,000 quarterly dividend to its stockholders, and to
either declare a one-time extraordinary dividend, or redeem a portion of its
outstanding common stock, in an aggregate amount up to the difference between
$40.0 million and the amount of the cash consideration to be received by the RAM
stockholders in the merger. It is anticipated that the RAM stockholders will
receive $30.0 million of cash merger consideration from Tremisis and, therefore,
that the RAM extraordinary dividend/redemption will be $10.0 million. If after
giving effect to payments by Tremisis to the holders of Tremisis common stock
who vote against the merger and demand conversion, and after payment of
Tremisis' expenses incurred in connection with the merger, less than $30.0
million remains in the Tremisis trust account for payment of cash merger
consideration to the RAM stockholders, the amount of the authorized RAM dividend
or redemption payment will be increased as necessary to permit the aggregate
amount received by the RAM stockholders, both as cash merger consideration and
as a dividend or redemption payment, to equal $40.0 million.

      The amount of the dividend/redemption payments actually made by RAM will
depend upon the amount of cash available to RAM for making such payments.
Accordingly, it may be necessary for RAM to amend its existing credit facility
or enter into a new credit facility with a higher credit limit prior to the
closing. The merger agreement specifically authorizes RAM to enter into a new
credit facility to replace its existing senior secured credit facility, and to
draw funds under the new credit facility for purposes of making the
dividend/redemption payments, subject only to an aggregate indebtedness
limitation outstanding at the closing. In the event RAM does not have sufficient
funds to make the full amount of the pre-closing dividend/redemption payments
authorized by the terms of the merger agreement, the dividend/redemption
payments actually made will be limited to the funds available for making such
payments and neither RAM nor Tremisis will have any obligation to make any
additional payments to the RAM stockholders after the closing with respect to
any shortfall.



                                       23


Escrow Agreement - Indemnification of Tremisis


      As the sole remedy for the obligation of the stockholders of RAM to
indemnify and hold harmless Tremisis for any damages, whether as a result of any
third party claim or otherwise, and which arise as a result of or in connection
with the breach of representations and warranties and agreements and covenants
of RAM or in connection with an identified, existing legal action involving
certain of RAM's subsidiaries and affiliates, at the closing, there will be
deposited in escrow, until June 30, 2007, 12.5% of the shares of Tremisis common
stock to be issued to the RAM stockholders upon consummation of the merger. The
RAM stockholders shall have the right to substitute for the escrow shares that
otherwise would be paid in satisfaction of a claim, cash in an amount equal to
the fair market value of the shares to be paid for a claim. For purposes of
satisfying an indemnification claim, shares of Tremisis common stock will be
valued at the average reported last sales price for the ten trading days ending
on the last day prior to the day that the claim is paid. The escrow agreement is
attached as Annex G hereto. We encourage you to read the escrow agreement in its
entirety.


      The determination to assert a claim for indemnification by Tremisis
against the escrow shares will be made by Lawrence S. Coben, who is a current
member of Tremisis' board of directors. Larry E. Lee has been designated under
the merger agreement to represent the interests of the stockholders of RAM with
respect to claims for indemnification by Tremisis against such shares.

Lock-Up Agreement


      The RAM stockholders have entered into a lock-up agreement that provides
that they not sell or otherwise transfer any of the shares of common stock of
Tremisis that they receive in the merger until the six-month anniversary of the
consummation of the merger, and no more than 50% of such shares during the
following six months, subject to certain exceptions. The lock-up agreement was
entered into to ensure that the shares of Tremisis common stock received by the
RAM stockholders in the merger will not offer the potential to impact upon the
market price during the periods the restrictions apply.


Registration Rights Agreement


      Upon consummation of the merger, Tremisis and the RAM stockholders shall
enter into a registration rights agreement to provide the RAM stockholders with
certain "piggy back" and demand rights relating to the registration of shares of
Tremisis common stock that they will receive as a result of the merger. The form
of registration rights agreement is attached as Annex I hereto. We encourage you
to read the registration rights agreement in its entirety.


Date, Time and Place of Special Meeting of Tremisis' Stockholders


      The special meeting of the stockholders of Tremisis will be held at 10:00
a.m., eastern time, on ___________, 2006, at the offices of Graubard Miller,
Tremisis' counsel, at 405 Lexington Avenue, 19th Floor, New York, New York,
10174 to consider and vote upon the merger proposal, the name change amendment,
the capitalization amendment, the Article Sixth amendment and the incentive
compensation plan proposal.


Voting Power; Record Date

      You will be entitled to vote or direct votes to be cast at the special
meeting if you owned shares of Tremisis common stock at the close of business on
___________, 2006, which is the record date for the special meeting. You will
have one vote for each share of Tremisis common stock you owned at the close of
business on the record date. Tremisis warrants do not have voting rights. On the
record date, there were 7,700,000 shares of Tremisis common stock outstanding.


                                       24


Approval of the RAM stockholders


      All of the stockholders of RAM have approved the merger and the
transactions contemplated thereby by consent action for purposes of the DGCL.
Accordingly, no further action by the RAM stockholders is needed to approve the
merger.


Quorum and Vote of Tremisis Stockholders

      A quorum of Tremisis stockholders is necessary to hold a valid meeting. A
quorum will be present at the Tremisis special meeting if a majority of the
outstanding shares entitled to vote at the meeting are represented in person or
by proxy. Abstentions and broker non-votes will count as present for the
purposes of establishing a quorum.

      o     The approval of the merger proposal will require the affirmative
            vote of the holders of a majority of the outstanding shares of
            Tremisis common stock on the record date. The merger will not be
            consummated if the holders of 20% or more of the common stock issued
            in Tremisis' IPO (1,265,000 shares or more) exercise their
            conversion rights.

      o     The approval of the name change amendment will require the
            affirmative vote of the holders of a majority of the outstanding
            shares of Tremisis common stock on the record date.

      o     The approval of the capitalization amendment will require the
            affirmative vote of the holders of a majority of the outstanding
            shares of Tremisis common stock on the record date.

      o     The approval of the Article Sixth amendment will require the
            affirmative vote of the holders of a majority of the outstanding
            shares of Tremisis common stock on the record date.

      o     The approval of the incentive compensation plan will require the
            affirmative vote of the holders of a majority of the shares of
            Tremisis common stock represented in person or by proxy and entitled
            to vote at the meeting.


      Abstentions will have the same effect as a vote "AGAINST" the merger
proposal and the proposals to amend the certificate of incorporation and the
incentive compensation plan. Broker non-votes, while considered present for the
purposes of establishing a quorum, will have the effect of votes against the
merger proposal and the proposals to amend the certificate of incorporation, but
will have no effect on the incentive compensation plan. Please note that you
cannot seek conversion of your shares unless you affirmatively vote against the
merger.


Relation of Proposals


      The merger will not be consummated unless each of the name change
amendment and the capitalization amendment is approved, and neither of the name
change amendment nor the capitalization amendment will be presented to the
meeting for adoption unless the merger is approved. The approvals of the Article
Sixth amendment and the incentive compensation plan proposal are not conditions
to the consummation of the merger or to the adoption of either of the name
change amendment or the capitalization amendment but, if the merger proposal is
not approved, neither will be presented at the meeting for adoption. The
incentive compensation plan has been approved by Tremisis' Board of Directors
and will take effect upon consummation of the merger, subject to stockholder
approval of the plan.



                                       25


Conversion Rights


      Pursuant to Tremisis' certificate of incorporation, a holder of shares of
Tremisis' common stock issued in its IPO may, if the stockholder votes against
the merger, demand that Tremisis convert such shares into cash. This demand must
be made in writing at the same time that the stockholder votes against the
merger proposal. If properly demanded, Tremisis will convert each share of
common stock into a pro rata portion of the trust account as of the record date.
This would amount to approximately $___ per share of Tremisis' common stock. If
you exercise your conversion rights, then you will be exchanging your shares of
Tremisis common stock for cash and will no longer own the shares. You will be
entitled to receive cash for these shares only if you continue to hold these
shares through the effective time of the merger and then tender your stock
certificate to Tremisis. If the merger is not completed, these shares will not
be converted into cash. However, if we are unable to complete the merger, we
will be forced to liquidate and all public stockholders will receive at least
the amount they would have received if they sought conversion of their shares
and we did consummate the merger.



      The merger will not be consummated if the holders of 20% or more of the
common stock issued in Tremisis' IPO (1,265,000 shares or more) exercise their
conversion rights.

Appraisal Rights

      Tremisis stockholders do not have appraisal rights in connection with the
merger under the DGCL.

Proxies

      Proxies may be solicited by mail, telephone or in person.

      If you grant a proxy, you may still vote your shares in person if you
revoke your proxy before the special meeting.

Interests of Tremisis Directors and Officers in the Merger

      When you consider the recommendation of Tremisis' board of directors in
favor of adoption of the merger proposal, you should keep in mind that
Tremisis' executive officers and members of Tremisis' board have interests in
the merger transaction that are different from, or in addition to, your
interests as a stockholder. These interests include, among other things:


      o     if the merger is not approved, Tremisis will be required to
            liquidate. In such event, the 1,375,000 shares of common stock held
            by Tremisis' officers and directors that were acquired prior to the
            IPO will be worthless because Tremisis' initial stockholders are not
            entitled to receive any liquidation proceeds. Such shares had an
            aggregate value of $_____ based on the last sale price of $____ on
            the OTCBB on January __, 2006. Additionally, the 600,000 warrants
            held by such persons (allowing the purchase of 600,000 shares of
            Tremisis commmon stock) will expire without value in the event of
            liquidation (as will such warrants held by all other persons); and

      o     if Tremisis liquidates prior to the consummation of a business
            combination, Lawrence S. Coben, our current chairman of the board
            and chief executive officer, will be personally liable to pay debts
            and obligations, if any, to vendors and other entities that are owed
            money by Tremisis for services rendered or products sold to
            Tremisis, or to any target business, to the extent such creditors
            bring claims that require payment from moneys in the trust fund.
            This arrangement was entered into to ensure that, in the event of
            liquidation, the trust fund is not reduced by claims of creditors.



                                       26


Conditions to the Closing of the Merger

      Consummation of the merger agreement and the related transactions is
conditioned on the Tremisis stockholders (i) adopting the merger proposal, (ii)
approving the name change amendment, and (iii) approving the capitalization
amendment. The Tremisis stockholders will also be asked to adopt the incentive
compensation plan and to approve the removal of all of the provisions of Article
Sixth of Tremisis' certificate of incorporation other than the paragraph
relating to Tremisis' staggered board of directors. The transaction is not
dependent on the approval of either of such actions. The incentive compensation
plan has been approved by our Board of Directors and will be effective upon
consummation of the merger if approved by the Tremisis stockholders. If
stockholders owning 20% or more of the shares sold in the IPO vote against the
transaction and exercise their right to convert their shares purchased in the
IPO into a pro-rata portion of the funds held in trust by Tremisis for the
benefit of the holders of shares purchased in the IPO, then the merger cannot be
consummated.

      In addition, the consummation of the merger is conditioned upon the
following:

      o     no order, stay, judgment or decree being issued by any governmental
            authority preventing, restraining or prohibiting in whole or in
            part, the consummation of such transactions;

      o     the delivery by each party to the other party of a certificate to
            the effect that the representations and warranties of the delivering
            party are true and correct in all material respects as of the
            closing and all covenants contained in the merger agreement have
            been materially complied with by the delivering party;

      o     the receipt of necessary consents and approvals by third parties and
            the completion of necessary proceedings; and

      o     Tremisis' common stock being quoted on the OTCBB or listed for
            trading on Nasdaq.

      RAM's Conditions to Closing of the Merger

      The obligations of RAM to consummate the transactions contemplated by the
merger agreement, in addition to the conditions described above, are conditioned
upon each of the following, among other things:

      o     there shall have been no material adverse effect with respect to
            Tremisis since the date of the merger agreement;

      o     RAM shall have received a legal opinion in an agreed form from
            Graubard Miller, counsel to Tremisis;

      o     Tremisis shall have made appropriate arrangements with Continental
            Stock Transfer & Trust Company to have the trust fund disbursed to
            Tremisis immediately upon the Closing; and

      o     the registration rights agreement shall be in full force and effect.


                                       27


      Tremisis' Conditions to Closing of the Merger

      The obligations of Tremisis to consummate the transactions contemplated by
the merger agreement, in addition to the conditions described above in the
second paragraph of this section, are conditioned upon each of the following,
among other things:

      o     at the closing, there shall have been no material adverse effect
            with respect to RAM since the date of the merger agreement;

      o     an employment agreement between Tremisis and Larry E. Lee shall be
            in full force and effect;


      o     Tremisis shall have received a legal opinion substantially in the
            form annexed to the merger agreement, which is customary for
            transactions of this nature, from McAfee & Taft A Professional
            Corporation, counsel to RAM;

      o     Tremisis shall have received "comfort" letters from BDO Seidman, LLP
            and UHY Mann Frankfort Stein & Lipp CPAs, LLP, dated the date of
            distribution of this proxy statement and the date of consummation of
            the merger in forms customary for transactions of this nature,
            confirming that certain financial data in this proxy statement,
            other than the numbers in the actual financial statements, are
            accurate and/or derived from the financial statements; and

      o     the adjusted indebtedness of RAM and its subsidiaries for borrowed
            money shall not exceed $125 million, excluding (i) any cash deposits
            posted by RAM as security in connection with outstanding RAM hedging
            contracts, (ii) the amount by which $30,000,000 exceeds the cash
            portion of the merger consideration paid to the RAM stockholders,
            and (iii) an amount up to $6.0 million for aggregate fees, costs and
            expenses paid by RAM in connection with replacing, enhancing or
            improving its existing credit facilities.


Termination, Amendment and Waiver


      The merger agreement will terminate if the merger has not been consummated
by May 18, 2006. In addition, the merger agreement may be terminated at any
time, but not later than the closing, as follows:


      o     by mutual written consent of Tremisis and RAM;

      o     by either party if a governmental entity shall have issued an order,
            decree or ruling or taken any other action, in any case having the
            effect of permanently restraining, enjoining or otherwise
            prohibiting the merger, which order, decree, ruling or other action
            is final and nonappealable;

      o     by either party if this proxy statement has not been mailed to the
            record owners of Tremisis common stock on or before February 14,
            2006;

      o     by either party if the other party has breached any of its covenants
            or representations and warranties in any material respect and has
            not cured its breach within 30 days of the notice of an intent to
            terminate, provided that the terminating party is itself not in
            breach;

      o     by either Tremisis or RAM if they are unable to agree as to the
            amount of adjustment to be made to the merger consideration with
            respect to adverse title conditions or


                                       28


            environmental conditions that are not cured by the closing, as the
            closing may be extended in such circumstances;

      o     by Tremisis if any RAM properties are damaged or destroyed by fire
            or other casualty or are taken under the right of eminent domain and
            as result thereon the aggregate value of the properties, in
            Tremisis' good faith judgment, is reduced by an amount exceeding $1
            million (net of insurance proceeds);

      o     by either party if, at the Tremisis stockholders' meeting, the
            merger agreement and the transactions contemplated thereby shall
            fail to be approved and adopted by the affirmative vote of the
            holders of a majority of Tremisis' outstanding common stock; or

      o     by either party if the holders of 20% or more of the shares issued
            in Tremisis' IPO exercise their conversion rights.


      If Tremisis wrongfully fails or refuses to consummate the merger or RAM
terminates the merger agreement because of a material breach by Tremisis of its
covenants, representations or warranties that remains uncured 30 days after
receipt of a notice of intent to terminate from RAM and Tremisis consummates a
merger or other business combination with another entity on or before May 18,
2006, Tremisis will be obligated to pay RAM, concurrently with the consummation
of such other merger or business combination, a cash termination fee of
$7,500,000, payment of which shall be in full satisfaction of all other rights
of RAM for damages under the merger agreement or otherwise. In such event,
Tremisis would obtain the funds to make the termination payment from the moneys
in the trust fund when they are released upon the consummation of the other
business combination.

      The merger agreement does not specifically address the rights of a party
in the event of a refusal or wrongful failure of the other party to consummate
the merger, except in the case described above in a situation where Tremisis
would be required to pay RAM the $7,500,000 termination fee. Other than in such
event, the non-wrongful party would be entitled to assert its legal rights for
breach of contract against the wrongful party.


      If permitted under the applicable law, either RAM or Tremisis may waive
any inaccuracies in the representations and warranties made to such party
contained in the merger agreement and waive compliance with any agreements or
conditions for the benefit of itself or such party contained in the merger
agreement. We cannot assure you that any or all of the conditions will be
satisfied or waived.

Quotation or Listing

      Tremisis' outstanding common stock, warrants and units are quoted on the
OTCBB. Tremisis and RAM will use their reasonable best efforts to obtain the
listing for trading on Nasdaq of Tremisis common stock, warrants and units. In
the event Tremisis' common stock, warrants and units are listed on Nasdaq at
the time of the closing of the merger, the symbols will change to ones
determined by the board of directors of Tremisis and Nasdaq that are reasonably
representative of the corporate name or business of Tremisis. If the listing on
Nasdaq is not approved, it is expected that the Tremisis' common stock,
warrants and units will continue to be quoted on the OTCBB.

Tax Consequences of the Merger


      Tremisis and RAM have received opinions from their respective tax counsel
that, for federal income tax purposes, the merger will qualify as a
reorganization within the meaning of Section 368(a) of the Internal Revenue Code
and no gain or loss will be recognized by Tremisis or RAM as a result of the
merger.

      Tremisis has also received an opinion of its counsel that:

      o     A stockholder of Tremisis who exercises conversion rights and
            effects a termination of the stockholder's interest in Tremisis will
            generally be required to recognize capital gain or loss upon the
            exchange of that stockholder's shares of common stock of Tremisis
            for cash, if such shares were held as a



                                       29



            capital asset on the date of the merger. Such gain or loss will be
            measured by the difference between the amount of cash received and
            the tax basis of that stockholder's shares of Tremisis common stock;
            and

      o     No gain or loss will be recognized by non-converting stockholders of
            Tremisis.

      In addition, RAM has received an opinion from its counsel that a RAM
stockholder who receives both Tremisis common stock and cash in the merger will
not recognize any gain or loss upon receipt of the common stock, but will
recognize gain with respect to the cash received. Such gain will be taxed as a
dividend to the extent RAM has accumulated earnings and profits and as capital
gain to the extent RAM does not have accumulated earnings and profits.

      For a description of the material federal income tax consequences of the
merger, please see the information set forth in "Material Federal Income Tax
Consequences of the Merger" beginning on page 57.


Accounting Treatment

      The merger will be accounted for under the purchase method of accounting
as a reverse acquisition in accordance with U.S. generally accepted accounting
principles for accounting and financial reporting purposes. Under this method of
accounting, Tremisis will be treated as the "acquired" company for financial
reporting purposes. In accordance with guidance applicable to these
circumstances, the merger will be considered to be a capital transaction in
substance. Accordingly, for accounting purposes, the merger will be treated as
the equivalent of RAM issuing stock for the net monetary assets of Tremisis,
accompanied by a recapitalization. The net monetary assets of Tremisis will be
stated at their fair value, essentially equivalent to historical costs, with no
goodwill or other intangible assets recorded. The accumulated earnings deficit
of RAM will be carried forward after the merger. Operations prior to the merger
will be those of RAM.

Regulatory Matters

      The merger and the transactions contemplated by the merger agreement are
not subject to any additional federal or state regulatory requirement or
approval, including the Hart-Scott-Rodino Antitrust Improvements Act of 1976, or
HSR Act, except for filings with the State of Delaware necessary to effectuate
the transactions contemplated by the merger agreement.

Risk Factors

      In evaluating the merger proposal, the name change amendment, the
capitalization amendment, the Article Sixth amendment and the incentive
compensation plan proposal, you should carefully read this proxy statement and
especially consider the factors discussed in the section entitled "Risk
Factors."

  SELECTED SUMMARY HISTORICAL AND PRO FORMA CONSOLIDATED FINANCIAL INFORMATION


      We are providing the following selected financial information to assist
you in your analysis of the financial aspects of the merger. RAM's consolidated
balance sheet data as of December 31, 2004 and 2003 and the related consolidated
statement of operations data for the years ended December 31, 2004, 2003, and
2002 are derived from RAM's audited consolidated financial statements, which are
included elsewhere in this proxy statement. RAM's consolidated balance sheets
data as of December 31, 2000 and 2001 and the consolidated statements of
operations data for the years ended December 31, 2000 and 2001 are derived from
RAM's unaudited consolidated financial statements, which are not included in
this proxy statement.


      RAM's condensed consolidated balance sheet as of September 30, 2005, and
the related consolidated statement of operations data for the nine months ended
September 30, 2004 and 2005 are derived from RAM's unaudited interim
consolidated financial statements which are included elsewhere in this proxy
statement. In the opinion of RAM's management, the unaudited interim
consolidated financial statements include all


                                       30


adjustments (consisting of normal recurring adjustments) that are necessary for
a fair presentation of such consolidated financial statements. The results of
operations for the nine months ended September 30, 2005 are not necessarily
indicative of the results to be expected for the entire fiscal year or for any
future period.

      The Tremisis historical financial data are derived from the Tremisis
financial statements included elsewhere in this proxy statement.

      The selected financial information of RAM and Tremisis is only a summary
and should be read in conjunction with each company's historical consolidated
financial statements and related notes and "Management's Discussion and Analysis
of Financial Condition and Results of Operations" contained elsewhere herein.
The historical results included below and elsewhere in this proxy statement may
not be indicative of the future performance of RAM, Tremisis or the combined
company resulting from the merger. RAM's financial position and results of
operations for 2003 and 2004 may not be comparative to other periods as a result
of certain divestitures and acquisitions, as more fully described in RAM's
financial statements included elsewhere in this proxy statement.


                                       31


                 RAM's Selected Historical Financial Information
                      (in thousands, except per share data)




                                                                                                            Nine Months
                                                         Year Ended December 31,                         Ended September 30,
                                     --------------------------------------------------------------    ------------------------
                                         2000          2001         2002        2003         2004          2004          2005
                                     ---------     ---------      -------     -------     ---------    ----------     ---------
                                                                                                 
Revenues and other
  operating income                  $   40,035     $  25,614      $10,183     $20,020     $  29,659    $   23,854     $  29,209

Net (loss) income                   $   (4,428)    $   3,751      $ 2,086     $(2,007)    $   6,076    $    6,811     $  (5,681)

Net loss per share
attributable to common
stockholders - basic                $(1,623.76)    $1,375.50      $764.93    ($735.97)    $2,383.67    $ 2,578.95    ($2,499.34)

Cash dividends per share            $     0.00     $    0.00      $  0.00     $294.83     $  470.77    $   454.37     $  396.04



                                                          As of December 31,                             As of September 30,
                                     --------------------------------------------------------------    ------------------------
                                         2000          2001         2002        2003        2004                 2005
                                     ---------     ---------      -------     -------     ---------           ---------
                                                                                             
Total assets                        $ 132,836     $  98,322      $ 62,038     $ 45,908     $ 140,324           $ 141,125

Long-term debt, including
  current portion                   $ 127,580     $  91,400      $ 56,267     $ 46,057     $ 117,344           $ 117,301
Stockholder's deficit               $ (24,098)    $ (20,347)     $(18,342)    $(19,653)    $ (19,912)          $ (26,493)



                                       32


                      Tremisis' Selected Historical Financial Information
                           (in thousands, except per share data)



                           For the Period From               For the Period From
                            February 5, 2004    Nine Months   February 5, 2004
                             (inception) to       Ended        (Inception) to
                               December 31,    September 30,    September 30,
                                  2004             2005             2005
                               ------------    -------------    -------------
Revenue                           $ --             $ --             $ --
Interest income                   $308             $682             $990
Net income                        $ 65             $217             $282
Accretion of Trust Fund
   related to common
   stock subject to
   possible conversion            $ 60             $135             $195
Net income attributable
   to common stockholders         $  5             $ 82             $ 87
Net income per share              $.00             $.01


                                        As of                   As of
                                  December 31, 2004      September 30, 2005
                                  -----------------      ------------------
Total assets (including US            $34,305                  $34,723
Government Securities deposited
in Trust Fund)
Common stock subject to               $ 6,685                  $ 6,820
possible conversion
Stockholders' equity                  $27,567                  $27,650

Selected Unaudited Pro Forma Combined Financial Information of Tremisis and RAM


      The merger will be accounted for as a reverse acquisition under the
purchase method of accounting. RAM will be treated as the continuing reporting
entity for accounting purposes. The assets and liabilities of Tremisis will be
recorded, as of completion of the merger, at the fair value, which is considered
to approximate historical cost and added to those of RAM. Since Tremisis had no
operations, the merger has been accounted for as a Recapitalization of RAM. For
a more detailed description of purchase accounting, see "The Merger
Proposal--Anticipated Accounting Treatment" on page 59.


      We have presented below the unaudited pro forma combined financial
information that reflects the merger as a Recapitalization of RAM. The following
selected unaudited pro forma combined financial information has been derived
from, and should be read in conjunction with, the


                                       33


unaudited pro forma condensed combined balance sheet and related notes thereto
included elsewhere in this proxy statement.

                                                   At September 30, 2005
                                              ---------------------------------
                                                 Assuming           Assuming
                                                    No              Maximum
                                              Conversions(1)     Conversions(2)
                                              --------------     --------------
                                                        (in thousands)

  Total assets                                   $140,478           $140,478
  Long-term debt                                  126,431            133,251
  Other liabilities                                50,570             50,570
  Common stock subject to conversion                    0                  0
  Stockholders' deficit                           (36,523)           (43,343)
                                                 --------           --------
                                                 $140,478           $140,478
                                                 ========           ========

Notes:

(1)   Assumes that no Tremisis stockholders seek conversion of their Tremisis
      stock into their pro rata share of the trust fund.

(2)   Assumes that 1,264,368 shares of Tremisis common stock were converted into
      their pro rata share of the trust fund.

Comparative Per Share Data

      The following table sets forth selected historical information of RAM and
Tremisis and unaudited pro forma combined per share ownership information of RAM
and Tremisis after giving effect to the merger, assuming both no conversions and
maximum conversions by Tremisis stockholders. You should read this information
in conjunction with the selected summary historical financial information,
included elsewhere in this proxy statement, and the historical financial
statements of RAM and Tremisis and related notes that are included elsewhere in
this proxy statement. The unaudited RAM and Tremisis pro forma combined per
share information is derived from, and should be read in conjunction with, the
unaudited pro forma condensed combined balance sheets and related notes included
elsewhere in this proxy statement.


                                       34


      The unaudited pro forma combined book value per share information below
does not purport to represent what the value of RAM and Tremisis would have been
had the companies been combined.

                                           In thousands, except per share data
                                           -----------------------------------
                                                                      Combined
                                              RAM        Tremisis     Company
                                           ---------     --------     -------
Number of shares of common stock
outstanding upon consummation
of the merger:
      Assuming no conversions                  25,600       7,700     33,300
      Assuming maximum conversions             25,600       6,436     32,036

Book value -- historical
September 30, 2005                           $(26,493)   $27,650

Book value -- pro forma
September 30, 2005
            No conversions                                          $(36,523)
            Maximum conversions                                     $(43,343)

Book value per share--pro forma
September 30, 2005
            No conversions                                          $  (1.10)
            Maximum conversions                                     $  (1.35)


Market Price and Dividend Data for Tremisis Securities

      Tremisis consummated its IPO on May 18, 2004. In the IPO, Tremisis sold
6,325,000 units, which include all of the 825,000 units that were subject to the
underwriters' over allotment option. Each unit consists of one share of the
Company's common stock and two redeemable common stock purchase warrants, each
to purchase one share of Tremisis' common stock. Tremisis common stock,
warrants and units are quoted on the OTCBB under the symbols TEGY, TEGYW and
TEGYU, respectively. Tremisis' units commenced public trading on May 13, 2004,
and its common stock and warrants commenced separate public trading on May 24,
2004. The closing price for each share of common stock, warrant and unit of
Tremisis on October 19, 2005, the last trading day before announcement of the
execution of the merger agreement, as amended, was $5.43, $0.80 and $6.75,
respectively.

      Tremisis and RAM will use their reasonable best efforts to obtain the
listing for trading on Nasdaq of Tremisis common stock, warrants and units. In
the event Tremisis' common stock, warrants and units are listed on Nasdaq at
the time of the closing of the merger, the symbols will change to ones
determined by Tremisis and Nasdaq that are reasonably representative of the
corporate name or business of Tremisis. Tremisis' management anticipates that
the Nasdaq listing will be concurrent with the consummation of the merger. If
the listing on Nasdaq is not approved, it is expected that the common stock,
warrants and units will continue to be quoted on the OTCBB.


                                       35


Holders

      As of _____, 2006, there were ____holders of record of the units, _____
holders of record of the common stock and ______holders of record of the
warrants. Tremisis believes the beneficial holders of the units, common stock
and warrants to be in excess of ____ persons each.

Dividends

      Tremisis has not paid any cash dividends on its common stock to date and
does not intend to pay dividends prior to the completion of the merger. It is
the present intention of the board of directors to retain all earnings, if any,
for use in the business operations, and accordingly, the board does not
anticipate declaring any dividends in the foreseeable future. The payment of any
dividends subsequent to the merger will be within the discretion of the then
board of directors and will be contingent upon revenues and earnings, if any,
capital requirements and general financial condition subsequent to completion of
a business combination.

                                    RISK FACTORS

      You should carefully consider the following risk factors, together with
all of the other information included in this proxy statement, before you decide
whether to vote or instruct your vote to be cast to adopt the merger proposal.

Risks Related to our Business and Operations Following the Merger with RAM

      The value of your investment in Tremisis following consummation of the
merger will be subject to the significant risks inherent in the oil and natural
gas business. You should carefully consider the risks and uncertainties
described below and other information included in this proxy statement. If any
of the events described below occur, Tremisis post-merger business and financial
results could be adversely affected in a material way. This could cause the
trading price of its common stock to decline, perhaps significantly, and you
therefore may lose all or part of your investment.

The volatility of oil and natural gas prices due to factors beyond RAM's control
greatly affects its profitability.

      RAM's revenues, operating results, profitability, future rate of growth
and the carrying value of RAM's oil and natural gas properties depend primarily
upon the prevailing prices for oil and natural gas. Historically, oil and
natural gas prices have been volatile and are subject to fluctuations in
response to changes in supply and demand, market uncertainty and a variety of
additional factors that are beyond RAM's control. The spot prices for crude oil
and natural gas used for calculating RAM's PV-10 Value at December 31, 2004 were
$40.25 per Bbl of oil, $6.02 per Mcf of natural gas, and $27.56 per Bbl of NGLs
and at September 30, 2005 were $63.62 per Bbl of oil, $12.70 per Mcf of natural
gas and $39.21 per Bbl of NGLs. Any substantial decline in the price of oil and
natural gas will likely have a material adverse effect on RAM's operations,
financial condition and level of expenditures for the development of its oil and
natural gas reserves, and may result in writedowns of RAM's investments as a
result of RAM's use of the full cost accounting method it uses for its oil and
natural gas properties.


      RAM's management believes that, as of September 30, 2005, a $1.00 per Boe
decrease in the price of oil, natural gas and NGLs would have resulted in a
reduction of the PV-10 Value of RAM's proved reserves of $8.2 million; a $5.00
per Boe decrease in the price of oil, natural gas and NGLs would have resulted
in a reduction of the PV-10 Value of RAM's proved reserves of $44.7 million, and
a $10.00 per Boe decrease in the price of oil, natural gas and NGLs would have
resulted in a reduction of the PV-10 Value of RAM's proved reserves of $89.6
million; and within those price ranges the estimated quantities of its proved
reserves would not materially decrease solely as a result of changes in the
prices of production. At December 31, 2005, the prices RAM was receiving were
$58.63 per Bbl of oil, $35.89 per Bbl of NGLs and $9.14 per Mcf of natural gas.



                                       36


      Wide fluctuations in oil and natural gas prices may result from relatively
minor changes in the supply of and demand for oil and natural gas, market
uncertainty and other factors that are beyond RAM's control, including:

      o     worldwide and domestic supplies of oil and natural gas;

      o     weather conditions;

      o     the level of consumer demand;

      o     the price and availability of alternative fuels;

      o     the availability of drilling rigs and completion equipment;

      o     the availability of pipeline capacity;

      o     the price and level of foreign imports;

      o     domestic and foreign governmental regulations and taxes;

      o     the ability of the members of the Organization of Petroleum
            Exporting Countries to agree to and maintain oil price and
            production controls;

      o     political instability or armed conflict in oil-producing regions;
            and

      o     the overall economic environment.

These factors and the volatility of the energy markets make it extremely
difficult to predict future oil and natural gas price movements with any
certainty. Declines in oil and natural gas prices would not only reduce revenue,
but could reduce the amount of oil and natural gas that RAM can produce
economically and, as a result, could have a material adverse effect on its
financial condition, results of operations and reserves.

RAM's success depends on acquiring or finding additional reserves.

      RAM's future success depends upon its ability to find, develop or acquire
additional oil and natural gas reserves that are economically recoverable. RAM's
proved reserves will generally decline as reserves are produced, except to the
extent that RAM conducts successful exploration or development activities or
acquires properties containing proved reserves, or both. To increase reserves
and production, RAM must commence exploratory drilling, undertake other
replacement activities or utilize third parties to accomplish these activities.
There can be no assurance, however, that RAM will have sufficient resources to
undertake these actions, that RAM's exploratory projects or other replacement
activities will result in significant additional reserves or that RAM will have
success drilling productive wells at low finding and development costs.
Furthermore, although RAM's revenues may increase if prevailing oil and natural
gas prices increase significantly, RAM's finding costs for additional reserves
could also increase.

      In accordance with customary industry practice, RAM relies on independent
third party service providers to provide most of the services necessary to drill
new wells, including drilling rigs and related equipment and services,
horizontal drilling equipment and services, trucking services, tubulars, fracing
and completion services and production equipment. The industry has experienced
significant price


                                       37


increases for these services during the last year and this trend is expected to
continue into the future. These cost increases could in the future significantly
increase RAM's development costs and decrease the return possible from drilling
and development activities, and possibly render the development of certain
proved undeveloped reserves uneconomical.

Estimates of oil and natural gas reserves are uncertain and may vary
substantially from actual production.

      There are numerous uncertainties inherent in estimating quantities of
proved reserves and in projecting future rates of production and timing of
expenditures, including many factors beyond RAM's control. The reserve
information set forth in this proxy statement represents only estimates based on
reports prepared as of September 30, 2005 by Williamson Petroleum Consultants
and Forrest A. Garb & Associates, independent petroleum engineers. Petroleum
engineering is not an exact science. Information relating to the RAM's proved
oil and natural gas reserves is based upon engineering estimates. Estimates of
economically recoverable oil and natural gas reserves and of future net cash
flows necessarily depend upon a number of variable factors and assumptions, such
as historical production from the area compared with production from other
producing areas, future site restoration and abandonment costs, the assumed
effects of regulations by governmental agencies and assumptions concerning
future oil and natural gas prices, future operating costs, severance and excise
taxes, capital expenditures and workover and remedial costs, all of which may in
fact vary considerably from actual results. For these reasons, estimates of the
economically recoverable quantities of oil and natural gas attributable to any
particular group of properties, classifications of such reserves based on risk
of recovery and estimates of the future net cash flows expected therefrom
prepared by different engineers or by the same engineers at different times may
vary substantially. Actual production, revenues and expenditures with respect to
RAM's reserves will likely vary from estimates, and such variances may be
material.

Operating hazards and uninsured risks may result in substantial losses.


      RAM's operations are subject to all of the hazards and operating risks
inherent in drilling for and the production of oil and natural gas, including
the risk of fire, explosions, blow-outs, pipe failure, abnormally pressured
formations and environmental hazards such as oil spills, gas leaks, ruptures or
discharges of toxic gases. The occurrence of any of these events could result in
substantial losses to RAM due to injury or loss of life, severe damage to or
destruction of property, natural resources and equipment, pollution or other
environmental damage, clean-up responsibilities, regulatory investigation and
penalties and suspension of operations. In accordance with customary industry
practice, RAM maintains insurance against some, but not all, of these risks.
There can be no assurance that any insurance will be adequate to cover any
losses or liabilities. RAM cannot predict the continued availability of
insurance, or its availability at premium levels that justify its purchase. In
addition, RAM may be liable for environmental damage caused by previous owners
of properties purchased by RAM, which liabilities would not be covered by RAM's
insurance. RAM is currently unaware of any material liability it may have for
environmental damages caused by previous owners of properties purchased by RAM.


RAM's operations are subject to various governmental regulations that require
compliance that can be burdensome and expensive.

      RAM's oil and natural gas operations are subject to various federal, state
and local governmental regulations that may be changed from time to time in
response to economic and political conditions. Matters subject to regulation
include discharge from drilling operations, drilling bonds, reports concerning
operations, the spacing of wells, unitization and pooling of properties and
taxation. From time to time, regulatory agencies have imposed price controls and
limitations on production by restricting the rate of flow of oil and natural gas
wells below actual production capacity to conserve supplies of oil and natural
gas. In addition, the production, handling, storage, transportation and disposal
of oil and natural gas, by-products thereof and other substances and materials
produced or used in connection with oil and


                                       38



natural gas operations are subject to regulation under federal, state and local
laws and regulations primarily relating to protection of human health and the
environment. These laws and regulations have continually imposed increasingly
strict requirements for water and air pollution control and solid waste
management, and compliance with these laws may cause delays in the additional
drilling and development of RAM's properties. Significant expenditures may be
required to comply with governmental laws and regulations applicable to RAM. RAM
believes the trend of more expansive and stricter environmental legislation and
regulations will continue. While historically RAM has not experienced any
material adverse effect from regulatory delays, there can be no assurance that
such delays will not occur in the future.

RAM's method of accounting for investments in oil and natural gas properties may
result in impairment of asset value, which could affect RAM's stockholder equity
and net profit or loss.


      RAM uses the full cost method of accounting for its investment in oil and
natural gas properties. Under the full cost method of accounting, all costs of
acquisition, exploration and development of oil and natural gas reserves are
capitalized into a "full cost pool." Capitalized costs in the pool are depleted
and charged to operations using the units-of-production method based on the
ratio of current production to total proved oil and natural gas reserves. To the
extent that such capitalized costs, net of depletion and amortization, exceed
the PV-10 Value of proved oil and natural gas reserves at any reporting date,
such excess costs are charged to operations. Once incurred, a write down of oil
and natural gas properties is not reversible at a later date, even if the PV-10
value of the oil and natural gas reserves increases as a result of an increase
in oil or natural gas prices.

Properties that RAM acquires may not produce as projected, and RAM may be unable
to identify liabilities associated with the properties or obtain protection from
sellers against them

      As part of its business strategy, RAM continually seeks acquisitions of
gas and oil properties. The most recent of these acquisitions, which closed in
December 2004, was RAM's purchase of WG Energy Holdings, Inc. The successful
acquisition of oil and natural gas properties requires assessment of many
factors, which are inherently inexact and may be inaccurate, including the
following:

      o     future oil and natural gas prices;

      o     the amount of recoverable reserves;

      o     future operating costs;

      o     future development costs;

      o     failure of titles to properties;

      o     costs and timing of plugging and abandoning wells; and

      o     potential environmental and other liabilities.

RAM's assessment will not necessarily reveal all existing or potential problems,
nor will it permit RAM to become familiar enough with the properties to assess
fully their capabilities and deficiencies. With respect to properties on which
there is current production, RAM may not inspect every well location, every
potential well location, or pipeline in the course of its due diligence.
Inspections may not reveal structural and environmental problems such as
pipeline corrosion or groundwater contamination. RAM may not be able to obtain
or recover on contractual indemnities from the seller for liabilities that it
created. RAM may be required to assume the risk of the physical condition of the
properties in addition to the risk that the properties may not perform in
accordance with RAM's expectations.


                                       39




Risks Related to the Merger

      There will be a substantial number of shares of Tremisis' common stock
available for sale in the future that may increase the volume of common stock
available for sale in the open market and may cause a decline in the market
price of our common stock.


      The consideration to be issued in the merger to the RAM stockholders will
include 25,600,000 shares of Tremisis common stock. These shares are initially
not being registered and will be held by Messrs. Larry E. Lee and David Stinson
and Danish Knights, A Limited Partnership, so they will be restricted. Such
shares cannot be sold publicly until the expiration of the restricted periods
set out in the lock-up agreement (a maximum of one year after the closing) and
under Rule 144 promulgated under the Securities Act of 1933. However, the
holders of such shares will have certain registration rights and will be able to
sell their shares in the public market prior to such times if registration is
effected. The presence of this additional number of shares of common stock
eligible for trading in the public market may have an adverse effect on the
market price of our common stock.

Our outstanding warrants may be exercised in the future, which would increase
the number of shares eligible for future resale in the public market and result
in dilution to our stockholders.


      Outstanding redeemable warrants to purchase an aggregate of 12,650,000
shares of common stock issued in the IPO will become exercisable after the
consummation of the merger. These will be exercised only if the $5.00 per share
exercise price is below the market price of our common stock. To the extent they
are exercised, additional shares of our common stock will be issued, which will
result in dilution to our stockholders and increase the number of shares
eligible for resale in the public market. Sales of substantial numbers of such
shares in the public market could adversely affect the market price of such
shares.

Our working capital will be reduced if Tremisis stockholders exercise their
right to convert their shares into cash. This would reduce our cash reserve
after the merger.

      Pursuant to our certificate of incorporation, holders of shares issued in
our IPO may vote against the merger and demand that we convert their shares, as
of the record date, into a pro rata share of the trust account where a
substantial portion of the net proceeds of the IPO are held. We and RAM will not
consummate the merger if holders of 1,265,000 or more shares of common stock
issued in our IPO exercise these conversion rights. To the extent the merger is
consummated and holders have demanded to so convert their shares, there will be
a corresponding reduction in the amount of funds available to the combined
company following the merger. As of _____________, 2006, the record date,
assuming the merger proposal is adopted, the maximum amount of funds that could
be disbursed to our stockholders upon the exercise of their conversion rights is
approximately $____________, or approximately 20% of the funds then held in the
trust account. Any payment upon exercise of conversion rights will reduce our
cash after the merger, which may limit our ability to implement our business
plan.


                                       40


If we are unable to obtain a listing of our securities on Nasdaq or any stock
exchange, it may be more difficult for our stockholders to sell their
securities.


      Tremisis' units, common stock and warrants are currently traded in the
over-the-counter market and quoted on the OTCBB. We have applied for listing on
Nasdaq. Generally, Nasdaq requires that a company applying for listing on the
Nasdaq SmallCap Market have stockholders' equity of not less than $5.0 million
or a market value of listed securities of $50 million or net income for
continuing operations of not less than $750,000, at least 1,000,000 publicly
held shares, and a minimum bid price of $4.00 with over 300 round lot
shareholders. There is no assurance that such listing will be obtained and
listing is not a condition to closing the merger. If we are unable to obtain a
listing or approval of trading of its securities on Nasdaq, then it may be more
difficult for stockholders to sell their securities.


Our current directors and executive officers have interests in the merger that
are different from yours because if the merger is not approved the securities
held by them will become worthless.

      In considering the recommendation of our board of directors to vote for
the proposal to adopt the merger agreement and other proposals, you should be
aware that members of our board are parties to agreements or arrangements that
provide them with interests that differ from, or are in addition to, those of
our stockholders generally. Our executives and directors are not entitled to
receive any of the net proceeds of our IPO that may be distributed upon our
liquidation. Therefore, if the merger is not approved and we are forced to
liquidate, the shares held by our officers and directors will be worthless.
Additionally, such persons purchased 580,000 warrants in the aftermarket after
our IPO. These warrants cannot be sold by them prior to the consummation of the
merger and will be worthless unless the merger is consummated.


      Also, if Tremisis liquidates prior to the consummation of a business
combination, Lawrence S. Coben, our current chairman of the board and chief
executive officer, will be personally liable to pay debts and obligations, if
any, to vendors and other entities that are owed money by Tremisis for services
rendered or products sold to Tremisis, or to any target business, to the extent
such creditors bring claims that would otherwise require payment from the trust
fund. This arrangement was entered into to ensure that, in the event of
liquidation, the trust fund is not reduced by claims of creditors.


Voting control by our executive officers, directors and other affiliates may
limit your ability to influence the outcome of director elections and other
matters requiring stockholder approval.


      Upon consummation of the merger, the persons who are parties to the voting
agreement, Lawrence S. Cohen, Isaac Kier, Larry E. Lee, David Stinson and Danish
Knights, A Limited Partnership, will own approximately 80.5% of our voting
stock. These persons have agreed to vote for each other's designees to our board
of directors through director elections in 2008. Accordingly, they will be able
to control the election of directors and, therefore, our policies and direction
during the term of the voting agreement. This concentration of ownership and
voting agreement could have the effect of delaying or preventing a change in our
control or discouraging a potential acquirer from attempting to obtain control
of us, which in turn could have a material adverse effect on the market price of
our common stock or prevent our stockholders from realizing a premium over the
market price for their shares of common stock.


                           FORWARD-LOOKING STATEMENTS

      We believe that some of the information in this proxy statement
constitutes forward-looking statements within the definition of the Private
Securities Litigation Reform Act of 1995. However, the safe-harbor provisions of
that act do not apply to statements made in this proxy statement. You can
identify these statements by forward-looking words such as "may," "expect,"
"anticipate," "contemplate," "believe," "estimate," "intends," and "continue" or
similar words. You should read statements that contain these words carefully
because they:

      o     discuss future expectations;

      o     contain projections of future results of operations or financial
            condition; or

      o     state other "forward-looking" information.

      We believe it is important to communicate our expectations to our
stockholders. However, there may be events in the future that we are not able to
predict accurately or over which we have no control. The risk factors and
cautionary language discussed in this proxy statement provide examples of risks,


                                       41



uncertainties and events that may cause actual results to differ materially from
the expectations described by us or RAM in such forward-looking statements,
including among other things:


      o     the number and percentage of our stockholders voting against the
            merger proposal and seeking conversion;

      o     outcomes of government reviews, inquiries, investigations and
            related litigation;

      o     continued compliance with government regulations;

      o     legislation or regulatory environments, requirements or changes
            adversely affecting the business in which RAM is engaged;

      o     fluctuations in customer demand;

      o     management of rapid growth;

      o     general economic conditions;

      o     RAM's business strategy and plans;

      o     the actual quantities of RAM's reserves of oil and natural gas;

      o     the future levels of production of oil and natural gas by RAM;

      o     future prices of and demand for oil and natural gas;

      o     the results of RAM's future exploration, development and
            exploitation activities;

      o     future operating and development costs of RAM's oil and natural gas
            properties; and

      o     the results of future financing efforts.

      You are cautioned not to place undue reliance on these forward-looking
statements, which speak only as of the date of this proxy statement.

      All forward-looking statements included herein attributable to any of us,
RAM or any person acting on either party's behalf are expressly qualified in
their entirety by the cautionary statements contained or referred to in this
section. Except to the extent required by applicable laws and regulations,
Tremisis and RAM undertake no obligations to update these forward-looking
statements to reflect events or circumstances after the date of this proxy
statement or to reflect the occurrence of unanticipated events.

      Before you grant your proxy or instruct how your vote should be cast or
vote on the adoption of the merger agreement, you should be aware that the
occurrence of the events described in the "Risk Factors" section and elsewhere
in this proxy statement could have a material adverse effect on Tremisis and/or
RAM.


                                       42


                    SPECIAL MEETING OF TREMISIS STOCKHOLDERS

General


      We are furnishing this proxy statement to Tremisis stockholders as part of
the solicitation of proxies by our board of directors for use at the special
meeting of Tremisis stockholders to be held on ________ __, 2006, and at any
adjournment or postponement thereof. This proxy statement is first being
furnished to our stockholders on or about _________ __, 2006 in connection with
the vote on the proposed merger, the certificate of incorporation amendments
and incentive compensation plan. This document provides you with the information
you need to know to be able to vote or instruct your vote to be cast at the
special meeting.


Date, Time and Place


      The special meeting of stockholders will be held on ________ __, 2006, at
______ a.m., eastern standard time at the offices of Graubard Miller, Tremisis'
counsel, at 405 Lexington Avenue, 19th Floor, New York, New York 10174.


Purpose of the Tremisis Special Meeting

      At the special meeting, we are asking holders of Tremisis common stock to:

      o     approve the merger agreement and the transactions contemplated
            thereby (merger proposal);

      o     approve an amendment to our certificate of incorporation to change
            our name from "Tremisis Energy Acquisition Corporation" to "RAM
            Energy Resources, Inc." (name change amendment);

      o     approve an amendment to our certificate of incorporation to increase
            the number of authorized shares of our common stock from 30,000,000
            to 100,000,000 (capitalization amendment);

      o     approve an amendment to our certificate of incorporation to remove
            the preamble and sections A through D, inclusive, of Article Sixth
            from the certificate of incorporation from and after the closing of
            the merger, as these provisions will no longer be applicable to us,
            and to redesignate section E of Article Sixth, which relates to the
            staggered board, as Article Sixth (Article Sixth amendment); and

      o     approve the adoption of the 2006 Long-Term Incentive Plan (incentive
            compensation plan proposal).



Recommendation of Tremisis Board of Directors

      Our board of directors:

      o     has unanimously determined that each of the merger proposal, the
            name change amendment, the capitalization amendment, the Article
            Sixth amendment and the incentive compensation plan proposal is fair
            to and in the best interests of us and our stockholders;


                                       43


      o     has unanimously approved the merger proposal, the name change
            amendment, the capitalization amendment, the Article Sixth amendment
            and the incentive compensation plan proposal;

      o     unanimously recommends that our common stockholders vote "FOR" the
            merger proposal;

      o     unanimously recommends that our common stockholders vote "FOR" the
            proposal to adopt the name change amendment;

      o     unanimously recommends that our common stockholders vote "FOR" the
            proposal to adopt the capitalization amendment;

      o     unanimously recommends that our common stockholders vote "FOR" the
            proposal to adopt the Article Sixth amendment; and

      o     unanimously recommends that our common stockholders vote "FOR" the
            proposal to approve the incentive compensation plan proposal.

Record Date; Who is Entitled to Vote

      We have fixed the close of business on ___________ __, 2006, as the
"record date" for determining Tremisis stockholders entitled to notice of and to
attend and vote at the special meeting. As of the close of business on _______
__, 2006, there were 7,700,000 shares of our common stock outstanding and
entitled to vote. Each share of our common stock is entitled to one vote per
share at the special meeting.

      Pursuant to agreements with us, the 1,375,000 shares of our common stock
held by stockholders who purchased their shares of common stock prior to our IPO
will be voted on the merger proposal in accordance with the majority of the
votes cast at the special meeting.

Quorum

      The presence, in person or by proxy, of a majority of all the outstanding
shares of common stock constitutes a quorum at the special meeting.

Abstentions and Broker Non-Votes


      Proxies that are marked "abstain" and proxies relating to "street name"
shares that are returned to us but marked by brokers as "not voted" will be
treated as shares present for purposes of determining the presence of a quorum
on all matters. The latter will not be treated as shares entitled to vote on the
matter as to which authority to vote is withheld by the broker. If you do not
give the broker voting instructions, under the rules of the NASD, your broker
may not vote your shares on the merger proposal, the name change amendment, the
capitalization amendment, the Article Sixth amendment and the incentive
compensation plan proposal.


Vote of Our Stockholders Required

      The approval of the adoption of the merger, the name change amendment, the
capitalization amendment and the Article Sixth amendment will require the
affirmative vote of the holders of a majority of Tremisis common stock
outstanding on the record date. Because each of these proposals requires the
affirmative vote of a majority of the shares of common stock outstanding and
entitled to vote, abstentions


                                       44


and shares not entitled to vote because of a broker non-vote will have the same
effect as a vote against these proposals.

      In order to consummate the merger, each of the name change amendment and
the capitalization amendment proposals must be approved by the stockholders. For
both of the name change amendment and the capitalization amendment to be
implemented, the merger proposal must be approved by the stockholders.


      The approval of the incentive compensation plan will require the
affirmative vote of the holders of a majority of our common stock represented
and entitled to vote at the meeting. Abstentions are deemed entitled to vote on
the proposals. Therefore, they have the same effect as a vote against the
proposal. Broker non-votes are not deemed entitled to vote on the proposal and,
therefore, they will have no effect on the vote on the proposal.


Voting Your Shares

      Each share of Tremisis common stock that you own in your name entitles you
to one vote. Your proxy card shows the number of shares of our common stock that
you own.


      There are two ways to vote your shares of Tremisis common stock at the
special meeting:


      o     You can vote by signing and returning the enclosed proxy card. If
            you vote by proxy card, your "proxy," whose name is listed on the
            proxy card, will vote your shares as you instruct on the proxy card.
            If you sign and return the proxy card but do not give instructions
            on how to vote your shares, your shares will be voted as recommended
            by our board "FOR" the adoption of the merger proposal, the name
            change amendment, the capitalization amendment, the Article Sixth
            amendment and the incentive compensation plan proposal.

      o     You can attend the special meeting and vote in person. We will give
            you a ballot when you arrive. However, if your shares are held in
            the name of your broker, bank or another nominee, you must get a
            proxy from the broker, bank or other nominee. That is the only way
            we can be sure that the broker, bank or nominee has not already
            voted your shares.

      IF YOU DO NOT VOTE YOUR SHARES OF OUR COMMON STOCK IN ANY OF THE WAYS
DESCRIBED ABOVE, IT WILL HAVE THE SAME EFFECT AS A VOTE AGAINST THE ADOPTION OF
THE MERGER PROPOSAL, BUT WILL NOT HAVE THE EFFECT OF A DEMAND FOR CONVERSION OF
YOUR SHARES INTO A PRO RATA SHARE OF THE TRUST ACCOUNT IN WHICH A SUBSTANTIAL
PORTION OF THE PROCEEDS OF OUR IPO ARE HELD.

Revoking Your Proxy

      If you give a proxy, you may revoke it at any time before it is exercised
by doing any one of the following:

      o     you may send another proxy card with a later date;


                                       45


      o     you may notify Lawrence S. Coben, our chairman and chief executive
            officer, in writing before the special meeting that you have revoked
            your proxy; or

      o     you may attend the special meeting, revoke your proxy, and vote in
            person, as indicated above.

Who Can Answer Your Questions About Voting Your Shares

      If you have any questions about how to vote or direct a vote in respect of
your shares of our common stock, you may call Lawrence S. Coben, our chairman
and chief executive officer, at (212) 397-1464.

No Additional Matters May Be Presented at the Special Meeting

      This special meeting has been called only to consider the adoption of the
merger proposal, the name change amendment, the capitalization amendment, the
Article Sixth amendment and the incentive compensation plan proposal. Under our
by-laws, other than procedural matters incident to the conduct of the meeting,
no other matters may be considered at the special meeting if they are not
included in the notice of the meeting.

Conversion Rights

      Any of our stockholders holding shares of Tremisis common stock issued in
our IPO who votes against the merger proposal may, at the same time, demand that
we convert his shares into a pro rata portion of the trust account as of the
record date. If demand is made and the merger is consummated, we will convert
these shares into a pro rata portion of funds held in a trust account plus
interest, as of the record date.

      The closing price of our common stock on ____________, 2006 (the record
date) was $______ and the per-share, pro-rata cash held in the trust account on
that date was approximately $___________. Prior to exercising conversion rights,
our stockholders should verify the market price of our common stock as they may
receive higher proceeds from the sale of their common stock in the public market
than from exercising their conversion rights if the market price per share is
higher than the conversion price.

      If the holders of at least 1,265,000 or more shares of common stock issued
in our IPO (an amount equal to 20% or more of those shares), vote against the
merger and demand conversion of their shares, we will not be able to consummate
the merger.

      If you exercise your conversion rights, then you will be exchanging your
shares of our common stock for cash and will no longer own those shares. You
will be entitled to receive cash for these shares only if you continue to hold
those shares through the effective time of the merger and then tender your stock
certificate to us. If you hold the shares in street name, you will have to
coordinate with your broker to have your shares certificated.

Appraisal Rights

      Stockholders of Tremisis do not have appraisal rights in connection the
merger under the DGCL.


                                       46


Proxy Solicitation Costs

      We are soliciting proxies on behalf of our board of directors. This
solicitation is being made by mail but also may be made by telephone or in
person. We and our directors, officers and employees may also solicit proxies in
person, by telephone or by other electronic means.


      We have hired Morrow & Co., Inc. to assist in the proxy solicitation
process. We will pay Morrow & Co., Inc. a fee of approximately $7,500. Such fee
will be paid with non-trust funds.


      We will ask banks, brokers and other institutions, nominees and
fiduciaries to forward its proxy materials to their principals and to obtain
their authority to execute proxies and voting instructions. We will reimburse
them for their reasonable expenses.

Tremisis Inside Stockholders

      At the close of business on the record date, Lawrence S. Coben, Isaac
Kier, David A. Preiser and Jon Schotz, who we collectively refer to as the
Tremisis Inside Stockholders, beneficially owned and were entitled to vote
1,375,000 shares or approximately 17.9% of the then outstanding shares of our
common stock, which includes all of the shares held by our directors and
executive officers and their affiliates. Mr. Coben is currently our chairman of
our board of directors and our chief executive officer, Mr. Kier is currently
our secretary, treasurer and a director, Mr. Preiser is currently a director,
and Mr. Schotz is currently a director. All our stockholders prior to our IPO
have agreed to vote their shares on the merger proposal in accordance with the
majority of the votes cast by the holders of shares issued in our IPO. The
Tremisis Inside Stockholders also agreed, in connection with the IPO, to place
their shares in escrow until May 12, 2007.

Tremisis Fairness Opinion


      Pursuant to an engagement letter dated August 31, 2005, we engaged Gilford
Securities Incorporated to render an opinion that our merger with RAM on the
terms and conditions set forth in the merger agreement is fair to our
stockholders from a financial perspective and that the fair market value of RAM
is at least equal to 80% of our net assets. Gilford is an investment banking
firm that, as part of its investment banking business, regularly is engaged in
the evaluation of businesses and their securities in connection with mergers,
acquisitions, corporate restructurings, private placements, and for other
purposes. Our board of directors determined to use the services of Gilford
because it is a recognized investment banking firm that has substantial
experience in similar matters. The engagement letter provides that we will pay
Gilford a fee of $75,000, of which $50,000 has been paid to date with the
remaining balance due upon consummation of the merger, and will reimburse
Gilford for its reasonable out-of-pocket expenses, including attorneys' fees. If
the merger is not consummated, the $25,000 balance of the fee due to Gilford is
not payable. We have also agreed to indemnify Gilford against certain
liabilities that may arise out of the rendering of the opinion.


      Gilford delivered its written opinion to our board of directors on
September 22, 2005, which stated that, as of such date, and based upon and
subject to the assumptions made, matters considered, and limitations on its
review as set forth in the opinion, (i) the consideration to be paid by us in
the merger is fair to our stockholders from a financial point of view, and (ii)
the fair market value of RAM is at least equal to 80% of our net assets. The
amount of such consideration was determined pursuant to negotiations between us
and RAM and not pursuant to recommendations of Gilford. The full text of
Gilford's written opinion, attached hereto as Annex E, is incorporated by
reference into this proxy statement. You are urged to read the Gilford opinion
carefully and in its entirety for a description of the assumptions made, matters
considered, procedures followed and limitations on the review undertaken by
Gilford in rendering its opinion. The summary of the Gilford opinion set forth
in this proxy statement is qualified in its entirety


                                       47


by reference to the full text of the opinion. Gilford's opinion is addressed to
our board of directors only and does not constitute a recommendation to any of
our stockholders as to how such stockholders should vote with respect to the
merger proposal and the transactions contemplated thereby.

                               THE MERGER PROPOSAL

      The discussion in this document of the merger and the principal terms of
the merger agreement, dated as of October 20, 2005, as amended on November 11,
2005, by and among Tremisis, RAM, Merger Sub and the RAM stockholders is subject
to, and is qualified in its entirety by reference to, the merger agreement.
Copies of the merger agreement and the amendment are attached as Annexes A and B
to this proxy statement and are incorporated in this proxy statement by
reference.

General Description of the Merger

      Pursuant to the merger agreement, Merger Sub, a wholly owned subsidiary of
Tremisis, will merge with and into RAM and RAM will be the surviving entity and
a wholly owned subsidiary of Tremisis. The separate corporate existence of
Merger Sub shall cease. Tremisis will be renamed RAM Energy Resources, Inc.
after completion of the merger. Holders of all the issued and outstanding shares
of common stock of RAM will receive 25,600,000 shares of Tremisis common stock
and $30 million in cash, or such lesser amount as may be available in the trust
account after payment to the owners of Tremisis common stock voting against the
merger and demanding conversion. After the completion of the merger, the RAM
stockholders will own approximately 77% of Tremisis' common stock, assuming
that no Tremisis stockholders seek conversion of their Tremisis stock into their
pro rata share of the trust fund.

Pre-Closing RAM Dividends/Redemption


      The merger agreement authorizes RAM, prior to the consummation of the
merger, to pay its normal $500,000 quarterly dividend for the fourth quarter of
2005. Also, because Tremisis did not have sufficient funds in its trust account
to permit payment of $40.0 million in cash merger consideration to the RAM
stockholders, it was agreed that, prior to the consummation of the merger, in
addition to its normal quarterly dividend, RAM would be authorized to declare
and pay a one-time extraordinary dividend, or redeem a portion of the
outstanding share of RAM common stock stock, in an amount which, when added to
the cash merger consideration received from Tremisis, would permit the RAM
stockholders to receive an aggregate $40.0 million in cash. Accordingly, the
merger agreement provides that, prior to the closing of the merger, RAM is
authorized to declare and pay its normal fourth quarter dividend of $500,000 to
its stockholders, and to either declare a one-time extraordinary dividend, or
redeem a portion of its outstanding common stock, in an aggregate amount up to
the difference between $40.0 million and the amount of the cash consideration to
be received by the RAM stockholders in the merger. It is anticipated that the
cash merger consideration to be received from Tremisis will be $30.0 million
and, therefore, that the RAM extraordinary dividend/redemption will be an amount
of $10.0 million. However, if after payments by Tremisis to the holders of
Tremisis common stock who vote against the merger and demand conversion, and
after payment of Tremisis' expenses incurred in connection with the transaction,
less than $30.0 million remains in the Tremisis trust account for payment of
cash merger consideration to the RAM stockholders, the amount of the authorized
RAM dividend or redemption payment will be increased to permit the aggregate
amount received by the RAM stockholders, both as merger consideration and as a
dividend or redemption payment, to equal $40.0 million.

      The amount of the dividend/redemption payments actually made by RAM will
depend upon the amount of cash available to RAM for making such payment. In
order to have sufficient availability for making such payment, it may be
necessary for RAM to amend its existing credit facility or enter into a new
credit facility with a higher credit limit prior to the closing. The merger
agreement authorizes RAM to amend its existing credit facility or enter into a
new credit facility to replace its existing credit facility, and to draw funds
under the amended or new credit facility for purposes of making the
dividend/redemption payment, subject only to an aggregate indebtedness
limitation outstanding at the closing. In the event RAM does not have sufficient
funds to make the full amount of the pre-closing dividend/redemption payment
authorized by the terms of the merger agreement, the dividend/redemption payment
actually made will be limited to the funds available for making such payments
and neither RAM nor Tremisis will have any obligation to make any additional
payments to the RAM stockholders after the closing with respect to any
shortfall.


Background of the Merger

      The terms of the merger agreement are the result of arm's-length
negotiations between representatives of Tremisis and RAM. The following is a
brief discussion of the background of these negotiations, the merger agreement
and related transactions.

      Tremisis was formed on February 5, 2004 to effect a merger, capital stock
exchange, asset acquisition or other similar business combination with an
operating business in either the energy or the environmental industry and their
related infrastructures. Tremisis completed its IPO on May 18, 2004, raising net
proceeds of approximately $34,163,000. Of these net proceeds, $33,143,000 were
placed in a trust account immediately following the IPO and, in accordance with
Tremisis' certificate of incorporation, will be released either upon the
consummation of a business combination or upon the liquidation of Tremisis.
Tremisis must liquidate unless it has consummated a business combination by May
18, 2006. As of September 30, 2005, approximately $34,117,691 was held in
deposit in the trust account.

      Promptly following Tremisis' IPO, we contacted several investment
bankers, private equity firms, consulting firms, legal and accounting firms and
other firms specializing in our target industries, as


                                       48


well as current and former senior executives of energy and environmental
companies with whom we have worked in the past. Through these efforts, we
identified and reviewed information with respect to more than 50 merger
opportunities.


      By June 2005, we had entered into substantial discussions with a few
companies, including discussions regarding the type and amount of consideration
to be provided relative to a potential transaction. One of these companies was
provided with a preliminary letter of intent, which included specified levels of
merger consideration. The recipient responded with a counter-proposal that
included higher levels of merger consideration. We continued negotiations but
were not able to reach agreement with that company and the proposal was not
presented to our board of directors for consideration. Throughout the course of
our discussions and negotiations with other targets, similar issues arose with
the companies being considered, including an inability to agree on valuation,
unfavorable issues identified in our due diligence process, lack of progress on
the anticipated growth of the target company, perceived issues with the overall
structure of the transaction, as well as accounting and regulatory issues.
Accordingly, none of these opportunities proved to be a satisfactory candidate
for a merger and no proposals were submitted to our board for consideration
other than with respect to the RAM merger.

      In late February 2005, Ronald D. Ormand, an investment banker with
considerable experience representing clients in the energy industry, met in New
York City with Mr. Coben, our chairman and CEO, and discussed Tremisis'
interests in a business combination with an oil and gas company. In the ordinary
course of his investment banking activities, Mr. Ormand had become aware of
Tremisis as a specified purpose acquisition company dedicated to engaging in a
business combination with an established operating company in either the energy
or environmental industry. Mr. Ormand had no relationship or acquaintance with
Tremisis or Mr. Coben prior to the February 2005 meeting. Mr. Ormand was a
longtime business acquaintance of Mr. Larry Lee, President and CEO of RAM, and
from time to time would contact Mr. Lee to suggest a particular business
strategy or present a particular business opportunity for consideration by RAM;
however, prior to the pending transaction with Tremisis, RAM had not engaged Mr.
Ormand or his investment banking firm to represent RAM in connection with any
transaction. In early March 2005, Mr. Ormand contacted Mr. Lee, provided
information concerning Tremisis and suggested a structure for a proposed
transaction between RAM and Tremisis. Mr. Lee indicated an interest in exploring
the possibility of a transaction with Tremisis and advised Mr. Ormand that Mr.
Lee would be in New York for an industry conference during the third week of
April. Soon thereafter Mr. Ormand, now representing WestLB, contacted Mr. Coben
and arranged a meeting with Mr. Lee. Prior to that time, none of Tremisis'
officers or directors knew of RAM or was aware that RAM's owners were interested
in some type of business combination. At Mr. Ormand's suggestion, on April 14,
2005, a confidentiality agreement was executed and a substantial amount of
information was exchanged between the two companies for review in advance of
their initial meeting. On April 19, 2005, Mr. Coben and Mr. Kier, our Treasurer,
met in Tremisis' New York City office with Mr. Ormand and Mr. Lee. Both Tremisis
and RAM described their respective companies.

      On June 13, 2005, Messrs. Coben and Kier met with Messrs. Lee and Ormand
as well as other senior executives and advisors of RAM at RAM's headquarters in
Tulsa, Oklahoma. During this meeting, Mr. Coben and Mr. Lee discussed the
valuation parameters of a potential transaction. Shortly following this meeting,
Tremisis retained certain advisors who are specialists in the oil and gas
exploration and production industry to assist in its due diligence of RAM, which
commenced in late June 2005. These due diligence efforts accelerated after
receipt of June 30th financial results and updated reserve report. We and our
advisors continued to gather, review and evaluate due diligence information.
Numerous telephone conversations were held between Tremisis and RAM and their
advisors, and certain of Tremisis' advisors visited the RAM headquarters in
Tulsa in August 2005. On August 25, 2005, we entered into a letter of intent
with RAM and commenced negotiation of a definitive merger agreement.

      On June 13, 2005, Messrs. Coben and Kier met with Messrs. Lee and Ormand
as well as other senior executives and advisors of RAM at RAM's headquarters in
Tulsa, Oklahoma. During this meeting, Mr. Coben and Mr. Lee discussed the
valuation parameters of a potential transaction. Shortly following this meeting,
Tremisis retained certain advisors who are specialists in the oil and gas
exploration and production industry to assist in its due diligence of RAM, which
commenced in late June 2005. Tremisis' advisors were Mr. William Anderson, of
Anderson Oil & Gas, Inc., who coordinated all of the due diligence and analysis
efforts; Netherland Sewell & Associates, Inc., who performed due diligence on
RAM's oil and gas reserves; Mr. Jon Nelson, who provided land and title
services; Mr. Jack Roach, who is an oil and gas attorney; Arkwood Engineering
Incorporated, who performed environmental due diligence; and Chandra Wisniewski,
who provided oil lease and partnership accounting services. These due diligence
efforts accelerated after receipt of June 30th financial results and updated
reserve report. We and our advisors continued to gather, review and evaluate due
diligence information. Numerous telephone conversations were held between
Tremisis and RAM and their advisors, and certain of Tremisis' advisors visited
the RAM headquarters in Tulsa in August 2005. On August 25, 2005, we entered
into a letter of intent with RAM and commenced negotiation of a definitive
merger agreement.

      The merger consideration was negotiated during the course of discussions
and negotiations regarding the letter of intent. The final consideration was
determined to be a minimum of 25,600,000 shares of Tremisis common stock and $30
million in cash, or such lesser amount as may be available in the trust account
after payment to the owners of Tremisis common stock voting against the merger
and demanding conversion. It was also agreed that, prior to closing, RAM would
be authorized to declare and pay one normal quarterly dividend to its
stockholders in the amount of $500,000 and to either declare a one-time
extraordinary dividend or redeem a portion of its outstanding common stock in an
aggregate amount equal to the difference between $40.0 million and the amount of
cash consideration to be received by the RAM stockholders in the merger. In
addition, it was also recognized that RAM, which will survive the merger as a
wholly owned subsidiary of Tremisis, will remain liable for its outstanding
debt, which is estimated to be approximately $125 million at closing. Counsel
for Tremisis did not participate in the determination of the consideration to be
paid by Tremisis in the merger.

      During the course of the negotiations leading to the letter of intent, and
thereafter through the negotiations regarding the merger agreement, the officers
and directors of Tremisis, together with their advisors, conducted a variety of
valuation analyses of RAM, including comparable sale transactions, public
company comparables and discounted cash flows. These analyses were substantially
similar to those conducted by Gilford in connection with the rendering of its
fairness opinion.


      Within days of executing the letter of intent, we delivered to RAM an
extensive due diligence request list. Simultaneously, we worked with our counsel
to prepare a first draft of the merger agreement. We also retained Gilford
Securities to render an opinion that the consideration to be paid in the merger
is fair to our stockholders, and to opine that the fair market value of RAM is
at least 80% of our net assets.

      A meeting was held in RAM's Tulsa offices on September 14, 2005 among Mr.
Coben, Mr. Lee and the late William Talley, then Chairman of RAM, and RAM's
advisors. On September 15, 2005, Messrs. Coben, Lee and Larry Rampey, a RAM
Senior Vice President, traveled to see certain of RAM's properties. In
mid-September, we delivered the first draft of the merger agreement to RAM,
which resulted in additional discussions and negotiations of various aspects of
the proposed business combination. Succeeding drafts of the transaction
documents were prepared in response to comments and suggestions of the parties
and their counsel, with management and counsel for both companies engaging in
numerous telephonic conferences and negotiating sessions. Included in the
various transaction documents were an Escrow Agreement, Voting Agreement,
Lock-Up Agreement, Registration Rights Agreement and an Employment Agreement for
Mr. Lee.

      During August, September and October 2005, Mr. Coben contacted our other
three directors on numerous occasions both individually and jointly on
telephonic conference calls to discuss the transaction and to describe the
status of negotiations. On September 22, 2005, we held a formal meeting of our
board of directors to discuss the proposed business combination with RAM.
Messrs. Coben, Kier, Jon Schotz and David Preiser, constituting all of our
directors, were present at the meeting. Also present, by invitation, were Noah
Scooler (in person) and David Miller (telephonically) of Graubard Miller, our
general counsel. Prior to the meeting, copies of the most recent drafts of the
significant transaction documents were delivered to the directors in connection
with their consideration of the proposed business


                                       49


combination with RAM, including the Agreement and Plan of Merger, Escrow
Agreement, Voting Agreement, Lock-Up Agreement, the Registration Rights
Agreement and the Employment Agreement for Mr. Lee. The directors had also been
given copies of the various schedules to the merger agreement in their then
current forms, including RAM's disclosure schedule. A presentation regarding due
diligence of RAM's properties was made by William Anderson, an advisor to the
company on matters relating to the oil and gas exploration and production
industry. Mr. Robert Maley of Gilford Securities made a presentation regarding
the fairness of the consideration to be paid in the merger. Our board asked
numerous questions of Mr. Anderson and Mr. Maley, each of whom was present only
during their respective presentations. The board also discussed the proposed
charter amendments and stock option plan.


      On October 3, 2005, a formal telephonic meeting of the board of directors
was held. All directors attended, as did, by invitation, David Miller and Brian
Ross of Graubard Miller. Prior to the meeting, copies of the most recent drafts
of the significant transaction documents, in substantially final form, were
delivered to the directors. Mr. Anderson made another presentation regarding the
due diligence of RAM's properties. Mr. Maley advised the board that it was the
opinion of Gilford Securities that the consideration to be paid in the merger
was fair to our stockholders, and that the fair market value of RAM is at least
80% of our net assets. Mr. Maley detailed for the board the analysis performed
by Gilford and made a presentation concerning how Gilford had arrived at its
opinion. Mr. Maley discussed at length with our board the different analyses
used to determine whether or not the merger consideration to be paid by us was
fair from a financial point of view to our stockholders, as well as to determine
the fair market value of RAM. Our board asked numerous questions of Mr. Anderson
and Mr. Maley, each of whom was present only during their respective
presentations. Our board of directors then had considerable discussion
concerning the merger. After considerable review and discussion, the merger
agreement and related documents were unanimously approved, subject to final
negotiations and modifications, and the board determined to recommend the
approval of the merger agreement, the charter amendments and the incentive
compensation plan to the stockholders. For a more detailed description of the
Gilford Securities fairness opinion, see "The Merger Proposal - Fairness
Opinion" on page 52.


      A few more telephonic meetings among Tremisis, RAM and their advisors were
conducted in early and mid October 2005 to finalize the transaction documents.

      The merger agreement was signed on October 20, 2005. Immediately
thereafter, Tremisis issued a press release and, on October 26, 2005, filed a
Current Report on Form 8-K announcing the execution of the merger agreement and
discussing the terms of the merger agreement.


      On November 11, 2005, the merger agreement was amended to fix the number
of Tremisis shares to be issued to the RAM stockholders in the merger at
25,600,000 and to exclude from the limitation on indebtedness for borrowed money
at closing certain expenses incurred by RAM in refinancing its existing credit
facility. Immediately thereafter, Tremisis issued a press release and, on
November 14, 2005, filed a Current Report on Form 8-K announcing the amendment
to the merger agreement, discussing the terms of the amendment and announcing
RAM's third quarter operating results and proved reserves as of September 30,
2005.


Tremisis' Board of Directors' Reasons for the Approval of the Merger

      The final agreed-upon consideration in the merger agreement was determined
by several factors. Tremisis' board of directors reviewed various industry and
financial data, including certain valuation analyses and metrics compiled by
members of the board in order to determine that the consideration to be paid to
RAM was reasonable and that the merger was in the best interests of Tremisis'
stockholders.

      Tremisis conducted a due diligence review of RAM that included an industry
analysis, a description of RAM' existing business model, a valuation analysis
and financial projections in order to


                                       50


enable the board of directors to ascertain the reasonableness of this range of
consideration. During its negotiations with RAM, Tremisis did not receive
services from any financial advisor.

      The Tremisis board of directors concluded that the merger agreement with
RAM is in the best interests of Tremisis' stockholders. The Tremisis board of
directors obtained a fairness opinion prior to approving the merger agreement.

      The Tremisis board of directors considered a wide variety of factors in
connection with its evaluation of the merger. In light of the complexity of
those factors, the Tremisis board of directors did not consider it practicable
to, nor did it attempt to, quantify or otherwise assign relative weights to the
specific factors it considered in reaching its decision. In addition, individual
members of the Tremisis board may have given different weight to different
factors.

      In considering the merger, the Tremisis board of directors gave
considerable weight to the following factors:

      RAM's attractive stable asset base and high potential for future growth

      Important criteria to Tremisis' board of directors in identifying an
acquisition target were that the company have established business operations,
that it was generating current revenues and EBITDA, and that it have what the
board believes to be a potential to experience rapid additional growth.
Tremisis' board of directors believes that RAM's diverse and long-lived
portfolio of proven developed reserves, its inventory of proved undeveloped
drilling locations, and its acreage position in emerging resource plays in the
Barnett and Woodford shales in Texas made RAM an attractive merger candidate.

      The experience of RAM's management

      Another important criteria to Tremisis' board of directors in identifying
an acquisition target was that the company have a seasoned management team with
specialized knowledge of the markets within which it operates and the ability to
lead a company in a rapidly changing environment. Tremisis' board of directors
believes that RAM's management has significant experience in the oil and gas
exploration and production industry, as demonstrated by RAM's ability to develop
new and profitable business opportunities and operations.


      RAM's ability to execute its business plan after the merger using its own
available cash resources since the cash held in our trust account will be used
to pay a part of the merger consideration to the RAM stockholders and to
Tremisis' public stockholders who vote against the merger and exercise their
conversion rights

      Tremisis' board of directors considered the fact that a majority of the
cash in its trust account will be paid to the RAM stockholders in the merger and
to Tremisis' stockholders who exercise their conversion rights and will not be
available to fund working capital requirements following the merger. Tremisis'
board of directors believes that RAM has the financial capabilities to execute
its business plan after the merger using its own available cash resources.


      Satisfaction of 80% Test

      It is a requirement that any business acquired by Tremisis have a fair
market value equal to at least 80% of Tremisis' net assets at the time of
acquisition, which assets shall include the amount in the trust account. Based
on the financial analysis of RAM generally used to approve the transaction, the
Tremisis board of directors determined that this requirement was met. The board
determined that consideration being paid in the merger, which amount was
negotiated at arms-length, was fair to and in


                                       51



the best interests of Tremisis and its stockholders and appropriately reflected
RAM's value. The Tremisis board of directors believes, because of the financial
skills and background of several of its members, it was qualified to conclude
that the acquisition of RAM met this requirement. However, Tremisis has also
received an opinion from Gilford Securities Incorporated that the 80% test has
been met.


      Interest of Tremisis' directors and officers in the merger

      In considering the recommendation of the board of directors of Tremisis to
vote for the proposals to approve the merger agreement, the certificate of
incorporation amendments and the equity compensation plan proposal, you should
be aware that certain members of the Tremisis board have agreements or
arrangements that provide them with interests in the merger that differ from, or
are in addition to, those of Tremisis stockholders generally. In particular:


      o     if the merger is not consummated by May 18, 2006, Tremisis will be
            liquidated. In such event, the 1,375,000 shares of common stock held
            by Tremisis' directors and officers that were acquired before the
            IPO would be worthless because Tremisis' directors and officers are
            not entitled to receive any of the liquidation proceeds. Such shares
            had an aggregate market value of $_____, based upon the last sale
            price of $_____ on the OTCBB on January __, 2006. Moreover, the
            Tremisis officers and directors have purchased 600,000 warrants in
            the public market, all of which will become worthless if the merger
            is not consummated; and


      o     if Tremisis liquidates prior to the consummation of a business
            combination, Mr. Lawrence S. Coben, Tremisis' Chairman and Chief
            Executive Officer, will be personally liable to pay debts and
            obligations to vendors and other entities that are owed money by
            Tremisis for services rendered or products sold to Tremisis, or to
            any target business, to the extent such debts and obligations are
            not covered by Tremisis' assets, excluding amounts in the trust
            fund.

Recommendation of Tremisis' Board of Directors


      After careful consideration, Tremisis' board of directors determined
unanimously that each of the merger agreement, the name change amendment, the
capitalization amendment, the Article Sixth amendment and the incentive
compensation plan is fair to and in the best interests of Tremisis and its
stockholders. Tremisis' board of directors has approved and declared advisable
the merger, the name change amendment, the capitalization amendment, the Article
Sixth amendment and the incentive compensation plan and unanimously recommends
that you vote or give instructions to vote "FOR" each of the proposals to adopt
the merger, the name change amendment, the capitalization amendment, the Article
Sixth amendment and the incentive compensation plan.


      The foregoing discussion of the information and factors considered by the
Tremisis board of directors is not meant to be exhaustive, but includes the
material information and factors considered by the Tremisis board of directors.

Fairness Opinion


      In connection with its determination to approve the merger, Tremisis'
board of directors engaged Gilford Securities Incorporated to provide it with a
"fairness opinion" as to whether the merger consideration to be paid by Tremisis
is fair, from a financial point of view, to Tremisis' stockholders. Gilford,
which was founded in 1979 and maintains offices in New York City and elsewhere
in the United States, is a private national investment banking firm whose senior
officers and other employees are highly experienced in the evaluation of
companies and other elements of finance and investment banking. The board
selected Gilford on the basis of Gilford's experience, recommendations from
other companies that had engaged Gilford for similar purposes, its ability to do
the research and provide the fairness opinion within the required timeframe and
the competitiveness of its fee, which was specified by Gilford in its proposal
to the board.

      o     Gilford made a presentation to our board of directors on September
            22, 2005 and subsequently delivered its written opinion to the board
            of directors, which stated that, as of September 22, 2005, and based
            upon and subject to the assumptions made, matters considered, and
            limitations on its review as set forth in the opinion, (i) the
            merger consideration is fair, from a financial point of view, to our
            stockholders, and (ii) the fair market value of RAM is at least
            equal to 80% of our net assets. Gilford has consented to the use of
            its written opinion in this proxy statement. The amount of the
            merger consideration was determined pursuant to negotiations between
            us and RAM and not pursuant to recommendations of Gilford. The full
            text of the written opinion of



                                       52


            Gilford is attached as Annex D and is incorporated by reference into
            this proxy statement. You are urged to read the Gilford opinion
            carefully and in its entirety for a description of the assumptions
            made, matters considered, procedures followed and limitations on the
            review undertaken by Gilford in rendering its opinion. The summary
            of the Gilford opinion set forth in this proxy statement is
            qualified in its entirety by reference to the full text of the
            opinion.

      o     The Gilford opinion is not intended to be and does not constitute a
            recommendation to you as to how you should vote or proceed with
            respect to the merger.

      o     Gilford was not requested to opine as to, and the opinion does not
            in any manner address, the relative merits of the merger as compared
            to any alternative business strategy that might exist for us, our
            underlying business decision to proceed with or effect the merger,
            and other alternatives to the merger that might exist for us.

      In arriving at its opinion, Gilford took into account an assessment of
general economic, market and financial conditions, as well as its experience in
connection with similar transactions and securities valuations generally. In so
doing, among other things, Gilford:

      o     reviewed the merger agreement;

      o     reviewed publicly available financial information and other data
            with respect to Tremisis, including the Annual Report on Form 10-KSB
            for the year ended December 31, 2004, the Form 10-QSBs filed on May
            16 and August 15, 2005, and the Registration Statement on Form S-1
            filed on March 12, 2004, and amendments thereto;

      o     reviewed financial and other information with respect to RAM,
            including its annual report for the year 2004, which included
            financial statements for the years ended December 31, 2003 and 2004,
            the Pro Forma Combined Statements of Operations for the years ended
            December 31, 2003 and 2004 taking into account the acquisition of WG
            Energy Holdings, Inc, the draft unaudited financial statements for
            the six months ended June 30, 2004, the RAM reserve reports as of
            June 30, 2005 and other financial information and projections
            prepared by RAM management and its advisors;

      o     considered the historical financial results and present financial
            condition of both Tremisis and RAM;

      o     reviewed and analyzed certain financial characteristics of companies
            that were deemed to have characteristics comparable to RAM; and

      o     reviewed and analyzed the cash flows of RAM and prepared a
            discounted cash flow analysis.

      Gilford also performed such other analyses and examinations as it deemed
appropriate and held discussions with Tremisis and RAM's senior management in
relation to certain financial and operating information furnished to Gilford,
including financial analyses with respect to their respective businesses and
operations.

      In arriving at its opinion, Gilford relied upon and assumed the accuracy
and completeness of all of the financial and other information that was made
available to Gilford without assuming any responsibility for any independent
verification of any such information. Further, Gilford relied upon the
assurances of Tremisis and RAM's management that they were not aware of any
facts that would make any such information inaccurate or misleading. With
respect to the financial information and projections


                                       53


utilized, Gilford assumed that such information has been reasonably prepared on
a basis reflecting the best currently available estimates and judgments, and
that such information provides a reasonable basis upon which it could make an
analysis and form an opinion. Gilford did not make a physical inspection of the
properties and facilities of Tremisis and RAM and did not make or obtain any
evaluations or appraisals of either company's assets and liabilities (contingent
or otherwise). In addition, Gilford did not attempt to confirm whether Tremisis
and RAM had good title to their respective assets. Gilford assumed that the
merger will be consummated in a manner that complies in all respects with the
applicable provisions of the Securities Act of 1933, as amended, the Securities
Exchange Act of 1934, as amended, and all other applicable federal and state
statues, rules and regulations. Gilford assumed that the merger will be
consummated substantially in accordance with the terms set forth in the merger
agreement, without any further amendments thereto, and that any amendments,
revisions or waivers thereto will not be detrimental to our stockholders.

      Gilford's opinion is necessarily based upon market, economic and other
conditions as they existed on, and could be evaluated as of, September 22, 2005.
Accordingly, although subsequent developments may affect its opinion, Gilford
has not assumed any obligation to update, review or reaffirm its opinion.

      In connection with rendering its opinion, Gilford performed certain
financial, comparative and other analyses as summarized below. Each of the
analyses conducted by Gilford was carried out to provide a different perspective
on the merger, and to enhance the total mix of information available. Gilford
did not form a conclusion as to whether any individual analysis, considered in
isolation, supported or failed to support an opinion as to the fairness, from a
financial point of view, of the merger consideration to our stockholders.
Further, the summary of Gilford's analyses described below is not a complete
description of the analyses underlying Gilford's opinion. The preparation of a
fairness opinion is a complex process involving various determinations as to the
most appropriate and relevant methods of financial analysis and the application
of those methods to the particular circumstances and, therefore, a fairness
opinion is not readily susceptible to partial analysis or summary description.
In arriving at its opinion, Gilford made qualitative judgments as to the
relevance of each analysis and factor that it considered. In addition, Gilford
may have given various analyses more or less weight than other analyses, and may
have deemed various assumptions more or less probable than other assumptions, so
that the range of valuations resulting from any particular analysis described
above should not be taken to be Gilford's view of the value of RAM's assets. The
estimates contained in Gilford's analyses and the ranges of valuations resulting
from any particular analysis are not necessarily indicative of actual values or
actual future results, which may be significantly more or less favorable than
suggested by such analyses. In addition, analyses relating to the value of
businesses or assets neither purports to be appraisals nor do they necessarily
reflect the prices at which businesses or assets may actually be sold.
Accordingly, Gilford's analyses and estimates are inherently subject to
substantial uncertainty. Gilford believes that its analyses must be considered
as a whole and that selecting portions of its analyses or the factors it
considered, without considering all analyses and factors collectively, could
create an incomplete and misleading view of the process underlying the analyses
performed by Gilford in connection with the preparation of its opinion.


      The analyses performed were prepared solely as part of Gilford's analysis
of the fairness, from a financial point of view, of the merger consideration to
our stockholders, and were provided to our board of directors in connection with
the delivery of Gilford's opinion. The opinion of Gilford was just one of the
many factors taken into account by our board of directors in making its
determination to approve the merger, including those described elsewhere in this
proxy statement.



                                       54


Valuation Overview

      Based upon a review of the historical and projected financial data and
certain other qualitative data for RAM, Gilford utilized several valuation
methodologies and analyses to determine ranges of values. Gilford utilized the
comparable company, discounted cash flow and the comparable transaction analyses
(all of which are discussed in more detail below) for the valuation of RAM.

      Gilford equally weighted the three approaches and arrived at an indicated
equity value range for RAM of approximately $295.3 million to approximately
$372.1 million.


                                                     Valuation Range
                                                   (in millions of $)
                                                   ------------------
Valuation Method                                    High         Low
                                                   -----        -----
Comparabe Company Analysis                         429.3        338.7

Discounted Cash Flow Analysis

     DCF Case #1                                   364.3        287.3

     DCF Case #2                                   398.7        316.0

Transaction Analysis 2005                          296.3        239.1

              Weighted Average of Analysis         372.1        295.3
                                                   =====        =====


      Gilford noted that the proposed acquisition consideration of approximately
$300 million for RAM was at the low end of the indicated equity value range for
RAM of approximately $295.3 million to approximately $372.1 million.

Comparable Company Analysis

      Gilford utilized the selected comparable company analysis, a market
valuation approach, for the purposes of compiling guidelines or comparable
company statistics and developing valuation metrics based on prices at which
stocks of similar companies are trading in a public market.

      The selected comparable company analysis is based on a review and
comparison of the trading multiples of publicly traded companies that are
similar with respect to business model, operating sector, size and target
market. Gilford located 10 companies in the oil and natural gas exploration and
production sector that it deemed comparable to RAM with respect to their
industry sector, geographic location of projects, and operating model. All of
the comparable companies engage in the exploration, development and production
of onshore domestic oil and natural gas properties.


      Gilford reviewed the trading multiples of the following 10 selected
publicly held companies in the oil and natural gas exploration and production
sector:

      o     Brigham Exploration Company

      o     Carrizo Oil & Gas Inc.

      o     Clayton Williams Energy Inc.

      o     Delta Petroleum Corporation

      o     Edgepetroleum Corporation

      o     Goodrich Petroleum Corporation

      o     KCS Energy Inc.

      o     Petrohawk Energy Corporation

      o     Swift Eneergy Company

      o     Whiting Petroleum Corporation


      The financial information included market capitalization, total enterprise
value ("TEV"), revenue, earnings before interest taxes depreciation and
amortization ("EBITDA"), earnings per share ("EPS") and present value discounted
at 10% ("PV - 10") reserves. The trading multiples included TEV/revenue,
TEV/EBITDA, price/earnings and TEV/PV - 10 reserves.

                        Multiples for Selected Companies




                                                                                                              Mean
Total Enterprise Value as Multiple of:               High               Low                Mean        (excld. High & Low)
                                                     ----               ---                ----        -------------------
                                                                                                  
     Revenue Estimate CY 2005                        9.8x               2.7x               5.7x               5.6x
     Revenue Estimate CY 2006                        7.2x               2.5x               4.3x               4.1x
     EBITDA Estimate CY 2005                        14.5x               3.7x               8.3x               8.1x
     EBITDA Estimate CY 2006                        11.1x               3.7x               6.3x               6.0x
     PV-10 Reserves                                  3.3x               0.8x               1.8x               1.7x

Price to Earnings Multiple
     Estimate CY 2005                               88.4x               9.2x              27.0x               21.6x
     Estimate CY 2006                               37.2x               9.9x              17.2x               15.4x



      o     2005 & 2006 reported financial industry estimates were utilized as
            the most comparable based on RAM's WG Energy Holdings acquisition in
            December 2004 and the rapid pace of change of valuations in the oil
            & gas exploration & production sector.

      o     The average of all the mean trading multiples (excluding high & low)
            implied a valuation of $383.79 million for RAM.

      o     Removing the outliers from the mean trading multiples (excluding
            high & low) indicates a valuation range of $338.8 million
            (TEV/EBITDA 2005 multiple of 8.1x) to $429.30 million (TEV/EBITDA
            2006 multiple of 6.0x).

Discounted Cash Flow Analysis

      A discounted cash flow, or DCF, analysis estimates value based upon a
company's projected future free cash flow discounted at a rate reflecting risks
inherent in its business and capital structure. Unlevered free cash flow
represents the amount of cash generated and available for principal, interest
and dividend payments after providing for ongoing business operations.


                                       55


      Utilizing projections provided by RAM management and their advisors,
Gilford determined the net present value of the unlevered free cash flows for
the years ended 2005-2019 to determine the enterprise value for RAM.

      To arrive at a present value, Gilford used discount rates ranging from
10.0%, 12.5% and 15.0%. This was based on an estimated weighted average cost of
capital, or WACC, of 9.5%. Gilford used the remaining net present value of cash
flows from proven reserves provided by consultants to Tremisis to determine a
terminal value.

      Two DCF cases were analyzed using different commodity price assumptions.

      o     DCF Case #1 - utilized flat commodity prices of $60.00 per Bbl of
            oil, $8.50 per Mcf of natural gas and $45.00 per Bbl of NGLs. This
            resulted in a DCF valuation for RAM of $364.3 million using a 10%
            discount rate; $321.8 million using a 12.5% discount rate; and
            $287.3 million using a 15% discount rate.

      o     DCF Case #2 - utilized a percentage of the five year strip prices as
            of September 1, 2005, 98% per Bbl of oil, 90% per Mcf of natural gas
            and 70% per Bbl of NGLs. This resulted in a DCF valuation for RAM of
            $398.8 million using a 10% discount rate; $353.1 million using a
            12.5% discount rate; and $316.04 million using a 15% discount rate.


                                                Discount Rate
                                    ---------------------------------------
Discouted Cash Flow Analysis        10.0%            12.5%            15.0%
                                    ----             ----             ----
PV (in millions)
     DCF Case #1                    364.3            321.8            287.3

     DCF Case #2                    398.7            353.1            316.0


Comparable Transaction Analysis

      A comparable transaction analysis is based on a review of merger,
acquisition and asset purchase transactions involving target companies that are
in related industries to RAM. The comparable transaction analysis generally
provides the widest range of value due to the varying importance of an
acquisition to a buyer (i.e., a strategic buyer willing to pay more than a
financial buyer) in addition to the potential differences in the transaction
process (i.e., competitiveness among potential buyers).

      Gilford located eight transactions announced since May 2004 involving
target companies in the oil & gas exploration and production sector that it
deemed comparable to RAM with respect to their total transaction value,
geographic location of projects (the "Comparable Transactions") and for which
financial information was available.

      Gilford noted the following with respect to the Comparable Transactions:

      o     Giflord reviewed reported mergers and acquisitions activity in the
            oil and natural gas exploration and production industry, during 2004
            and through September 1, 2005, with target companies located in
            Texas, Louisiana, New Mexico and Oklahoma and transactions having
            a total transaction value between $200 million and $700 million.

      o     Gilford reviewed eight transactions in order to compare the total
            transaction value to the proved reserves on Bcfe basis of the
            respective acquired companies. Gilford also reviewed a subset of
            three transactions from 2005 to analize the time sensitivity. The
            multiples were applied to RAM`s proved reserves on Bcfe basis for
            both the base and time adjusted cases.

      o     Gilford determined that the ratio of the total transaction values to
            proved reserves from the three transactions from 2005 better
            reflected the trend of the mergers and acquisitions market in the
            oil and natural gas exploration and production industry in general
            and in this region specifically. The range of valuations for the
            transaction analysis was between $296.3 million (high) to $239.1
            million (low) with a mean valuation of $268.3 million.


                                       56


      o     The average price of oil (West Texas Immitedate Crude, or WTI) for
            the third quarter of 2005 was 63.31 per Bbl of oil compared to
            $50.03 in first quarter 2005 and $53.22 in the second quarter of
            2005, an increase of 27% and 19%, respectively. The average price of
            natural gas (NYMEX Henry Hub) in the third quarter of 2005 was $9.73
            per Mmbtu compared to $6.50 in the first quarter of 2005 and $6.95
            in the second quarter of 2005, an increase of 50% and 40%,
            respectively. (Source: Bloomberg, FirstEnergy)


      o     Gilford believes that based on the increase in oil and natural gas
            prices (outlined in bullet point above) if these transactions were
            to take place in the current pricing environment, it is reasonable
            to assume the reserve multiples would realize a portion of the 20%
            to 50% increase.



                                                                                 Implied Valuation of RAM Proved
Total Transaction Value                                Multiples                     Reserves (in millions)
as a Multiple of:                          ---------------------------------    --------------------------------
                                           High          Low            Mean    High           Low          Mean
                                           ----          ---            ----    ----           ---          ----
                                                                                           
Proved Reserves
     Selected 2004-05 transactions         2.4x          1.7x           2.0x    296.3          239.1        268.3

     Selected 2005 transactions            2.4x          1.9x           2.2x    296.3          206.3        249.2




80% Test

      Tremisis' initial business combination must be with a target business
whose fair market value is at least equal to 80% of Tremisis' net assets at the
time of such acquisition.

      Gilford reviewed and estimated Tremisis' net assets at the close of the
merger in comparison to RAM's indicated range of fair market value. Gilford
noted that the fair market value of RAM exceeds 80% of Tremisis' net asset
value. For the purposes of this analysis, Gilford assumed that fair market value
is equivalent to equity value.

      For the purposes of the 80% test, Gilford utilized the stockholders'
equity of Tremisis as of June 30, 2005 and expects that there will be no
increase in this figure until the close of the merger.


      Based on the information and analyses set forth above, Gilford delivered
its written opinion to our board of directors, which stated that, as of
September 22, 2005, based upon and subject to the assumptions made, matters
considered, and limitations on its review as set forth in the opinion, (i) the
merger consideration is fair, from a financial point of view, to our
stockholders, and (ii) the fair market value of RAM is at least equal to 80% of
our net assets. Gilford will receive a fee of $75,000 in connection with the
preparation and issuance of its opinion, of which $50,000 has been paid and
$25,000 will be paid upon the occurrence of the closing, and we will reimburse
Gilford for its reasonable out-of-pocket expenses, including attorneys' fees. In
addition, we have agreed to indemnify and hold Gilford harmless from and against
any losses, claims, damages or liabilities (or actions, including securityholder
actions, in respect thereof) related to or arising out of Gilford's engagement
to provide its opinion and will reimburse Gilford for all expenses (including
disbursements and reasonable legal fees) as incurred by Gilford in connection
with investigating, preparing for or defending any such action or claim.
Tremisis will not be responsible, however, for any claims, liabilities, losses,
damages or expenses that are finally judicially determined to have resulted
primarily from the bad faith or gross negligence of Gilford. Tremisis has also
agreed that Gilford will not have any liability to Tremisis for or in connection
with such engagement except for losses, claims, damages, liabilities or expenses
incurred by Tremisis that result primarily from the bad faith or gross
negligence of Gilford. Gilford does not beneficially own any interest in either
Tremisis or RAM and has not provided either company with any other services.


Material Federal Income Tax Consequences of the Merger

      The following section is a summary of the material United States federal
income tax consequences of the merger to holders of Tremisis common stock and to
holders of RAM common stock. This discussion addresses only those Tremisis and
RAM security holders that hold their securities as a capital asset within the
meaning of Section 1221 of the Internal Revenue Code of 1986, as amended (the
Code), and does not address all the United States federal income tax
consequences that may be relevant to particular holders in light of their
individual circumstances or to holders that are subject to special rules, such
as:

      o     financial institutions;

      o     investors in pass-through entities;

      o     tax-exempt organizations;


                                       57


      o     dealers in securities or currencies;

      o     traders in securities that elect to use a mark to market method of
            accounting;

      o     persons that hold Tremisis or RAM common stock as part of a
            straddle, hedge, constructive sale or conversion transaction;

      o     persons who are not citizens or residents of the United States; and

      o     stockholders who acquired their shares of RAM common stock through
            the exercise of an employee stock option or otherwise as
            compensation.

      The following is based upon the Code, applicable treasury regulations
thereunder, published rulings and court decisions, all as currently in effect as
of the date hereof, and all of which are subject to change, possibly with
retroactive effect. Tax considerations under state, local and foreign laws, or
federal laws other than those pertaining to the income tax, are not addressed.

      Neither Tremisis nor RAM intends to request any ruling from the Internal
Revenue Service as to the United States federal income tax consequences of the
merger.

Tax Consequences of the Merger to RAM stockholders.

      The merger will qualify as a reorganization within the meaning of Section
368(a) of the Internal Revenue Code. As a consequence:

      o     no gain or loss will be recognized by stockholders of RAM who
            receive shares of Tremisis common stock in the merger, except that
            with respect to the cash received by stockholders of RAM, such cash
            will be taxed as a dividend to the extent RAM has accumulated
            earnings and profits and as capital gain to the extent RAM has no
            accumulated earnings and profits for federal income tax purposes;

      o     the aggregate tax basis of the Tremisis common stock received in the
            merger will be equal to the aggregate tax basis of the RAM common
            stock for which it is exchanged; and


      o     the holding period of Tremisis common stock received by the RAM
            stockholders in the merger will include the holding period of the
            RAM common stock for which it is exchanged. Thus, in determining
            whether a RAM stockholder will have held his or her Tremisis stock
            more than one year so as to qualify for long-term gain tax
            treatment, the period the RAM stockholder held his or her RAM stock
            prior to the consummation of the merger will be added to the
            post-merger holding period of the Tremisis common stock received by
            the RAM stockholder in the merger.


Tax Consequences of the Merger to Tremisis stockholders.

      No gain or loss will recognized by stockholders of Tremisis if their
conversion rights are not exercised.

      A stockholder of Tremisis who exercises conversion rights and effects a
termination of the stockholder's interest in Tremisis will generally be required
to recognize gain or loss upon the exchange of that stockholder's shares of
common stock of Tremisis for cash. Such gain or loss will be measured by the
difference between the amount of cash received and the tax basis of that
stockholder's shares of Tremisis common stock. This gain or loss will generally
be a capital gain or loss if such shares were held as a capital asset on the
date of the merger and will be a long-term capital gain or loss if the holding
period for the share of Tremisis common stock is more than one year.


                                       58


Tax Consequences of the Merger Generally to Tremisis and RAM.

      No gain or loss will be recognized by Tremisis or RAM as a result of the
merger.

      This discussion is intended to provide only a general summary of the
material United States federal income tax consequences of the merger, and is not
a complete analysis or description of all potential United States federal tax
consequences of the merger. This discussion does not address tax consequences
which may vary with, or are contingent on, your individual circumstances. In
addition, the discussion does not address any non-income tax or any foreign,
state or local tax consequences of the merger. Accordingly, you are strongly
urged to consult with your tax advisor to determine the particular United States
federal, state, local or foreign income or other tax consequences to you of the
merger.

Anticipated Accounting Treatment

      The merger will be accounted for under the purchase method of accounting
as a reverse acquisition in accordance with U.S. generally accepted accounting
principles for accounting and financial reporting purposes. Under this method of
accounting, Tremisis will be treated as the "acquired" company for financial
reporting purposes. In accordance with guidance applicable to these
circumstances, the merger will be considered to be a capital transaction in
substance. Accordingly, for accounting purposes, the merger will be treated as
the equivalent of RAM issuing stock for the net monetary assets of Tremisis,
accompanied by a recapitalization. The net monetary assets of Tremisis will be
stated at their fair value, essentially equivalent to historical costs, with no
goodwill or other intangible assets recorded. The accumulated deficit of RAM
will be carried forward after the merger. Operations prior to the merger will be
those of RAM.

Regulatory Matters

      The merger and the transactions contemplated by the merger agreement are
not subject to any additional federal or state regulatory requirement or
approval, including the Hart-Scott-Rodino Antitrust Improvements Act of 1976, or
HSR Act, except for filings with the State of Delaware necessary to effectuate
the transactions contemplated by the merger proposal.

                              THE MERGER AGREEMENT

      The following summary of the material provisions of the merger agreement
is qualified by reference to the complete text of the merger agreement, and the
amendment to the merger agreement, copies of which are attached as Annexes A and
B to this proxy statement, and are incorporated by reference. All stockholders
are encouraged to read the merger agreement in its entirety for a more complete
description of the terms and conditions of the merger.

General; Structure of Merger


      On October 20, 2005, Tremisis entered into a merger agreement with RAM and
the RAM stockholders. The merger agreement was amended on November 11, 2005.
Merger Sub, a wholly owned subsidiary of Tremisis, formed to effectuate the
merger by merging with and into RAM, is also a party to the merger agreement.
RAM will be the surviving corporation in the merger and, as a result, will be a
wholly owned subsidiary of Tremisis through an exchange of all the issued and
outstanding shares of capital stock of RAM for cash and shares of common stock
of Tremisis.

      The RAM stockholders approved and adopted the merger agreement, as
amended, and the transactions contemplated thereby by virtue of the execution of
the merger agreement and the



                                       59



amendment. Accordingly, no further action is required to be taken by RAM
stockholders to approve the merger.


Closing and Effective Time of the Merger


      The closing of the merger will take place promptly following the
satisfaction of the conditions described below under "The Merger Agreement -
Conditions to the Closing of the Merger," unless Tremisis and RAM agree in
writing to another time. The merger is expected to be consummated in the first
quarter of 2006.


Name; Headquarters; Stock Symbols

      After completion of the merger:

      o     the name of Tremisis will be RAM Energy Resources, Inc.;

      o     the corporate headquarters and principal executive offices will be
            located at 5100 E. Skelly Drive, Suite 650, Tulsa, Oklahoma 74135,
            which is RAM's corporate headquarters; and

      o     Tremisis and RAM will cause the common stock, warrants and units
            outstanding prior to the merger, which are traded on the OTCBB, to
            continue trading on the OTCBB or quoted on Nasdaq. In the event
            Tremisis' common stock, warrants and units are quoted on Nasdaq at
            the time of the closing, the symbols will change to ones determined
            by the board of directors and the trading medium that are reasonably
            representative of the corporate name or business of Tremisis.

Merger Consideration


      Pursuant to the merger agreement, the holders of securities of RAM
outstanding immediately before the merger will receive, in exchange for such
securities, 25,600,000 shares of Tremisis common stock and $30 million in cash,
or such lesser amount as may be available in the trust account after payment to
the owners of Tremisis common stock voting against the merger and demanding
conversion. In addition, RAM, which will survive the merger as a wholly owned
subsidiary of Tremisis, will remain liable for its outstanding debt, which is
estimated to be approximately $125.0 million at closing. Immediately following
the merger, the RAM stockholders will own approximately 77% of the total issued
and outstanding Tremisis common stock, assuming that no Tremisis stockholders
seek conversion of their Tremisis stock into their pro rata share of the trust
fund. Unless otherwise indicated, this proxy statement assumes that 25,600,000
shares are issued in the merger.


Pre-Closing RAM Dividends/Redemption


      The merger agreement provides that prior to the closing of the merger, RAM
is authorized to declare and pay one normal quarterly dividend to its
stockholders in the amount of $500,000, and to either declare a one-time
extraordinary dividend, or redeem a portion of its outstanding common stock, in
an aggregate amount up to the difference between $40 million and the amount of
cash consideration to be received by the RAM stockholders in the merger. The
payment and amount of the pre-closing dividend/redemption will be dependent on
the amount of cash available to RAM for making such payments.


Escrow Agreement


      Of the shares to be issued to the RAM stockholders, 3,200,000 shares, or
12.5%, will be placed in escrow to secure the indemnity rights of Tremisis
under the merger agreement and will be governed by



                                       60


the terms of an escrow agreement. The escrow agreement is attached as Annex G
hereto. We encourage you to read the escrow agreement in its entirety.

Lock-Up Agreement


      The RAM stockholders have entered into a lock-up agreement to not sell or
otherwise transfer any of the shares of common stock of Tremisis that they
receive in the merger until the six-month anniversary of the consummation of the
merger, and no more than 50% of such shares during the following six months,
subject to certain exceptions. In addition, if any shares held by the Tremisis
Inside Stockholders that were placed in escrow in connection with the IPO are
released on an accelerated basis from such escrow, the shares subject to the
lock-up agreement will be released from the restrictions thereof on the same
accelerated schedule.


Employment Agreement


      A condition to the closing of the merger agreement is that Larry E. Lee,
RAM's current president and chief executive officer, shall enter into employment
agreement with Tremisis upon the consummation of the merger. The employment
agreement is attached as Annex H hereto. For a summary of the employment
agreement, see the section entitled "Employment Agreement" beginning on page
128. We encourage you to read the employment agreement in its entirety.


Election of Directors; Voting Agreement


      The RAM stockholders, on the one hand, and Lawrence S. Coben and Isaac
Kier of Tremisis, on the other hand, have entered into a voting agreement
pursuant to which they have agreed to vote for the other's designees to
Tremisis' board of directors through the election in 2008 as follows:


      o     in the class to stand for reelection in 2006 - - Larry E. Lee and
            Sean P. Lane;

      o     in the class to stand for reelection in 2007 - - Gerald R. Marshall;

      o     in the class to stand for reelection in 2008 - - John M. Reardon.


      Pursuant to the merger agreement, the RAM stockholders will designate
three directors and Messrs. Coben and Kier will designate one director. Messrs
Lee, Marshall and Reardon are currently directors of RAM and are designees of
the RAM stockholders. Mr. Lane is the designee of Messrs. Coben and Kier. The
voting agreement is attached as Annex F hereto. We encourage you to read the
voting agreement in its entirety.


      Tremisis' directors do not currently receive any cash compensation for
their services as members of the board of directors. However, in the future,
non-employee directors may receive certain cash fees and stock awards that the
Tremisis board of directors may determine to pay.

Registration Rights Agreement


      Pursuant to the merger agreement, Tremisis and the RAM stockholders will
enter into a registration rights agreement to provide the RAM stockholders with
certain rights relating to the registration of shares of Tremisis common stock
that they will receive upon consummation of the merger. Under the registration
rights agreements, the RAM stockholders are afforded both demand and piggyback
registration rights. The registration rights agreement is attached as Annex I
hereto. We encourage you to read the registration rights agreement in its
entirety.



                                       61


Representations and Warranties

      The merger agreement contains representations and warranties of each of
RAM and Tremisis relating, among other things, to:

      o     proper corporate organization and similar corporate matters;

      o     capital structure of each constituent company;

      o     the authorization, performance and enforceability of the merger
            agreement;

      o     licenses and permits;

      o     taxes;

      o     financial information and absence of undisclosed liabilities;

      o     holding of leases and ownership of other properties, including
            intellectual property;

      o     accounts receivable;

      o     inventory;

      o     contracts;

      o     title  to  properties,  including  all oil and gas  properties,  and
            environmental condition thereof;

      o     title to and condition of other assets;

      o     absence of certain changes;

      o     employee matters;

      o     compliance with laws, including environmental laws applicable to oil
            and gas properties and activities thereon;

      o     absence of litigation; and

      o     compliance with applicable provisions of securities laws.


      The RAM stockholders have represented and warranted, among other things,
as to their accredited investor status.


Covenants

      Tremisis and RAM have each agreed to take such actions as are necessary,
proper or advisable to consummate the merger. They have also agreed, subject to
certain exceptions, to continue to operate their respective businesses in the
ordinary course prior to the closing and not to take the following actions
without the prior written consent of the other party:


                                       62


      o     waive any stock repurchase rights, accelerate, amend or (except as
            specifically provided for in the merger agreement) change the period
            of exercisability of options or restricted stock, or reprice options
            granted under any employee, consultant, director or other stock
            plans or authorize cash payments in exchange for any options granted
            under any of such plans;

      o     grant any severance or termination pay to any officer or employee
            except pursuant to applicable law, written agreements outstanding,
            or policies, or adopt any new severance plan, or amend or modify or
            alter in any manner any severance plan, agreement or arrangement;

      o     transfer or license to any person or otherwise extend, amend or
            modify any material rights to any intellectual property of RAM or
            Tremisis, as applicable, or enter into grants to transfer or license
            to any person future patent rights, other than in the ordinary
            course of business consistent with past practices provided that in
            no event will RAM or Tremisis license on an exclusive basis or sell
            any intellectual property of the RAM or Tremisis, as applicable;


      o     declare, set aside or pay any dividends on or make any other
            distributions (whether in cash, stock, equity securities or
            property) in respect of any capital stock or split, combine or
            reclassify any capital stock or issue or authorize the issuance of
            any other securities in respect of, in lieu of or in substitution
            for any capital stock, except that RAM is entitled to declare its
            regularly quarterly dividend to the RAM stockholders (approximately
            $500,000 for the quarter ending December 31, 2005) and a one-time
            extraordinary dividend, or to redeem a portion of its outstanding
            common stock, in an aggregate amount of up to the difference between
            $40 million and the amount of cash consideration to be received by
            the RAM stockholders in the merger;


      o     purchase, redeem or otherwise acquire, directly or indirectly, any
            shares of capital stock of RAM and Tremisis, as applicable,
            including repurchases of unvested shares at cost in connection with
            the termination of the relationship with any employee or consultant
            pursuant to stock option or purchase agreements in effect on the
            date hereof; to issue, deliver, sell, authorize, pledge or otherwise
            encumber, or agree to any of the foregoing with respect to, any
            shares of capital stock or any securities convertible into or
            exchangeable for shares of capital stock, or subscriptions, rights,
            warrants or options to acquire any shares of capital stock or any
            securities convertible into or exchangeable for shares of capital
            stock, or enter into other agreements or commitments of any
            character obligating it to issue any such shares or convertible or
            exchangeable securities except as provided in current outstanding
            warrants;

      o     amend its certificate of incorporation or bylaws;

      o     except for routine acquisitions by RAM of oil and gas leases and
            related properties in the ordinary course of business, which
            includes acquisitions for a purchase price up to $20 million,
            acquire or agree to acquire by merging or consolidating with, or by
            purchasing any equity interest in or a portion of the assets of, or
            by any other manner, any business or any corporation, partnership,
            association or other business organization or division thereof, or
            otherwise acquire or agree to acquire any assets which are material,
            individually or in the aggregate, to the business of Tremisis or
            RAM, as applicable, or enter into any joint ventures, strategic
            partnerships or alliances or other arrangements that


                                       63


            provide for exclusivity of territory or otherwise restrict such
            party's ability to compete or to offer or sell any products or
            services;

      o     except for routine dispositions by RAM of oil and gas properties,
            which includes dispositions of properties having proved reserves
            with a present value of up to $20 million, sell, lease, license,
            encumber or otherwise dispose of any properties or assets, except
            (i) sales of services and licenses of software in the ordinary
            course of business consistent with past practice, (ii) sales of
            inventory in the ordinary course of business consistent with past
            practice, and (iii) the sale, lease or disposition (other than
            through licensing) of property or assets that are not material,
            individually or in the aggregate, to the business of such party;

      o     except with respect to advances under (i) RAM's existing senior
            secured credit facility, (ii) an overline facility obtained for the
            specific purpose of funding margin calls to secure RAM's hedging
            obligations, or (iii) any senior secured credit facility that
            replaces RAM's existing senior secured credit facility, incur any
            indebtedness for borrowed money in excess of $25,000 in the
            aggregate (other than purchase money debt in connection with the
            acquisition by RAM of vehicles, office equipment and operating
            equipment not exceeding $500,00 in the aggregate) or guarantee any
            such indebtedness of another person, issue or sell any debt
            securities or options, warrants, calls or other rights to acquire
            any debt securities of Tremisis or RAM, as applicable, enter into
            any "keep well" or other agreement to maintain any financial
            statement condition or enter into any arrangement having the
            economic effect of any of the foregoing;

      o     adopt or amend any employee benefit plan, policy or arrangement, any
            employee merger or employee incentive compensation plan, or enter
            into any employment contract or collective bargaining agreement
            (other than offer letters and letter agreements entered into in the
            ordinary course of business consistent with past practice with
            employees who are terminable "at will"), pay any special bonus or
            special remuneration to any director or employee, or increase the
            salaries or wage rates or fringe benefits (including rights to
            severance or indemnification) of its directors, officers, employees
            or consultants, except in the ordinary course of business consistent
            with past practices;

      o     pay, discharge, settle or satisfy any claims, liabilities or
            obligations (absolute, accrued, asserted or unasserted, contingent
            or otherwise), or litigation (whether or not commenced prior to the
            date of this Agreement) other than the payment, discharge,
            settlement or satisfaction, in the ordinary course of business
            consistent with past practices or in accordance with their terms, or
            liabilities previously disclosed in financial statements to the
            other party in connection with the merger agreement or incurred
            since the date of such financial statements, or waive the benefits
            of, agree to modify in any manner, terminate, release any person
            from or knowingly fail to enforce any confidentiality or similar
            agreement to which the RAM is a party or of which the RAM is a
            beneficiary or to which Tremisis is a party or of which Tremisis is
            a beneficiary, as applicable;

      o     except in the ordinary course of business consistent with past
            practices, modify, amend or terminate any material contract of RAM
            or Tremisis, as applicable, or waive, delay the exercise of, release
            or assign any material rights or assign any material rights or
            claims thereunder;

      o     except as required by U.S. GAAP, revalue any of its assets or make
            any change in accounting methods, principles or practices;


                                       64


      o     except in the ordinary course of business consistent with past
            practices, incur or enter into any agreement, contract or commitment
            requiring such party to pay in excess of $100,000 in any 12 month
            period;

      o     engage in any action that could reasonably be expected to cause the
            merger to fail to qualify as a "reorganization" under Section 368(a)
            of the Code;

      o     make or rescind any tax elections that, individually or in the
            aggregate, could be reasonably likely to adversely affect in any
            material respect the tax liability or tax attributes of such party,
            settle or compromise any material income tax liability or, except as
            required by applicable law, materially change any method of
            accounting for tax purposes or prepare or file any return in a
            manner inconsistent with past practice;

      o     form, establish or acquire any subsidiary except as contemplated by
            the merger agreement;

      o     permit any person to exercise any of its discretionary rights under
            any plan to provide for the automatic acceleration of any
            outstanding options, the termination of any outstanding repurchase
            rights or the termination of any cancellation rights issued pursuant
            to such plans;

      o     make capital expenditures except in accordance with prudent business
            and operational practices consistent with prior practice;

      o     make or omit to take any action which would be reasonably
            anticipated to have a material adverse effect;

      o     enter into any transaction with or distribute or advance any assets
            or property to any of its officers, directors, partners,
            stockholders or other affiliates; or

      o     agree in writing or otherwise agree, commit or resolve to take any
            of the foregoing actions.

      The merger agreement also contains additional covenants of the parties,
including covenants providing for:

      o     Tremisis to make or cause to be made at its expense such examination
            as it may desire of the title of RAM to any mineral property or
            owned real property;

      o     the right of Tremisis, at its sole risk and expense, but with the
            cooperation and assistance of RAM to (i) enter all or any portion of
            RAM's mineral properties, its owned real properties or leased real
            properties and, individually, to inspect, inventory, test,
            investigate, study and examine the properties in any manner Tremisis
            reasonably determines to be warranted to verify the accuracy of
            certain of RAM's representations, (ii) conduct air, water or soil
            tests on the environmental properties and make such samples and
            borings and analysis as Tremisis may consider necessary and
            appropriate, (iii) conduct such other independent inspections,
            investigations, studies or examinations as may be necessary or
            appropriate in the sole judgment of Tremisis for the preparation of
            health, safety, environmental or other reports or assessments
            relating to the operation, use, maintenance, condition or status of
            the environmental properties, and their compliance with all
            applicable laws, regulations, ordinances, permits and license, and
            (iv)


                                       65


            conduct an independent assessment of the extent of any possible
            existing or contingent liabilities due or related to the operation,
            use, maintenance, condition or status of the environmental
            properties;

      o     the parties to use commercially reasonable efforts to obtain all
            necessary approvals from stockholders, governmental agencies and
            other third parties that are required for the consummation of the
            transactions contemplated by the merger agreement;

      o     RAM to maintain insurance polices providing insurance coverage for
            its business and its assets in the amounts and against the risks as
            are commercially reasonable for the businesses and risks covered;

      o     the protection of confidential information of the parties and,
            subject to the confidentiality requirements, the provision of
            reasonable access to information;

      o     Tremisis to prepare and file this proxy statement;


      o     the RAM stockholders to release and forever discharge RAM and its
            directors, officers, employees and agents, from any and all rights,
            claims, demands, judgments, obligations, liabilities and damages
            arising out of or resulting from such stockholder's status as a
            holder of an equity interest in RAM, and employment, service,
            consulting or other similar agreement entered into with RAM prior to
            the consummation of the merger agreement;

      o     RAM and the RAM stockholders to waive their rights to make claims
            against Tremisis to collect from the trust fund established for the
            benefit of the Tremisis stockholders who purchased their securities
            in Tremisis' IPO for any moneys that may be owed to them by
            Tremisis for any reason whatsoever, including breach by Tremisis of
            the merger agreement or its representations and warranties therein;

      o     each officer and director of RAM and the RAM stockholders to agree
            that he or it shall not, prior to the day that is one (1) year after
            the consummation of the merger, sell, transfer or otherwise dispose
            of an interest in any of the shares of Tremisis common stock he or
            it receives as a result of the merger other than as permitted
            pursuant to the lock-up agreement; and


      o     Tremisis and RAM to use their reasonable best efforts to obtain the
            listing for trading on Nasdaq of Tremisis common stock and warrants.
            If such listing is not obtainable by the closing of the merger,
            Tremisis and RAM will continue to use their best efforts after
            closing of the merger to obtain such listing.

Conditions to Closing of the Merger

      General Conditions

      Consummation of the merger agreement and the related transactions is
conditioned on the Tremisis stockholders, at a meeting called for these
purposes, (i) adopting the merger agreement and approving the merger, (ii)
approving the change of Tremisis' name, and (iii) approving the increase of the
authorized shares of Tremisis' common stock from 30,000,000 to 100,000,000. The
Tremisis stockholders will also be asked to adopt the incentive compensation
plan and to approve the removal of all of the provisions of Article Sixth of
Tremisis' certificate of incorporation other than the paragraph


                                       66


relating to Tremisis' staggered board of directors. The consummation of the
merger is not dependent on the approval of either of such actions.

      In addition, the consummation of the transactions contemplated by the
merger agreement is conditioned upon normal closing conditions in a transaction
of this nature, including:

      o     no order, stay, judgment or decree being issued by any governmental
            authority preventing, restraining or prohibiting in whole or in
            part, the consummation of such transactions;

      o     Tremisis' stockholders have approved the merger agreement, the name
            change amendment and capitalization amendment;

      o     holders of twenty percent (20%) or more of the shares of Tremisis
            common stock issued in Tremisis' IPO and outstanding immediately
            before the consummation of the merger shall not have exercised their
            rights to convert their shares into a pro rata share of the Trust
            Fund in accordance with Tremisis' certificate of incorporation;

      o     the delivery by each party to the other party of a certificate to
            the effect that the representations and warranties of the delivering
            party are true and correct in all material respects as of the
            closing and all covenants contained in the merger agreement have
            been materially complied with by the delivering party;

      o     the receipt of necessary consents and approvals by third parties and
            the completion of necessary proceedings; and

      o     Tremisis' common stock being quoted on the OTCBB or approved for
            quotation on Nasdaq.

      RAM's Conditions to Closing

      The obligations of RAM to consummate the transactions contemplated by the
merger agreement, in addition to the conditions described above, are conditioned
upon each of the following, among other things:

      o     there shall have been no material adverse effect with respect to
            Tremisis since the date of the merger agreement;

      o     RAM shall have received a legal opinion from Graubard Miller,
            counsel to Tremisis;

      o     Tremisis shall have made appropriate arrangements with Continental
            Stock Transfer & Trust Company to have the Trust Fund disbursed to
            Tremisis immediately upon the Closing; and

      o     the registration rights agreement shall be in full force and effect.

      Tremisis' Conditions to Closing

      The obligations of Tremisis to consummate the transactions contemplated by
the merger agreement, in addition to the conditions described above in the
second paragraph of this section, are conditioned upon each of the following,
among other things:


                                       67


      o     there shall have been no material adverse effect with respect to RAM
            since the date of the merger agreement;

      o     an employment agreement between Tremisis and Larry E. Lee shall be
            in full force and effect;


      o     Tremisis shall have received a legal opinion in an agreed form from
            McAfee & Taft A Professional Corporation, counsel to RAM;

      o     Tremisis shall have received "comfort" letters from BDO Seidman, LLP
            and UHY Mann Frankfort Stein & Lipp CPAs, LLP dated the date of
            distribution of this proxy statement and the date of consummation of
            the merger in forms customary for transactions of this nature,
            confirming that certain financial data in this proxy statement,
            other than the numbers in the actual financial statements, are
            accurate and/or derived from the financial statements; and

      o     the adjusted indebtedness of RAM, including certain of its
            subsidiaries, for borrowed money shall not exceed $125 million,
            excluding (i) any cash deposits posted by RAM as security in
            connection with outstanding RAM hedging contracts, (ii) the amount
            by which $30,000,000 exceeds the cash portion of the merger
            consideration paid to the RAM stockholders, and (iii) an amount up
            to $6.0 million for aggregate fees, costs and expenses paid by RAM
            in connection with replacing, enhancing or improving its existing
            credit facilities.


Indemnification


      As the sole remedy for the obligation of the RAM stockholders to indemnify
and hold harmless Tremisis for any damages, whether as a result of any third
party claim or otherwise, and which arise as a result of or in connection with
the breach of representations and warranties and agreements and covenants of RAM
or in connection with an identified, existing action involving certain of RAM's
subsidiaries and affiliates, there will deposited in escrow, until June 30,
2007, 3,200,000 shares (12.5% ) of the shares of Tremisis common stock issued to
the RAM stockholders upon consummation of the merger. Any indemnification
payments shall be paid solely from the escrow shares, although RAM stockholders
shall have the right to substitute for the escrow shares that otherwise would be
paid in satisfaction of a claim, cash in an amount equal to the fair market
value of the shares to be paid for a claim. For purposes of satisfying an
indemnification claim, shares of Tremisis common stock will be valued at the
average reported last sales price for the ten trading days ending on the last
day prior to the day that the claim is paid. Claims for indemnification may be
asserted by Tremisis once the damages exceed $1,000,000 and are indemnifiable to
extent that damages exceed $1,000,000; provided that claims for indemnification
with respect to damages to Tremisis or RAM (post-merger) resulting from an
identified, existing action involving certain of RAM's subsidiaries and
affiliates, shall not be subject to such threshold. Claims arising from title
defects or environmental issues relating to RAM's properties will not be
indemnifiable since there is a mechanism provided by the merger agreement to
reduce the consideration being paid to the RAM stockholders in the merger for
material title defects and adverse environmental conditions that are discovered
prior to consummation of the merger.

      The board of directors of Tremisis has appointed Lawrence Coben to take
all necessary actions and make all decisions pursuant to the escrow agreement
regarding Tremisis' right to indemnification under the merger agreement. If Mr.
Coben ceases to so act, the board shall appoint as a successor a person who was
a director of Tremisis prior to the closing who would qualify as an
"independent" director of Tremisis and who had no relationship with RAM prior to
the closing. Mr. Coben, and any successor, is charged with making determinations
whether Tremisis may be entitled to indemnification, and may make a claim for
indemnification by giving notice to Larry E. Lee, as representative of the RAM
stockholders, with a copy to the escrow agent, specifying the details of the
claim. Mr. Lee, or his successor, who may be appointed by him, or by the board
of Tremisis, acting through its members who were directors of RAM prior to the
closing, from among those of its members who was a former stockholder of RAM, or
such other person as such members may designate, may accept the claim or dispute
it. If the claim is disputed by Mr. Lee and not ultimately resolved by
negotiation, it shall be determined by arbitration. Upon a claim and its value
becoming established by the parties or through arbitration, it is payable from
the shares placed in escrow or cash substituted therefor.

      Any shares of Tremisis common stock remaining in escrow on June 30, 2007
shall be released to the RAM stockholders, except those shares reserved against
any claims arising prior to that date, including in connection with an
identified, existing action involving certain of RAM's subsidiaries and
affiliates if the claim has not been adjudicated, settled, dismissed or
otherwise resolved in its entirety prior to such date, in such amounts and
manner as prescribed in the escrow agreement.



                                       68



Termination

      The merger agreement may be terminated at any time, but not later than the
closing as follows:

      o     by mutual written consent of Tremisis and RAM;

      o     by either party if a governmental entity shall have issued an order,
            decree or ruling or taken any other action, in any case having the
            effect of permanently restraining, enjoining or otherwise
            prohibiting the merger, which order, decree, ruling or other action
            is final and nonappealable;

      o     by either party if the proxy statement has not been mailed to the
            record owners of Tremisis common stock on or before February 14,
            2006;

      o     by either party if the other party has breached any of its covenants
            or representations and warranties in any material respect and has
            not cured its breach within 30 days of the notice of an intent to
            terminate, provided that the terminating party is itself not in
            breach;

      o     by either Tremisis or RAM if they are unable to agree as to the
            amount of adjustment to be made to the merger consideration with
            respect to adverse title conditions or environmental conditions that
            are not cured by the closing, as the closing may be extended in such
            circumstances;

      o     by Tremisis if any RAM properties are damaged or destroyed by fire
            or other casualty or are taken under the right of eminent domain and
            as result thereon the aggregate value of the properties, in
            Tremisis' good faith judgment, is reduced by an amount exceeding $1
            million (net of insurance proceeds); or

      o     by either party if, at the Tremisis stockholder meeting, the merger
            agreement and the transactions contemplated thereby shall fail to be
            approved and adopted by the affirmative vote of the holders of
            Tremisis' common stock, or the holders of 20% or more of the shares
            issued in Tremisis' IPO exercise their conversion rights.

      In any event, the merger agreement will terminate if the merger has not
been consummated by May 18, 2006.


      If Tremisis wrongfully fails or refuses to consummate the merger or RAM
terminates the merger agreement because of a material breach by Tremisis of its
covenants, representations or warranties that remains uncured 30 days after
receipt of a notice of intent to terminate from RAM, and Tremisis consummates a
merger or other business combination with another entity on or before May 18,
2006, Tremisis will be obligated to pay RAM, concurrently with the consummation
of such other merger or business combination, a cash termination fee of
$7,500,000, payment of which shall be in full satisfaction of all other rights
of RAM for damages under the merger agreement or otherwise. In such event,
Tremisis would obtain the funds to make the termination payment from the moneys
in the trust fund, when they are released upon the consummation of the other
business combination.

      If permitted under the applicable law, either RAM or Tremisis may waive
any inaccuracies in the representations and warranties made to such party
contained in the merger agreement and waive compliance with any agreements or
conditions for the benefit of itself or such party contained in the merger
agreement. We cannot assure you that all of the conditions will be satisfied or
waived.

The merger agreement does not specifically address the rights of a party in the
event of a refusal or wrongful failure of the other party to consummate the
merger, except in the case described above in a situation where Tremisis would
be required to pay RAM the $7,500,000 million termination fee. Other than in
such event, the non-wrongful party would be entitled to assert is legal rights
for breach of contract against the wrongful party.



                                       69


Effect of Termination

      In the event of proper termination by either Tremisis or RAM, the merger
agreement will become void and have no effect, without any liability or
obligation on the part of Tremisis or RAM, except that:

      o     the confidentiality obligations set forth in the merger agreement
            will survive;


      o     the waiver by RAM and the RAM stockholders of all rights against
            Tremisis to collect from the trust account any moneys that may be
            owed to them by Tremisis for any reason whatsoever, including but
            not limited to a breach of the merger agreement, and the
            acknowledgement that neither RAM nor the RAM stockholders will seek
            recourse against the trust account for any reason whatsoever, will
            survive;


      o     the rights of the parties to bring actions against each other for
            breach of the merger agreement will survive;


      o     the fees and expenses incurred in connection with the merger
            agreement and the transactions contemplated thereby will be paid by
            the party incurring such expenses; and

      o     in the event of Tremisis' failure or wrongful refusal to close, or
            termination by RAM because of a breach by Tremisis, the requirement
            of Tremisis to pay to RAM a cash termination fee of $7,500,000 if
            Tremisis thereafter consummates another business combination on or
            before May 18, 2006, will survive.


Fees and Expenses


      All fees and expenses incurred in connection with the merger agreement and
the transactions contemplated thereby will be paid by the party incurring such
expenses whether or not the merger agreement is consummated.

      RAM entered into a Financial Advisory Mandate Letter dated August 25, 2005
with WestLB AG, whereby RAM engaged WestLB to serve as its exclusive financial
advisor in connection with the merger. Under the terms of the Financial Advisory
Mandate Letter, WestLB agreed to provide RAM with financial advice and
assistance in connection with the proposed transaction with Tremisis, including
advice and assistance in defining strategic and financial objectives and
assisting RAM in the negotiation of the financial terms and structure of the
transaction. In consideration of the services to be provided under the Mandate
Letter, RAM agreed to pay WestLB a transaction fee in an amount equal to 1.5% of
the value of the Tremisis stock and cash received by the RAM stockholders in
connection with the transaction, but in no event less than $3.0 million. No
separate compensation or additional fees are payable to Mr. Ormand. The
transaction fee is payable in installments, with the first such installment of
$100,000 paid upon execution of the merger agreement, and the second
installment, in the amount of $2.9 million, to be paid upon closing of the
transaction. In addition, RAM agreed to reimburse WestLB for its reasonable
out-of-pocket costs and expenses incurred in connection with providing services
under the Mandate Letter, and to indemnify WestLB from any liability incurred by
WestLB or its representatives in connection with providing services under the
Mandate Letter, except to the extent such liability is determined to have
resulted from the gross negligence or willful misconduct of WestLB or its
representatives. Tremisis has no contractual relationship with or obligation of
any kind to WestLB or Mr. Ormand in connection with the transaction.


Confidentiality; Access to Information

      Tremisis and RAM will afford to the other party and its financial
advisors, accountants, counsel and other representatives prior to the completion
of the merger reasonable access during normal business hours, upon reasonable
notice, to all of their respective properties, books, records and personnel to
obtain all information concerning the business, including the status of product
development efforts, properties, results of operations and personnel, as each
party may reasonably request. Tremisis and RAM will maintain in confidence any
non-public information received from the other party, and use such non-public
information only for purposes of consummating the transactions contemplated by
the merger agreement.

Amendment


      The merger agreement may be amended by the parties thereto at any time by
execution of an instrument in writing signed on behalf of each of the parties.
The merger agreement was amended on November 11, 2005 to fix the number of
Tremisis shares to be received by the RAM stockholders at 25,600,000 and to
exclude from the limitation on indebtedness for borrowed money at closing
certain expenses incurred by RAM in refinancing its existing credit facility.



                                       70


Extension; Waiver

      At any time prior to the closing, any party to the merger agreement may,
in writing, to the extent legally allowed:

      o     extend the time for the performance of any of the obligations or
            other acts of the other parties to the agreement;

      o     waive any inaccuracies in the representations and warranties made to
            such party contained in the merger agreement or in any document
            delivered pursuant to the merger agreement; and

      o     waive compliance with any of the agreements or conditions for the
            benefit of such party contained in the merger agreement.


Public Announcements


      Tremisis and RAM have agreed that until closing or termination of the
merger agreement, the parties will:

      o     cooperate in good faith to jointly prepare all press releases and
            public announcements pertaining to the merger agreement and the
            transactions governed by it; and

      o     not issue or otherwise make any public announcement or communication
            pertaining to the merger agreement or the transaction without the
            prior consent of the other party, which shall not be unreasonably
            withheld by the other party, except as may be required by applicable
            laws or court process.

Arbitration

      Any disputes or claims arising under or in connection with merger
agreement or the transactions contemplated thereunder will be resolved by
binding arbitration. Arbitration will be commenced by the filing by a party of
an arbitration demand with the American Arbitration Association ("AAA"). The
arbitration will be governed and conducted by applicable AAA rules, and any
award and/or decision shall be conclusive and binding on the parties. Each party
consents to the exclusive jurisdiction of the federal and state courts located
in the State of Oklahoma, Oklahoma or Tulsa County, for such purpose. The
arbitration shall be conducted in Dallas, Texas. Each party shall pay its own
fees and expenses for the arbitration, except that any costs and charges imposed
by the AAA and any fees of the arbitrator shall be assessed against the losing
party.

            UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET


      The following unaudited pro forma condensed consolidated balance sheet
combines the consolidated historical balance sheet of RAM and the historical
balance sheet of Tremisis as of September 30, 2005, giving effect to the merger
pursuant to the merger agreement as if the merger had been consummated on
September 30, 2005 and treated as a Recapitalization of RAM. Because the merger
is treated as a recapitalization, a pro forma statement of operations has not
been presented.


      We are providing the following information to aid you in your analysis of
the financial aspects of the merger. We derived this information


                                       71


from the unaudited financial statements of RAM and Tremisis as of September 30,
2005. Neither RAM nor Tremisis assumes any responsibility for the accuracy or
completeness of the information provided by the other party. This information
should be read together with the RAM audited and unaudited financial statements
and related notes included elsewhere in this proxy statement and the Tremisis
audited and unaudited financial statements included elsewhere in this proxy
statement.

      The following information should be read in conjunction with the pro forma
condensed consolidated financial statements:

      o     accompanying notes to the unaudited pro forma condensed balance
            sheet;

      o     separate historical consolidated financial statements of RAM for the
            year ended December 31, 2004 and as of and for the nine months ended
            September 30, 2005 included elsewhere in this document; and

      o     separate historical financial statements of Tremisis for the year
            ended December 31, 2004 and as of and for the nine months ended
            September 30, 2005 included elsewhere in this document.

      The unaudited pro forma condensed  consolidated balance sheet at September
30,  2005 has been  prepared  using two  different  levels of  assumptions  with
respect to the Tremisis stockholders, as follows:

      o     Assuming No Conversions: This presentation assumes that no
            stockholders of Tremisis seek to convert their shares into a pro
            rata share of the trust account; and

      o     Assuming Maximum Conversions: This presentation assumes stockholders
            of Tremisis owning 19.99% of the stock sold in the IPO seek
            conversion.

      The assets and liabilities of Tremisis have been presented at their
historical cost (which is considered to be the equivalent of estimated fair
value) with no goodwill or other intangible assets recorded and no increment in
stockholders' equity.


                                       72




                   Unaudited Pro Forma Condensed Balance Sheet
                             Assuming No Conversions

                              At September 30, 2005
                                 (In thousands)




                                                          Ram          Tremisis     Adjustments         Pro forma
                                                          ---          --------     -----------         ---------
                                                                                          
Assets
------
Current assets
    Cash and cash equivalents                          $   1,753      $     499      $  (1,167)    (1)   $  1,085
    US Gov't securities held in Trust Fund                               34,060        (34,060)    (1)         --
    Accrued interest receivable, Trust Fund                                  58            (58)    (1)         --
    Other current assets                                   7,982             11             --              7,993
                                                       ---------      ---------      ---------           --------
        Total current assets                               9,735         34,628        (35,285)             9,078
Property and equipment, net                              129,120             10             --            129,130
Other assets                                               2,270             85            (85)    (1)      2,270
                                                       ---------      ---------      ---------           --------
        Total assets                                   $ 141,125      $  34,723      $ (35,370)          $140,478
                                                       =========      =========      =========           ========

Liabilities and stockholders' (deficit) equity
----------------------------------------------
Total current liabilities, excluding current
  portion of long-term debt                            $  14,833      $     253      $      --           $ 15,086
Long term debt, including current portion                117,301             --          9,130     (1)    126,431
Deferred and other non-current income taxes               21,173             --             --             21,173
Liability for asset retirement obligation                  6,873             --             --              6,873
Common stock subject to possible conversion                               6,820         (6,820)    (2)         --
Derivative liability                                       5,432             --             --              5,432
Other long term liabilities                                2,006             --             --              2,006
                                                       ---------      ---------      ---------           --------
Total liabilities                                        167,618          7,073          2,310            177,001
                                                       ---------      ---------      ---------           --------
Common stock                                                  23              1            (20)    (3)          4
Additional paid-in capital                                    73         27,367            (73)    (3)         --
                                                                                         6,820     (2)
                                                                                        (4,500)    (1)
                                                                                       (29,687)    (3)
                                                                                        29,687     (3)
Earnings accumulated during development stage                               282           (282)    (3)         --
Accumulated (deficit)                                    (26,589)            --        (39,625)    (3)    (36,527)
                                                       ---------      ---------      ---------           --------
Stockholders (deficit) equity                            (26,493)        27,650        (37,680)           (36,523)
                                                       ---------      ---------      ---------           --------
        Total liabilities and stockholders
          (deficit) equity                             $ 141,125      $  34,723      $ (35,370)          $140,478
                                                       =========      =========      =========           ========



See notes to unaudited pro forma condensed consolidated balance sheets.


                                       73




                   Unaudited Pro Forma Condensed Balance Sheet
                          Assuming Maximum Conversions

                              At September 30, 2005
                                 (In thousands)




                                                          Ram          Tremisis     Adjustments         Pro forma
                                                          ---          --------     -----------         ---------
                                                                                          
Assets
------
Current assets
    Cash and cash equivalents                          $   1,753      $     499      $  (1,167)    (4)  $   1,085
    US Gov't securities held in Trust Fund                               34,060        (34,060)    (4)         --
    Accrued interest receivable, Trust Fund                                  58            (58)    (4)         --
    Other current assets                                   7,982             11             --              7,993
                                                       ---------      ---------      ---------          ---------
        Total current assets                               9,735         34,628        (35,285)             9,078
Property and equipment, net                              129,120             10             --            129,130
Other assets                                               2,270             85            (85)    (4)      2,270
                                                       ---------      ---------      ---------          ---------
        Total assets                                   $ 141,125      $  34,723      $ (35,370)         $ 140,478
                                                       =========      =========      =========          =========

Liabilities and stockholders' (deficit) equity
----------------------------------------------
Total current liabilities, excluding current
  portion of long-term debt                            $  14,833      $     253      $      --          $  15,086
Long term debt, including current portion                117,301             --         15,950     (4)    133,251
Deferred and other non-current income taxes               21,173             --             --             21,173
Liability for asset retirement obligation                  6,873             --             --              6,873
Common stock subject to possible conversion                               6,820         (6,820)    (4)         --
Derivative liability                                       5,432             --             --              5,432
Other long term liabilities                                2,006             --             --              2,006
                                                       ---------      ---------      ---------          ---------
Total liabilities                                        167,618          7,073          9,310            183,821
                                                       ---------      ---------      ---------          ---------
Common Stock                                                  23              1            (20)    (5)          4
Additional Paid-In Capital                                    73         27,367            (73)    (5)         --
                                                                                       (22,867)    (5)
                                                                                        22,867     (5)
                                                                                        (4,500)    (4)
Earnings accumulated during development stage                               282           (282)    (5)         --
Accumulated (deficit)                                    (26,589)            --        (39,625)    (5)    (43,347)
                                                       ---------      ---------      ---------          ---------
Stockholders (deficit) equity                            (26,493)        27,650        (44,500)           (43,343)
                                                       ---------      ---------      ---------          ---------
        Total liabilities and stockholders'
          (deficit) equity                             $ 141,125      $  34,723      $ (35,370)         $ 140,478
                                                       =========      =========      =========          =========



See notes to unaudited pro forma condensed consolidated balance sheets.


                                       74


       NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEETS

Assuming no conversions


(1) $ 34,060  Conversion of US Government securities held in Trust Fund into
              unrestricted cash.
          58  Conversion of accrued interest receivable, Trust Fund into
              unrestricted cash.
       9,130  Schedule 4.1 to the merger agreement allows RAM to redeem any
              number of its outstanding shares for an amount representing the
              difference between $40.0 million and the aggregate cash paid as
              part of the merger consideration. In order to accomplish this
              redemption, additional indebtedness must be incurred.
     (30,000) Payment for all outstanding shares of RAM, plus issuance of
              25,600,000 shares to the RAM shareholders.
     (10,000) Payment by RAM to its shareholders.
      (4,415) Payment of fees to investment banker, attorneys, and accountants,
    --------  net of $85 on Tremisis' books at September 30, 2005.
     ($1,167) Total adjustments to Cash

     (34,060) Conversion of US Government securities held in Trust Fund into
              unrestricted cash.
         (58) Conversion of accrued interest receivable, Trust Fund into
              unrestricted cash.
       9,130  Additional indebtedness in order to accomplish redemption of RAM
              shares.
      (4,500) Reduction of additional paid-in capital for payment of fees to
              investment banker, attorneys, and accountants.

(2)   (6,820) Reclassification of common stock subject to possible conversion to
              paid-in capital.
       6,820  Reclassification of common stock subject to possible conversion to
              paid-in capital.

(3)      (20) Common stock
         (73) Additional paid-in capital
     (29,687) Reclassification of paid-in capital to accumulated deficit.
      29,687  Reclassification of paid-in capital to accumulated deficit.
     (39,625) Additional paid-in capital
        (282) Transfer from earnings accumulated during development stage
    --------
    ($40,000) Total payment to RAM stockholders

Assuming maximum conversions

(4) $ 34,060  Conversion of US Government securities held in Trust Fund into
              unrestricted cash.
          58  Conversion of accrued interest receivable, Trust Fund into
              unrestricted cash.
      (6,820) Conversion of dissenting shares.
      15,950  Schedule 4.1 to the merger agreement allows RAM to redeem any
              number of its outstanding shares for an amount representing the
              difference between $40.0 million and the aggregate cash paid as
              part of the merger consideration. In order to accomplish this
              redemption, additional indebtedness must be incurred.
     (30,000) Payment for all outstanding shares of RAM, plus issuance of
              25,600,000 shares to the RAM shareholders.
     (10,000) Payment by RAM to its shareholders.
      (4,415) Payment of fees to investment banker, attorneys, and accountants,
    --------  net of $85 on Tremisis' books at September 30, 2005.
     ($1,167) Total adjustments to Cash

     (34,060) Conversion of US Government securities held in Trust Fund into
              unrestricted cash.
         (58) Conversion of accrued interest receivable, Trust Fund into
              unrestricted cash.
      15,050  Additional indebtedness in order to accomplish redemption of RAM
              shares.
      (4,500) Reduction of additional paid-in capital for payment of fees to
              investment banker, attorneys, and accountants.



                                       75


      (6,820) Reduction of common stock subject to possible conversion.


(5)      (20) Common stock
         (73) Additional paid-in capital
     (22,867) Reclassification of paid-in capital to accumulated deficit.
      22,867  Reclassification of paid-in capital to accumulated deficit.
     (39,625) Additional paid-in capital
        (282) Transfer from earnings accumulated during development stage
    --------
    ($40,000) Total payment to RAM stockholders

                       PRO FORMA EARNINGS (LOSS) PER SHARE

      The following table sets forth unaudited pro forma combined per share
ownership information of RAM and Tremisis after giving effect to the merger,
assuming both no conversions and maximum conversions by Tremisis stockholders.
You should read this information in conjunction with the selected summary
historical financial information, included elsewhere in this proxy statement,
and the historical financial statements of RAM and Tremisis and related notes
that are included elsewhere in this proxy statement. The unaudited RAM and
Tremisis pro forma combined per share information is derived from, and should be
read in conjunction with, the unaudited pro forma condensed combined balance
sheets and related notes included elsewhere in this proxy statement.

                                                            In thousands
                                                                        Combined
                                                       RAM    Tremisis  Company
Number of shares of common stock
  outstanding upon consummation of the merger:
         Assuming no conversions                      25,600    7,700   33,300
         Assuming maximum conversions                 25,600    6,436   32,036

      The unaudited pro forma consolidated statement of operations of RAM for
the year ended December 31, 2004 shows a net loss of $5.55 million. The
unaudited condensed consolidated statement of operations of RAM for the nine
months ended September 30, 2005 shows a net loss of $5.68 million.

      Based on the pro forma number of shares shown in the table above, in the
column labeled "Combined Company," RAM's pro forma earnings (loss) per share
would be:

                                                                Earnings (loss)
Pro forma for the year ended December 31, 2004                     per share
             Assuming no conversions                               $(0.1667)
             Assuming maximum conversions                          $(0.1733)

                                                                Earnings (loss)
Pro forma for the nine months ended September 30, 2005             per share
             Assuming no conversions                               $(0.1706)
             Assuming maximum conversions                          $(0.1773)


                                       76


                                RAM ENERGY, INC.
                 PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

The following Pro Forma Consolidated Statement of Operations for the year ended
December 31, 2004 reflects RAM's historical results, adjusted to give effect to
each of the following transactions as though each had occurred on January 1,
2004:

      o     The Divestiture. On April 29, 2004, RAM completed the sale of all of
            the outstanding capital stock of its wholly-owned subsidiary, RB
            Operating Company, or RBOC, for $22.5 million, and recorded a gain
            of $12.139 million on this sale. RAM applied approximately $17.9
            million of the net sale proceeds to reduce the balance of its
            existing secured credit facility.

      o     The Acquisition. On December 17, 2004, RAM acquired WG Energy
            Holdings, Inc. for a final purchase price of $82.6 million, of which
            $32.6 million was paid in cash, $24.5 million by the assumption of
            WG Energy's long-term debt and $14.4 million for the settlement of
            outstanding derivatives against WG's projected future production.
            The remaining $11.0 million was placed in escrow to secure payment
            of indemnity claims to which RAM may be entitled for any
            subsequently determined breach of representations and warranties in
            the merger agreement by WG Energy and for potential losses that may
            arise in connection with WG Energy's pending litigation. RAM
            financed the cash portion of the acquisition with funds obtained
            under a new $90.0 million senior secured credit facility.

The pro forma adjustments are based upon assumptions that management believes
are reasonable. The Pro Forma Consolidated Statement of Operations does not
purport to represent the results of operations which would have occurred had
such transactions been consummated on the dates indicated or results of
operations for any future date or period. The pro forma information should be
read in conjunction with RAM'S financial statements included elsewhere in this
report.


                                       77



                                RAM ENERGY, INC.
            Unaudited Pro Forma Consolidated Statement of Operations
                          Year Ended December 31, 2004
                (In thousands, except shares and per share data)



                                                     Historical                  Adjustments
                                                   RAM RWG Energy      Divestiture          Acquisition
                                                 Note A     Note B        Note C               Note D            Pro forma
OPERATING REVENUES:
                                                                                                    
Oil and natural gas sales                       $ 16,540   $ 31,995      ($2,302)    (1)        $  --            $ 46,233
   Gain on sale of subsidiary or property         12,139      1,585      (12,139)                  --               1,585
   Other                                             338        228           --                   --                 566
   Realized and unrealized loss from
       derivatives                                  (793)   (25,379)          --               14,412    (5)      (11,760)
                                                --------   --------      -------            ---------            --------
Total operating revenues                          28,224      8,429      (14,441)              14,412              36,624
                                                --------   --------      -------            ---------            --------
OPERATING EXPENSES:
   Oil and natural gas production taxes            1,168      1,532         (214)    (1)           --               2,483
   Oil and natural gas production expenses         2,845     10,646         (100)    (1)           --              13,391
   Depreciation and amortization                   2,928      3,265         (408)    (1)        3,829    (6)        9,611
   Accretion expense                                  78         --           (8)    (1)           --                  70
   General and administrative expenses             6,542      2,412           (3)    (1)           --               8,951
                                                --------   --------      -------            ---------            --------
   Total operating expenses                       13,555     17,855         (733)               3,829              34,506
                                                --------   --------      -------            ---------            --------
   Operating income (loss)                        14,669     (9,426)     (13,708)              10,583               2,118
                                                --------   --------      -------            ---------            --------
OTHER INCOME (EXPENSE):
   Interest expense net of interest income        (5,031)    (1,087)         358     (2)       (5,311)   (7)      (11,071)
                                                --------   --------      -------            ---------            --------
INCOME (LOSS) BEFORE INCOME TAXES                  9,638    (10,513)     (13,350)    (3)        5,272              (8,953)
                                                --------   --------      -------            ---------            --------
   Income tax provision (benefit)                  3,371       (962)      (5,073)    (4)        (738)    (8)       (3,402)
                                                --------   --------      -------            ---------            --------
   Net income (loss)                              $6,267   ($ 9,551)    ($ 8,277)             $ 6,010             $(5,551)
                                                ========   ========      =======            =========            ========



 See notes to pro forma consolidated statement of operations on following page.


                                       78


                                RAM ENERGY, INC.
        NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

Note A ---

      The historical results of RAM are presented without benefit of the
      activities of RWG Energy, Inc. (formerly WG Energy Holdings, Inc.) for the
      period after acquisition on December 17, 2004 through December 31, 2004.

Note B ---

      The historical results of RWG Energy, Inc. are for the full year ended
      December 31, 2004.

Note C ---

      Adjustments include:

      (1)   Reduction of RAM's historical consolidated oil and natural gas
            revenues and related costs for periods prior to the sale of its
            subsidiary, RBOC.

      (2)   Reduction of RAM's interest expense to reflect $17.9 million
            reduction of indebtedness as of January 1, 2004.

      (3)   Elimination of gain on sale of subsidiary.

      (4)   Income tax effect of above adjustments to 38%.

Note D ---

      Adjustments include:


      (5)   Elimination of realized future derivative losses paid at closing of
            WG Acquisition.

      (6)   Adjustment of depreciation and amortization to reflect changes in
            the asset values after acquisition:


                  Acquired basis ............................   $ 97,049
                  Historical basis ..........................     46,488
                                                                --------
                  Adjustment ................................   $ 50,561


      (7)   Interest expense adjustments due to acquisition.



                                       79



                  Bank debt paid off as of January 1, 2004 ..     $1,087
                  $81.5 additional indebtedness as of
                    January 1, 2004 .........................     (6,398)
                                                                 -------
                  Total net incremental interest expense ....    ($5,311)
                                                                 =======
      (8)         Income tax effect of adjustments to
                    combined amounts at 38% .................      ($738)
                                                                 =======


                         NAME CHANGE AMENDMENT PROPOSAL

      Pursuant to the merger agreement, we will change our corporate name from
"Tremisis Energy Acquisition Corporation" to "RAM Energy Resources, Inc." upon
consummation of the merger. The merger will not be consummated unless the
proposal to change our name is approved at the meeting. If the merger is not
approved, the name change amendment will not be presented at the meeting.

      In the judgment of our board of directors, the change of our corporate
name is desirable to reflect our merger with RAM. The RAM name has been a
recognized name in the oil and gas community for almost two decades.

      The approval of the name change amendment will require the affirmative
vote of the holders of a majority of the outstanding shares of Tremisis common
stock on the record date.

      Stockholders will not be required to exchange outstanding stock
certificates for new stock certificates if the amendment is adopted.

      OUR BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT OUR STOCKHOLDERS VOTE
"FOR" THE APPROVAL OF THE NAME CHANGE AMENDMENT.


                                       80


                        CAPITALIZATION AMENDMENT PROPOSAL

      Pursuant to the merger agreement, we will increase the number of
authorized shares of Tremisis common stock from 30,000,000 to 100,000,000 upon
consummation of the merger. The merger will not be consummated unless the
proposal to increase our capitalization is approved at the meeting. If the
merger is not approved, the capitalization amendment will not be presented at
the meeting.

      In the judgment of our board of directors, the increase in our
capitalization is desirable and in our stockholders' best interests. Currently,
we have 7,700,000 shares of our common stock outstanding and we will be issuing
an additional 25,600,000 shares of common stock upon consummation of the merger.
Additionally, we have reserved 13,475,000 shares of common stock issuable upon
exercise of warrants and a unit purchase option issued in our IPO. We will also
need to reserve 2,400,000 shares of common stock in connection with our
incentive compensation plan proposal discussed below. The authorization of
additional shares of common stock will enable us to have the flexibility to
authorize the issuance of shares of common stock in the future for financing our
business, for acquiring other businesses, for forming strategic partnerships and
alliances and for stock dividends and stock splits.

      The approval of the capitalization amendment will require the affirmative
vote of the holders of a majority of the outstanding shares of Tremisis common
stock on the record date.

      OUR BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT OUR STOCKHOLDERS VOTE
"FOR" THE APPROVAL OF THE CAPITALIZATION AMENDMENT.


                                       81


                        ARTICLE SIXTH AMENDMENT PROPOSAL

      Pursuant to the merger agreement, we will remove the preamble and sections
A through D, inclusive, of Article Sixth of Tremisis' certificate of
incorporation and to redesignate section E of Article Sixth as Article Sixth
upon consummation of the merger. If the merger is not approved, the Article
Sixth amendment will not be presented at the meeting.

      In the judgment of our board of directors, the Article Sixth amendment is
desirable, as sections A through D relate to the operation of Tremisis as a
blank check company prior to the consummation of a business combination. Such
sections will not be applicable upon consummation of the merger.

      The approval of the Article Sixth amendment will require the affirmative
vote of the holders of a majority of the outstanding shares of Tremisis common
stock on the record date.

      OUR BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT OUR STOCKHOLDERS VOTE
"FOR" THE APPROVAL OF THE ARTICLE SIXTH AMENDMENT.


                                       82


                     2006 LONG-TERM INCENTIVE PLAN PROPOSAL

Background

      Tremisis' 2006 Long-Term Incentive Plan has been approved by Tremisis'
board of directors and the plan will take effect upon consummation of the
merger, subject to the approval of our stockholders.

      The purposes of our 2006 Plan are to create incentives designed to
motivate our employees to significantly contribute toward our growth and
profitability, to provide our executives, directors and other employees, and
persons who, by their position, ability and diligence, are able to make
important contributions to our growth and profitability, with an incentive to
assist us in achieving our long-term corporate objectives, to attract and retain
executives and other employees of outstanding competence, and to provide such
persons with an opportunity to acquire an equity interest in us.


      We may grant incentive and non-qualified stock options, stock appreciation
rights, performance units, restricted stock awards and performance bonuses, or
collectively, Awards, to our officers and key employees, and those of our
subsidiaries. In addition, the 2006 Plan authorizes the grant of non-qualified
stock options and restricted stock awards to our directors and to any
independent contractors and consultants who by their position, ability and
diligence are able to make important contributions to our future growth and
profitability. Generally, all classes of our employees are eligible to
participate in our 2006 Plan. No options, restricted stock or other awards under
the 2006 Plan have been made or committed to be made as of the date of this
proxy statement.


      The following is a summary of the material provisions of our 2006 Plan and
is qualified in its entirety by reference to the complete text of our 2006 Plan,
a copy of which is attached to this proxy statement as Appendix D. We cannot
determine the benefits to be received by our directors or officers under the
2006 Plan, or the benefits that would have been received by our directors and
officers in 2005 had the 2006 Plan been in effect in 2005.

Stock Subject to the 2006 Plan

      We have reserved a maximum of 2,400,000 shares of our authorized common
stock for issuance upon the exercise of Awards to be granted pursuant to our
2006 Plan. Each share issued under an option or under a restricted stock award
will be counted against this limit. Shares to be delivered at the time a stock
option is exercised or at the time a restricted stock award is made may be
available from authorized but unissued shares or from stock previously issued
but which we have reacquired and hold in our treasury.

      In the event of any change in our outstanding common stock by reason of
any reorganization, recapitalization, stock split, stock dividend, combination
of shares, merger, consolidation, issuance of rights or other similar
transactions, the number of shares of our common stock which may be issued upon
exercise of outstanding options, and the exercise price of options previously
granted under our 2006 Plan, will be proportionally adjusted to prevent any
enlargement or dilution of the rights of holders of previously granted options
as may be appropriate to reflect any such transaction or event.

Administration

      Our board will establish a compensation committee that, among other
duties, will administer the 2006 Plan. The compensation committee will be
composed of at least three members of the Board, a majority of whom will be
"non-employee directors" within the meaning of Securities and Exchange
Commission Rule 16b-3(b)(3). Members of our compensation committee will serve at
the pleasure of our


                                       83


board. In connection with the administration of our 2006 Plan, the compensation
committee, with respect to Awards to be made to any person who is not one of our
directors, will:

      o     determine which employees and other persons will be granted Awards
            under our 2006 Plan;

      o     grant the Awards to those selected to participate;

      o     determine the exercise price for options; and

      o     prescribe any limitations, restrictions and conditions upon any
            Awards.

      With respect to stock options or restricted stock awards to be made to any
of our directors, the compensation committee will make recommendations to our
Board of Directors as to:

      o     which of such persons should be granted stock options, restricted
            stock awards, performance units or stock appreciation rights;

      o     the terms of proposed grants of Awards to those selected by our
            Board of Directors to participate;

      o     the exercise price for options; and

      o     any limitations, restrictions and conditions upon any Awards.

Any grant of Awards to any of directors under our 2006 Plan must be approved by
our Board of Directors.

      In addition, the compensation committee will:

      o     interpret our 2006 Plan; and

      o     make all other determinations and take all other action that may be
            necessary or advisable to implement and administer our 2006 Plan.

Types of Awards

      Our 2006 Plan permits the compensation committee to grant the following
types of Awards.

      Stock Options. Stock options are contractual rights entitling an optionee
who has been granted a stock option to purchase a stated number of shares of our
common stock at an exercise price per share determined at the date of the grant.
Options are evidenced by stock option agreements with the respective optionees.
The exercise price for each stock option granted under our 2006 Plan will be
determined by the compensation committee at the time of the grant, but will not
be less than fair market value on the date of the grant. Our compensation
committee will also determine the duration of each option; however, no option
may be exercisable more than ten years after the date the option is granted.
Within the foregoing limitations, the compensation committee may, in its
discretion, impose limitations on exercise of all or some options granted under
our 2006 Plan, such as specifying minimum periods of time after grant during
which options may not be exercised. Options granted under our 2006 Plan will
vest at rates specified in the option agreement at the time of grant; however,
all options granted under our 2006 Plan will vest upon the occurrence of a
change of control, as defined in the Plan. Our 2006 Plan also contains
provisions for our compensation committee to provide in the participants' option
award agreements for accelerating the right of an individual employee to
exercise his or her stock option or restricted stock


                                       84


award in the event of retirement or other termination of employment. No cash
consideration is payable to us in exchange for the grant of options.

      Our 2006 Plan provides that the stock options may either be Incentive
Stock Options within the meaning of Section 422 of the Internal Revenue Code of
1986, as amended, or Non-Qualified Options, which are stock options other than
Incentive Stock Options within the meaning of Sections 422 of the Code.
Incentive Stock Options may be granted only to our employees or employees of our
subsidiaries, and must be granted at a per share option price not less than the
fair market value of our common stock on the date the Incentive Stock Option is
granted. In the case of an Incentive Stock Option granted to a stockholder who
owns shares of our outstanding stock of all classes representing more that 10%
of the total combined voting power of all of our outstanding stock of all
classes entitled to vote in the election of directors, the per share option
price must be not less than 110% of the fair market value of one share of our
common stock on the date the Incentive Stock Option is granted and the term of
such option may not exceed five years. As required by the Code, the aggregate
fair market value, determined at the time an Incentive Stock Option is granted,
of our common stock with respect to which Incentive Stock Options may be
exercised by an optionee for the first time during any calendar year under all
of our incentive stock option plans may not exceed $100,000.

      The exercise price for Non-Qualified Options may not be less than the fair
market value of our common stock on the date the Non-Qualified Option is
granted. Non-Qualified Options are not subject to any of the restrictions
described above with respect to Incentive Stock Options.

      The exercise price of stock options may be paid in cash, in whole shares
of our common stock, in a combination of cash and our common stock, or in such
other form of consideration as our board of directors or the compensation
committee may determine, equal in value to the exercise price. However, only
shares of our common stock which the option holder has held for at least six
months on the date of the exercise may be surrendered in payment of the exercise
price for the options. The maximum number of shares subject to stock options
that may be awarded in any fiscal year to any employee may not exceed 100,000
and the number of shares subject to stock options that may be awarded in any
fiscal year to any director may not exceed 10,000. In no event may a stock
option be exercised after the expiration of its stated term.

      Stock Appreciation Rights. A stock appreciation right permits the grantee
to receive an amount (in cash, common stock, or a combination thereof) equal to
the number of stock appreciation rights exercised by the grantee multiplied by
the excess of the fair market value of our common stock on the exercise date
over the stock appreciation rights' exercise price. Stock appreciation rights
may or may not be granted in connection with the grant of an option. The
exercise price of stock appreciation rights granted under the 2006 Plan will be
determined by the compensation committee; provided, however, that such exercise
price cannot be less than the fair market value of a share of common stock on a
date the stock appreciation right is granted (subject to adjustments). A stock
appreciation right may be exercised in whole or in such installments and at such
times as determined by the compensation committee.

      Restricted Stock. Restricted shares of our common stock may be granted
under our 2006 Plan subject to such terms and conditions, including forfeiture
and vesting provisions, and restrictions against sale, transfer or other
disposition as the compensation committee may determine to be appropriate at the
time of making the award. In addition, the compensation committee may direct
that share certificates representing restricted stock be inscribed with a legend
as to the restrictions on sale, transfer or other disposition, and may direct
that the certificates, along with a stock power signed in blank by the grantee,
be delivered to and held by us until such restrictions lapse. The compensation
committee, in its discretion, may provide in the award agreement for a
modification or acceleration of shares of restricted stock in the event of
permanent disability, retirement or other termination of employment or business
relationship with the grantee. The maximum number of restricted shares that may
be awarded under the


                                       85


2006 Plan to any employee may not exceed 100,000 shares and the number of
restricted shares that may be awarded in any fiscal year to any director may not
exceed 10,000 shares.

      Performance Units. The 2006 Plan permits grants of performance units,
which are rights to receive cash payments equal to the difference (if any)
between the fair market value of our common stock on the date of grant and its
fair market value on the date of exercise of the award, except to the extent
otherwise provided by the compensation committee or required by law. Such awards
are subject to the fulfillment of conditions that may be established by the
compensation committee including, without limitation, the achievement of
performance targets based upon the factors described above relating to
restricted stock awards.

      Performance Bonus. The 2006 Plan permits grants of performance bonuses,
which may be paid in cash, common stock or combination thereof as determined by
the compensation committee. The maximum value of performance bonus awards
granted under the 2006 Plan shall be established by the compensation committee
at the time of the grant. An employee's receipt of such amount will be
contingent upon achievement of performance targets during the performance period
established by the compensation committee. The performance targets will be
determined by the compensation committee based upon the factors described above
relating to restricted stock awards. Following the end of the performance
period, the compensation committee will determine the achievement of the
performance targets for such performance period. Payment may be made within 60
days of such determination. Any payment made in shares of common stock will be
based upon the fair market value of the common stock on the payment date. The
maximum amount of any performance bonus payable to a participant in any calendar
year is $500,000.

Transferability

      With the exception of Non-Qualified Stock Options, Awards are not
transferable other than by will or by the laws of descent and distribution.
Non-Qualified Stock Options are transferable on a limited basis. Restricted
stock awards are not transferable during the restriction period.

Change of Control Event

      The 2006 Plan provides for the acceleration of any unvested portion of any
outstanding Awards under the 2006 Plan upon a change of control event.

Termination of Employment/Relationship

      Awards granted under our 2006 Plan that have not vested will generally
terminate immediately upon the grantee's termination of employment or business
relationship with us or any of our subsidiaries for any reason other than
retirement with our consent, disability or death. The compensation committee may
determine at the time of the grant that an Award agreement should contain
provisions permitting the grantee to exercise the stock options for any stated
period after such termination, or for any period the compensation committee
determines to be advisable after the grantee's employment or business
relationship with us terminates by reason of retirement, disability, death or
termination without cause. Incentive Stock Options will, however, terminate no
more than three months after termination of the optionee's employment, twelve
months after termination of the optionee's employment due to disability and
three years after termination of the optionee's employment due to death. The
compensation committee may permit a deceased optionee's stock options to be
exercised by the optionee's executor or heirs during a period acceptable to the
compensation committee following the date of the optionee's death but such
exercise must occur prior to the expiration date of the stock option.


                                       86


Dilution; Substitution

      As described above, our 2006 Plan will provide protection against
substantial dilution or enlargement of the rights granted to holders of Awards
in the event of stock splits, recapitalizations, mergers, consolidations,
reorganizations or similar transactions. New Award rights may, but need not, be
substituted for the Awards granted under our 2006 Plan, or our obligations with
respect to Awards outstanding under our 2006 Plan may, but need not, be assumed
by another corporation in connection with any merger, consolidation,
acquisition, separation, reorganization, sale or distribution of assets,
liquidation or like occurrence in which we are involved. In the event that our
2006 Plan is assumed, the stock issuable with respect to Awards previously
granted under our 2006 Plan shall thereafter include the stock of the
corporation granting such new option rights or assuming our obligations under
the 2006 Plan.

Amendment of the 2006 Plan

      Our board may amend our 2006 Plan at any time. However, without
stockholder approval, our 2006 Plan may not be amended in a manner that would:

      o     increase the number of shares that may be issued under our 2006
            Plan;

      o     materially modify the requirements for eligibility for participation
            in our 2006 Plan;

      o     materially increase the benefits to participants provided by our
            2006 Plan; or

      o     otherwise disqualify our 2006 Plan for coverage under Rule 16b-3
            promulgated under the Securities Exchange Act of 1934.

      Awards previously granted under our 2006 Plan may not be impaired or
affected by any amendment of our 2006 Plan, without the consent of the affected
grantees.

Accounting Treatment

      Under generally accepted accounting principles with respect to the
financial accounting treatment of stock options used to compensate employees,
upon the grant of stock options under our 2006 Plan, the fair value of the
options will be measured on the date of grant and this amount will be recognized
as a compensation expense ratably over the vesting period. Stock appreciation
rights granted under the 2006 Plan must be settled in common stock. Therefore,
stock appreciation rights granted under the 2006 Plan will receive the same
accounting treatment as options. The cash we receive upon the exercise of stock
options will be reflected as an increase in our capital. No additional
compensation expense will be recognized at the time stock options are exercised,
although the issuance of shares of common stock upon exercise may reduce basic
earnings per share, as more shares of our common stock would then be
outstanding.

      When we make a grant of restricted stock, the fair value of the restricted
stock award at the date of grant will be determined and this amount will be
recognized over the vesting period of the award. The fair value of a restricted
stock award is equal to the fair market value of our common stock on the date of
grant.

      Due to consideration of the accounting treatment of stock options and
restricted stock awards by various regulatory bodies, it is possible that the
present accounting treatment may change.


                                       87


Tax Treatment

      The following is a brief description of the federal income tax
consequences, under existing law, with respect to Awards that may be granted
under our 2006 Plan.

      Incentive Stock Options. An optionee will not realize any taxable income
upon the grant or the exercise of an Incentive Stock Option. However, the amount
by which the fair market value of the shares covered by the Incentive Stock
Option (on the date of exercise) exceeds the option price paid will be an item
of tax preference to which the alternative minimum tax may apply, depending on
each optionee's individual circumstances. If the optionee does not dispose of
the shares of our common stock acquired by exercising an Incentive Stock Option
within two years from the date of the grant of the Incentive Stock Option or
within one year after the shares are transferred to the optionee, when the
optionee later sells or otherwise disposes of the stock, any amount realized by
the optionee in excess of the option price will be taxed as a long-term capital
gain and any loss will be recognized as a long-term capital loss. We generally
will not be entitled to an income tax deduction with respect to the grant or
exercise of an Incentive Stock Option.

      If any shares of our common stock acquired upon exercise of an Incentive
Stock Option are resold or disposed of before the expiration of the prescribed
holding periods, the optionee would realize ordinary income, instead of capital
gain. The amount of the ordinary income realized would be equal to the lesser of
(i) the excess of the fair market value of the stock on the exercise date over
the option price; or (ii) in the case of a taxable sale or exchange, the amount
of the gain realized. Any additional gain would be either long-term or
short-term capital gain, depending on whether the applicable capital gain
holding period has been satisfied. In the event of a premature disposition of
shares of stock acquired by exercising an Incentive Stock Option, we would be
entitled to a deduction equal to the amount of ordinary income realized by the
optionee.

      Non-Qualified Options. An optionee will not realize any taxable income
upon the grant of a Non-Qualified Option. At the time the optionee exercises the
Non-Qualified Option, the amount by which the fair market value at the time of
exercise of the shares covered by the Non-Qualified Option exceeds the option
price paid upon exercise will constitute ordinary income to the optionee in the
year of such exercise. We will be entitled to a corresponding income tax
deduction in the year of exercise equal to the ordinary income recognized by the
optionee. If the optionee thereafter sells such shares, the difference between
any amount realized on the sale and the fair market value of the shares at the
time of exercise will be taxed to the optionee as capital gain or loss, short-
or long-term depending on the length of time the stock was held by the optionee
before sale.

      Restricted Stock Award. A recipient of restricted stock generally will not
recognize any taxable income until the shares of restricted stock become freely
transferable or are no longer subject to a substantial risk of forfeiture. At
that time, the excess of the fair market value of the restricted stock over the
amount, if any, paid for the restricted stock is taxable to the recipient as
ordinary income. If a recipient of restricted stock subsequently sells the
shares, he or she generally will realize capital gain or loss in the year of
such sale in an amount equal to the difference between the net proceeds from the
sale and the price paid for the stock, if any, plus the amount previously
included in income as ordinary income with respect to such restricted shares.

      A recipient has the opportunity, within certain limits, to fix the amount
and timing of the taxable income attributable to a grant of restricted stock.
Section 83(b) of the Code permits a recipient of restricted stock, which is not
yet required to be included in taxable income, to elect, within 30 days of the
award of restricted stock, to include in income immediately the difference
between the fair market value of the shares of restricted stock at the date of
the award and the amount paid for the restricted stock, if any. The election
permits the recipient of restricted stock to fix the amount of income that must
be


                                       88


recognized by virtue of the restricted stock grant. We will be entitled to a
deduction in the year the recipient is required (or elects) to recognize income
by virtue of receipt of restricted stock, equal to the amount of taxable income
recognized by the recipient.

      Section 162(m) of the Code. Section 162(m) of the Code precludes a public
corporation from taking a deduction for annual compensation in excess of $1.0
million paid to its chief executive officer or any of its four other
highest-paid officers. However, compensation that qualifies under Section 162(m)
of the Code as "performance-based" is specifically exempt from the deduction
limit. Based on Section 162(m) of the Code and the regulations thereunder, our
ability to deduct compensation income generated in connection with the exercise
of stock options or stock appreciation rights granted under the 2006 Plan should
not be limited by Section 162(m) of the Code. Further, we believe that
compensation income generated in connection with performance awards granted
under the 2006 Plan should not be limited by Section 162(m) of the Code. The
2006 Plan has been designed to provide flexibility with respect to whether
restricted stock awards or performance bonuses will qualify as performance-based
compensation under Section 162(m) of the Code and, therefore, be exempt from the
deduction limit. If the vesting restrictions relating to any such award are
based solely upon the satisfaction of one of the performance goals set forth in
the 2006 Plan, then we believe that the compensation expense relating to such an
award will be deductible by us if the awards become vested. However,
compensation expense deductions relating to such awards will be subject to the
Section 162(m) deduction limitation if such awards become vested based upon any
other criteria set forth in such award (such as the occurrence of a change in
control or vesting based upon continued employment with us).

      Certain Awards Deferring or Accelerating the Receipt of Compensation.
Section 409A of the Internal Revenue Code, enacted as part of the American Jobs
Creation Act of 2004, imposes certain new requirements applicable to
"nonqualified deferred compensation plans." If a nonqualified deferred
compensation plan subject to Section 409A fails to meet, or is not operated in
accordance with, these new requirements, then all compensation deferred under
the plan may become immediately taxable. Stock appreciation rights and deferred
stock awards which may be granted under the plan may constitute deferred
compensation subject to the Section 409A requirements. It is our intention that
any award agreement governing awards subject to Section 409A will comply with
these new rules.

Recommendation and Vote Required

      Approval of our incentive compensation plan will require the affirmative
vote of the holders of a majority of the outstanding shares of our common stock
represented in person or by proxy and entitled to vote at the meeting.

      OUR BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT OUR STOCKHOLDERS VOTE
"FOR" THE APPROVAL OF THE 2006 LONG-TERM INCENTIVE PLAN.




                                       89


                      OTHER INFORMATION RELATED TO TREMISIS

Business of Tremisis

      Tremisis was formed on February 5, 2004, to effect a merger, capital stock
exchange, asset acquisition or other similar business combination with an
unidentified operating business in either the energy or the environmental
industry and their related infrastructures. Prior to executing the merger
agreement with RAM, Tremisis' efforts were limited to organizational
activities, completion of its IPO and the evaluation of possible business
combinations.

Offering Proceeds Held in Trust

      Tremisis consummated its IPO on May 18, 2004. The net proceeds of the
offering, after payment of underwriting discounts and expenses, were
approximately $34,163,000. Of that amount, $33,143,000 was placed in the trust
account and invested in government securities. The remaining proceeds have been
used by Tremisis in its pursuit of a business combination. The trust account
will not be released until the earlier of the consummation of a business
combination or the liquidation of Tremisis. The trust account contained
approximately $34,117,691 as of September 30, 2005 and $ ___________as of
____________, 2006, the record date. If the merger with the RAM is consummated,
the trust account will be released to Tremisis, less the amounts paid to
stockholders of Tremisis who do not approve the merger and elect to convert
their shares of common stock into their pro-rata share of the trust account.

Fair Market Value of Target Business

      Pursuant to Tremisis' certificate of incorporation, the initial target
business that Tremisis acquires must have a fair market value equal to at least
80% of Tremisis' net assets at the time of such acquisition. Tremisis' board
of directors determined that this test was met in connection with its
acquisition of RAM. Further, Tremisis has received an opinion from Gilford
Securities Incorporated that this test has been met.

Stockholder Approval of Business Combination

      Tremisis will proceed with the acquisition of RAM only if a majority of
all of the outstanding shares of Tremisis is voted in favor of each of the
merger, the name change amendment and the capitalization amendment. The Tremisis
Inside Stockholders have agreed to vote their common stock on the merger
proposal in accordance with the vote of holders of a majority of the outstanding
shares of Tremisis' common stock. If the holders of 20% or more of Tremisis'
common stock vote against the merger proposal and demand that Tremisis convert
their shares into their pro rata share of the trust account, then Tremisis will
not consummate the merger. In this case, Tremisis will be forced to liquidate.

Liquidation If No Business Combination

      Tremisis' certificate of incorporation provides for mandatory liquidation
of Tremisis in the event that Tremisis does not consummate a business
combination within 18 months from the date of consummation of its IPO, or 24
months from the consummation of the IPO if certain extension criteria have been
satisfied. Such dates are November 18, 2005 and May 18, 2006, respectively.
Tremisis signed a letter of intent with RAM on August 25, 2005 and signed a
definitive merger agreement with RAM on October 20, 2005. As a result of having
signed the letter of intent, Tremisis satisfied the extension criteria and now
has until May 18, 2006 to complete the merger.


                                       90


      If Tremisis does not complete the merger by May 18, 2006, Tremisis will be
dissolved and will distribute to all of its public stockholders, in proportion
to their respective equity interests, an aggregate sum equal to the amount in
the trust account, inclusive of any interest, plus any remaining net assets.
Tremisis' stockholders who obtained their Tremisis stock prior to Tremisis'
IPO have waived their rights to participate in any liquidation distribution with
respect to shares of common stock owned by them immediately prior to the IPO.
There will be no distribution from the trust account with respect to Tremisis'
warrants.

      If Tremisis were to expend all of the net proceeds of the IPO, other than
the proceeds deposited in the trust account, the per-share liquidation price as
of ______________, 2006 would be approximately $________, or $_______ less than
the per-unit offering price of $6.00 in Tremisis' IPO. The proceeds deposited
in the trust account could, however, become subject to the claims of Tremisis'
creditors and there is no assurance that the actual per-share liquidation price
will not be less than $_______, due to those claims. If Tremisis liquidates
prior to the consummation of a business combination, Lawrence S. Coben, chairman
of the board and chief executive officer, will be personally liable to pay debts
and obligations to vendors and other entities that are owed money by Tremisis
for services rendered or products sold to Tremisis, or to any target business,
to the extent such debts and obligations are not covered by Tremisis' assets,
excluding amounts in the trust agreement. There is no assurance, however, that
he would be able to satisfy those obligations.

      If Tremisis fails to complete the business combination with RAM by May 18,
2006, upon notice from Tremisis, the trustee of the trust account will commence
liquidating the investments constituting the trust account and will turn over
the proceeds to the transfer agent for distribution to the stockholders holding
shares acquired through the IPO.

      The stockholders holding shares of Tremisis common stock issued in the IPO
will be entitled to receive funds from the trust account only in the event of
Tremisis' liquidation or if the stockholders seek to convert their respective
shares into cash and the merger is actually completed. In no other circumstances
shall a stockholder have any right or interest of any kind to or in the trust
account.

Facilities

      Tremisis maintains executive offices at 1775 Broadway, Suite 604, New
York, New York 10019. The cost for this space is included in a $3,500 per-month
fee that First Americas Management LLC, an affiliate of Isaac Kier, one of our
current directors, charges Tremisis for general and administrative services.
Tremisis believes, based on rents and fees for similar services in the New York
metropolitan area, that the fees charged by First Americas Management LLC are at
least as favorable as Tremisis could have obtained from an unaffiliated person.
Tremisis considers its current office space adequate for current operations.

Employees

      Tremisis has two executive officers and four directors. These individuals
are not obligated to contribute any specific number of hours per week and devote
only as much time as they deem necessary to our affairs. Tremisis does not
intend to have any full time employees prior to the consummation of a business
combination.

Periodic Reporting and Audited Financial Statements

      Tremisis has registered its securities under the Securities Exchange Act
of 1934 and has reporting obligations, including the requirement to file annual
and quarterly reports with the SEC. In accordance with the requirements of the
Securities Exchange Act of 1934, Tremisis' annual reports contain financial


                                       91


statements audited and reported on by Tremisis' independent accountants.
Tremisis has filed with the Securities and Exchange Commission a Form 10-KSB
covering the fiscal year ended December 31, 2004 and its most recent Forms
10-QSB covering the fiscal quarters ended March 31, 2005, June 30, 2005 and
September 30, 2005.

Legal Proceedings

      There are no legal proceedings pending against Tremisis.

Plan of Operations

      The following discussion should be read in conjunction with Tremisis'
financial statements and related notes thereto included elsewhere in this proxy
statement.

      Net income of $217,015 for the nine months ended September 30, 2005
consisted of interest income of $682,446 reduced by $31,500 for a monthly
administrative services agreement, $73,498 for professional fees, $43,941 for
officer liability insurance, $69,707 for travel, meals and entertainment
expenses, $23,275 for franchise fees, $198,550 for taxes and $24,960 for other
expenses.

      Net income of $39,368 for the period from February 5, 2004 (inception) to
September 30, 2004 consisted of interest income of $163,242 reduced by $17,500
for a monthly administrative services agreement, $7,443 for professional fees,
$22,125 for officer liability insurance, $4,518 for travel, meals and
entertainment expenses, $21,200 for taxes and $51,088 for other expenses.

      Net income was $64,525 for the period from February 5, 2004 (inception) to
December 31, 2004. Expenses consisted of $28,000 for a monthly administrative
services agreement, $19,486 for professional fees, $36,875 for officer liability
insurance, $23,000 for franchise fees, $5,429 for travel, $51,602 for other
expenses and $79,115 for taxes. Interest income for the period from February 5,
2004 (inception) to December 31, 2004 was $308,032.

      Net income of $281,540 for the period from February 5, 2004 (inception) to
September 30, 2005 consisted of interest income of $990,478 reduced by $59,500
for a monthly administrative services agreement, $92,983 for professional fees,
$80,816 for officer liability insurance, $75,135 for travel, meals and
entertainment expenses, $46,275 for franchise fees, $277,665 for taxes and
$76,564 for other expenses.

      We consummated our initial public offering on May 18, 2004. Gross proceeds
from our initial public offering, including the full exercise of the
underwriters' over-allotment option, were $37,950,100. After deducting offering
expenses of $1,510,000, including $990,000 evidencing the underwriters'
non-accountable expense allowance of 3% of the gross proceeds, and underwriting
discounts of $2,277,000, net proceeds were $34,163,100. As of September 30,
2005, there was approximately $34,117,691 (which includes accrued interest of
$57,699) held in trust. The remaining proceeds of our IPO are available to be
used to provide for business, legal and accounting due diligence on prospective
acquisitions and continuing general and administrative expenses.

      We are obligated to pay to First Americas Management LLC, an affiliate of
Isaac Kier, our secretary, treasurer and a member of our board of directors, a
monthly fee of $3,500 for general and administrative services. Through September
30, 2005, an aggregate of $59,500 has been incurred for such services. In
addition, in February and April 2004, Lawrence S. Coben advanced an aggregate of
$77,500 to us, on a non-interest bearing basis, for payment of offering expenses
on our behalf. This amount was repaid in May 2004 out of proceeds of our initial
public offering.


                                       92



      Tremisis reimburses its officers and directors for any reasonable
out-of-pocket business expenses incurred by them in connection with certain
activities on Tremisis' behalf such as identifying and investigating possible
target businesses and business combinations. From Tremisis' inception in
February, 2004, through September 30, 2005, Tremisis reimbursed its officers and
directors in the aggregate amount of $90,756 for expenses incurred by them on
its behalf, including travel, meals and entertainment, telephone, dues and
subscriptions and office expense, furniture and equipment.

      Tremisis intends to utilize its cash, including the funds held in the
trust account, and its capital stock to effect a business combination. Upon
consummation of the merger with RAM, $30,000,000 of the proceeds held in the
trust account (or such lesser amount as may be available after payments to the
owners of Tremisis common stock voting against the merger and demanding
conversion) will be paid to the RAM stockholders as part of the merger
consideration. The proceeds in the trust account will also be used to pay any
amount due to the Tremisis stockholders who exercise their conversion rights and
the expenses of the merger that are not covered by the working capital of
Tremisis held outside of the trust. At September 30, 2005, we had cash outside
of the trust account of $499,413, and total liabilities of $253,127, leaving
Tremisis with working capital of $246,286, excluding investments held in trust.


Off-Balance Sheet Arrangements

      There were no off-balance sheet arrangements during the period from
February 5, 2004 (inception) through December 31, 2004 or in the nine-month
period ended September 30, 2005, that have or are reasonably likely to have a
current or future effect on our financial condition, changes in financial
condition, revenues or expenses, results of operations, liquidity, capital
expenditures or capital resources that is material to Tremisis.

                                 BUSINESS OF RAM

General

      RAM is a privately-owned, independent oil and gas company engaged in the
acquisition, development, exploitation, exploration and production of oil and
natural gas properties, primarily in Texas, Louisiana and Oklahoma. RAM has been
active in these core areas since 1987. RAM's management team has extensive
technical and operating expertise in all areas of its geographic focus. Since
1987, RAM has managed and developed oil and gas properties while seeking
acquisition opportunities.


      At September 30, 2005, RAM's estimated net proved reserves were 19.7
million Boe, of which approximately 60% were crude oil, 29% were natural gas,
and 11% were natural gas liquids, with a PV-10 Value of approximately $445.0
million, based on prices RAM was receiving as of September 30, 2005, which were
$63.62 per Bbl of oil, $39.21 per Bbl of NGLs and $12.70 per Mcf of natural gas.
At that date, RAM's proved developed reserves comprised 70.8% of its total
proved reserves and the estimated reserve life for RAM's total proved reserves
was approximately 14 years. RAM's management believes that, as of September 30,
2005, a $1.00 per Boe decrease in the price of oil, natural gas and NGLs would
have resulted in a reduction of the PV-10 Value of RAM's proved reserves of $8.2
million; a $5.00 per Boe decrease in the price of oil, natural gas and NGLs
would have resulted in a reduction of the PV-10 Value of RAM's proved reserves
of $44.7 million, and a $10.00 per Boe decrease in the price of oil, natural gas
and NGLs would have resulted in a reduction of the PV-10 Value of RAM's proved
reserves of $89.6 million; and within these price ranges, the estimated
quantities of its proved reserves would not materially decrease solely as a
result of such changes in prices of production. At December 31, 2005, the prices
RAM was receiving were $58.63 per Bbl of oil, $35.89 per Bbl of NGLs and $9.14
per Mcf of natural gas.


      RAM owns interests in approximately 2,900 wells and is the operator of
leases upon which approximately 1,900 of these wells are located. The PV-10
Value attributable to RAM's interests in the properties it operates represented
approximately 89% of RAM's PV-10 Value as of September 30, 2005. In addition,
RAM has positioned itself for participation in two emerging resource plays: (1)
the on-going Barnett Shale play located in Jack and Wise Counties, Texas, where
RAM owns interests in approximately 27,700 gross acres (6,800 net acres) and (2)
an exploratory Barnett and Woodford Shale play located in Reeves County, Texas,
where RAM owns interests in approximately 70,000 gross acres (11,000 net acres).
RAM also owns interests in various gathering systems and a natural gas
processing plant that serves its producing properties.


                                       93


      RAM has grown principally through acquisitions of producing properties and
the further development of these acquired properties. Since 1987, RAM has
arranged and managed over 20 acquisitions of producing oil and gas properties
and related assets for an aggregate purchase price approximating $400 million.
The most recent of these acquisitions, which closed in December 2004, was RAM's
purchase of WG Energy Holdings, Inc. for $82.5 million, following which WG
Energy's name was changed to RWG Energy, Inc., or RWG. RWG's estimated proved
reserves at December 31, 2004 included 9.5 million Bbls of oil, 2.1 million Bbls
of NGLs, and 10.0 Bcf of natural gas, or a total of 13.2 million Boe. The cost
of the acquisition on a per barrel basis was approximately $6.25 per barrel.


      From 1997 through December 31, 2004, RAM's reserve replacement percentage,
through discoveries, extensions, revisions and acquisitions, but excluding
dispositions, was 323%. From 1989 through December 31, 2005, RAM drilled or
participated in the drilling of 465 oil and natural gas wells, of which 92% were
completed and produced hydrocarbons in commercial quantities, which RAM
considers to be their "success rate." Since 1997, RAM's historical average
finding cost from all sources, exclusive of acquisitions, has been $6.11 per
Boe. RAM believes that it has substantial additional acquisition, development
and exploitation opportunities in its core areas of operations.

      During 2005, RAM drilled or participated in the drilling of 67 wells on
its oil and gas properties, 60 of which were successfully completed as producing
wells and seven of which were either still drilling or awaiting completion at
year end. Through December 31, 2005, RAM's capital expenditures in connection
with the drilling and completion of these 67 wells aggregated approximately $7.6
million. One of the wells drilled during 2005 was an exploratory well in which
RAM owns a 25% non-operating working interest, and the remaining 66 wells were
development wells, 57 of which were drilled and are being operated by RAM. In
addition, RAM conducted or participated in recompletion operations on 22 of its
existing wells, resulting in the reestablishment or enhancement of production
from 21 of these wells, with one well remaining shut in at year end. RAM's
capital expenditures in connection with its 2005 recompletion operations
aggregated approximately $1.7 million.

      RAM owns or has access to 2-D seismic data covering approximately 3,285
square miles and 3-D seismic data covering approximately 108 square miles in its
core areas. RAM is actively engaged in re-interpreting and reprocessing such
data in an effort to identify additional exploration and exploitation targets
across RAM's owned acreage. RAM regularly reviews prospects proposed by other
operators and from time to time participates in exploration plays within its
core areas.


Principal Properties

      RAM owns properties located in Oklahoma, Texas, Louisiana, Mississippi,
New Mexico, Wyoming and Arkansas, together with a small interest in an
undeveloped acreage block located offshore California. However, RAM's principal
fields/areas are as follows:

      o     Electra/Burkburnett Area, Wichita and Wilbarger Counties, Texas

      o     Egan Field, Acadia Parish, Louisiana

      o     Boonsville Area, Jack and Wise Counties, Texas

      o     Barnett Shale, Jack and Wise Counties, Texas

      o     Vinegarone Field, Val Verde County, Texas

      The following is a complete description of each of these fields/areas,
together with a general description of RAM's miscellaneous and non-core
properties.


      Electra/Burkburnett Area. RAM's properties in the Electra/Burkburnett Area
of North Texas include 26 leases covering 12,190 gross acres. As of December 31,
2005, RAM owned interests in approximately 1,600 wells in the
Electra/Burkburnett Area, of which 511 were active producing wells and 215 were
active injection wells.



                                       94



      RAM, together with its recently acquired subsidiary, RWG, drilled more
than 70 wells in the Electra/Burkburnett Area from November 1, 2004 through
December 31, 2005, and 200 drilling locations are currently booked as proved
undeveloped locations.


      Millions of barrels of crude oil have been produced from the Electra Field
over the past 80 years. RAM's wells currently active in the field produce
through secondary recovery (waterflood) operations. Well spacing has been
decreased to two to three acre spacing in most areas to permit the recovery of
bypassed oil and to improve waterflood operations.


      Since January 1, 2002, a significant number of new infill and injection
wells have been drilled on RAM's Electra/Burkburnett Area leasehold, with a 99%
success rate.

      RAM estimates the average infill wells remaining to be drilled in the
Electra/Burkburnett Area should have ultimate recoverable reserves of
approximately 22,000 Bbls of oil per well. RAM's average cost of drilling and
completing a producing well in the Electra/Burkburnett Area during 2005 was
approximately $110,000.

      Approximately 30% of RAM's wells in the Electra/Burkburnett area are not
equipped to gather casinghead gas, and this gas is vented at the wellhead. The
remainder of RAM's produced casinghead gas is processed at RAM's 100% owned
Electra Gas Plant, which is located approximately three miles northwest of
Electra, Texas. The plant receives approximately 600 Mcf per day of casinghead
gas produced from RAM's properties in the area. The gas is processed in a 1,000
Mcf per day capacity refrigeration unit where approximately 140 Bbls of NGLs per
day, net to RAM's interest, are extracted and sold. Approximately 250 Mcf per
day of residue gas is used for compressor fuel at the plant and the remainder is
flared due to a lack of pipeline facilities in the area.

      The largest single operating cost in the field historically has been
electricity. In an effort to substantially reduce this cost, RAM ordered two
natural gas powered field generators to provide electricity for lease
operations. The natural gas to be used to operate the generators will be RAM's
natural gas that presently is vented or flared, so the installation of the
generators will not reduce sales volumes or lease revenues or increase operating
costs. RAM estimates that with the two new generators in place, the resulting
savings in field electricity costs will be approximately $40,000 per month,
which should reduce the per Boe lease operating cost across the field for 2006
and thereafter.


      On April 1, 2005, RAM purchased a drilling rig specifically for the
purpose of facilitating its ongoing drilling program in the Electra/Burkburnett
Area and expects to use its own crew and equipment to drill from six to eight
wells per month in the field. RAM also uses its own personnel and equipment to
perform routine maintenance on its properties and typically does not require
third party vendor services. RAM owns its own pulling units, earthmoving
equipment, acidizing trucks, tank trucks and other field equipment to ensure
availability and facilitate operations in the field. RAM employs approximately
60 field employees dedicated to its Electra/Burkburnett operations, all of which
work out of RAM's field office in the town of Electra.


      RAM sells the crude oil produced from its Electra/Burkburnett Area
properties to Shell Trading (US) Company at the Koch WTI posted price, plus
Platt's trade-month P+ price minus $1.15. For the month of December 2005, the
sale price was $57.30 per Bbl.


      During the nine months ended September 30, 2005, the aggregate net
production attributable to RAM's interest in the Electra/Burkburnett properties
was 492,798 Bbls of oil and 37,433 Bbls of NGLs,


                                       95


or 530,231 Boe, and the average daily production for the period was 1,948 Bbls
of oil and 148 Bbls of NGLs, or 2,096 Boe per day.


      During September 2005, the aggregate net production attributable to RAM's
interest in the Electra/Burkburnett properties was 53,045 Bbls of oil and 4,109
Bbls of NGLs, or 57,154 Boe, and the average daily production for the period was
1,768 Bbls of oil and 137 Bbls of NGLs, or 1,905 Boe per day. RAM did not
experience any property damage from Hurricanes Katrina and Rita. However, as a
result of these Hurricanes, RAM experienced a temporary loss of electric power
and purchasers of production from RAM's wells temporarily reduced their
purchases. As a result, production from RAM's Electra/Burkburnett properties
during the month of September 2005 was adversely affected.


      Egan Field. RAM's Egan Field, located in Acadia Parish, Louisiana, covers
an area of approximately 4,400 acres. Over the past 60 years, more than 90 wells
have been drilled in the field at depths ranging from 9,000 feet to 12,400 feet.

      The Egan Field is a geologically complex domal feature that produces from
a number of different formations that are dissected by extensive faulting. This
type of heavily faulted geology is typical of Acadia Parish, where a number of
similar fields have been productive for several decades.

      Over the past five years, RAM has undertaken a recompletion program in the
Egan Field, conducting successful operations in 12 wells, and has identified
more than 10 additional recompletion opportunities in existing wellbores.

      RAM owns interest in approximately 4,367 gross (2,633 net) leasehold acres
and 11 producing wells in the Egan Field, and is the operator of all such wells.
RAM's average working interest in the Egan Field properties is approximately
84%, with an average net revenue interest of 70%.

      For the nine months ended September 30, 2005, the aggregate net production
attributable to RAM's interest in the Egan Field properties was 15,529 Bbls of
oil and 378 MMcf of natural gas, or 78,612 Boe, and average daily production for
the period was 311 Boe per day.


      During September 2005, aggregate net production attributable to RAM's
interest in the Egan Field properties was 1,273 Bbls of oil and 30 MMcf of
natural gas, or 6,271 Boe, and RAM's average daily production for the period was
42 Bbls of oil and 1,000 Mcf of natural gas, or 209 Boe per day. RAM did not
experience any property damage from Hurricanes Katrina and Rita. However, as a
result of these Hurricanes, RAM experienced a temporary loss of electric power
and purchasers of production from RAM's wells temporarily reduced their
purchases. As a result, production from RAM's Egan Field properties during
September 2005 was adversely affected.


      RAM owns or has licensed over 41 miles of 2-D and 3-D seismic covering its
Egan Field properties. As the result of recent and ongoing analysis of this
data, RAM expects to have a new inventory of additional drilling and
recompletion prospects on its Egan Field properties for exploitation and
development over the next several years.

      Boonsville Area. The Boonsville Area is located in the Fort Worth Basin of
North Central Texas in Jack and Wise Counties. As with the Electra/Burkburnett
Area, RAM's properties in the Boonsville Area are owned by RWG. RAM's leasehold
in the area covers approximately 9,950 gross acres lying within the much larger
Boonsville Field, which includes several hundred thousand acres.

      RAM's properties in Jack and Wise Counties are comprised of two discrete
subsets: the shallow gas zones and the Barnett Shale acreage. Because a
considerable portion of RAM's leasehold in the area is segregated with respect
to rights above and below the Marble Falls formation, a prominent geologic
marker in the area, and RAM's substantially undeveloped Barnett Shale acreage
(which lies below the Marble Falls) represents a distinct property requiring
drilling, completion and production techniques quite dissimilar from the shallow
gas producing zones, RAM treats its Barnett Shale acreage as a separate


                                       96


major property. RAM considers the Boonsville Area to include only the properties
described herein as the shallow gas zones. RAM's Barnett Shale acreage is
discussed separately below.

      RAM's oil and natural gas production from the Boonsville Area is derived
principally from sands found at depths ranging from 3,800 feet to 6,100 feet.
RAM owns working interests in 84 wells producing from these shallow gas zones
and operates all but one of such wells.

      RAM owns and operates an extensive gas gathering system in the field which
gathers gas solely from RAM's wells. The gas is compressed in the field through
compression facilities also owned by RAM, and then is delivered into a system
owned and operated by a third party for delivery to the Chico gas processing
plant, where the natural gas is processed for the extraction of NGLs. RAM
currently receives 80% of both the residue gas and the NGLs attributable to its
share of delivered volumes.

      During the nine months ended September 30, 2005, the aggregate net
production attributable to RAM's working interests in the Boonsville shallow gas
properties (above the Marble Falls) was 18,846 Bbls of oil, 434 MMcf of natural
gas and 96,998 Bbls of NGLs, or 188,230 Boe, and average daily production for
the period was 74 Bbls of oil, 1,717 Mcf of natural gas and 383 Bbls of NGLs, or
744 Boe per day.


      During September 2005, aggregate net production attributable to RAM's
interest in the Boonsville shallow gas properties was 1,252 Bbls of oil, 35,891
Mcf of natural gas and 8,376 Bbls of NGLs, or 15,610 Boe, and the average daily
production for the period was 42 Bbls of oil, 1,199 Mcf of natural gas and 279
Bbls of NGLs, or 521 Boe per day. RAM did not experience any property damage
from Hurricanes Katrina and Rita. However, as a result of these Hurricanes, RAM
experienced a temporary loss of electric power and purchasers of production from
RAM's wells temporarily reduced their purchases. As a result, production from
RAM's Boonsville Area properties during the month of September 2005 was
adversely affected.

      RAM has not drilled any wells in the Boonsville Area since its acquisition
of WG Energy in 2004. Currently, there are 22 drilling locations identified as
proved undeveloped locations. RAM believes that additional wells, not currently
identified as proved undeveloped locations, will eventually be drilled to test
the shallow gas zones underlying RAM's Boonsville properties. RAM is also
actively pursuing a workover program in its existing wells to maximize
production and take advantage of opportunities in other potentially productive
zones in existing well bores that present attractive recompletion targets.


      Barnett Shale Acreage. RAM owns leases covering approximately 27,700 gross
(6,800 net) acres of Barnett Shale rights in Fort Worth Basin of north central
Texas, all of which are held by production from wells completed in the shallow
gas zones. The Fort Worth Basin Barnett Shale play currently is the largest
natural gas play in Texas and one of the leading new natural gas plays in the
United States. RAM's Fort Worth Basin Barnett Shale acreage lies in the
Boonsville Area of Jack and Wise Counties, Texas, below the Marble Falls
geologic marker at depths ranging from 6,500 feet to 8,500 feet and is, for the
most part, undeveloped.

      The core area of the play is in Denton, Wise and Tarrant Counties, lying
just to the east-southeast of RAM's acreage in Jack and Wise Counties. The most
productive wells in the Barnett Shale play are wells that have been drilled
horizontally. The average cost of drilling and completing a horizontal well to
the Barnett Shale is approximately $1.75 to $2.2 million.

      RAM is a party to two separate agreements covering its Barnett Shale
acreage position in the Fort Worth Basin:

      o     Approximately 3,500 gross acres are subject to a Participation
            Agreement with Chief Oil & Gas, Inc., with RAM having the right to
            participate with a 36% working interest in each well proposed to be
            drilled on the contract area. The agreement is on a "drill-to-


                                       97



            earn" basis, which means that Chief can earn an interest in a
            particular RAM lease by drilling and paying the costs of a well on
            lands covered by the lease. The Chief agreement includes a
            continuous drilling obligation, requiring Chief to commence a new
            well within 120 days after the filing of a completion report on the
            preceding well, failing which Chief's right to earn under the
            Participation Agreement will terminate. Through December 31, 2005,
            Chief has drilled four and completed three commercially productive
            horizontal wells on RAM's Barnett Shale acreage, and currently is in
            the completion phase of the fourth horizontal well.


      o     RAM's remaining Barnett Shale acreage (approximately 24,000 gross
            acres) is committed to an agreement with EOG Resources, Inc. RAM has
            a 23.9% working interest in this acreage block. Currently, RAM has
            access to EOG's 3-D seismic data on the Barnett Shale properties,
            which RAM expects to utilize to identify locations for drilling
            during 2006 and thereafter.

      During the nine months ended September 30, 2005, the aggregate net
production attributable to RAM's interest in the currently producing Barnett
Shale wells was 2,971 Bbls of oil and 182 MMcf of natural gas, and average daily
production for the period was 11 Bbls of oil and 719 Mcf of natural gas, or 131
Boe per day.

      During September 2005, the aggregate net production attributable to RAM's
interest in the Barnett Shale properties was 222 Bbls of oil and 21 MMcf of
natural gas, and the average daily production for the period was 7 Bbls of oil
and 705 Mcf of natural gas, or 125 Boe per day.

      Although RAM's Fort Worth Basin Barnett Shale acreage has not yet made a
substantial contribution to RAM's daily production, RAM believes that there are
approximately 127 drilling locations on its acreage, with 108 of those wells to
be located on leasehold subject to the EOG agreement and 19 on the Chief acreage
block.

      Vinegarone Field. The Vinegarone Field is located in Val Verde County,
Texas, which is in the Big Bend region of South Texas. RAM owns working
interests in seven producing wells in the field, none of which are operated by
RAM.

      Production from Vinegarone Field is obtained primarily from three distinct
horizons at depths ranging from 9,100 feet to 10,100 feet. RAM owns interests in
6,686 gross (1,820 net) leasehold acres in the Vinegarone Field. In most
instances, RAM's working interest is 25%, with an average 21.9% net revenue
interest, although in one section (Section 49), in which there are two producing
wells, RAM's working interest is 38.9% and its net revenue interest is 34.0%.

      During 2004, RAM participated in the drilling of four new wells in the
Vinegarone Field, all but one of which were successfully completed. RAM has
identified seven proved undeveloped locations in the field and expects to
continue its development of the field over the next three years.

      For the nine months ended September 30, 2005, the aggregate net production
attributable to RAM's interest in the Vinegarone Field properties was 333 MMcf
of natural gas, and the average daily production for the period was 1,317 Mcf of
natural gas, or 219 Boe per day.

      During September 2005, the aggregate net production attributable to RAM's
interest in the Vinegarone Field was 28 MMcf of natural gas, and average daily
production for the period was 948 Mcf of natural gas, or 158 Boe per day.


                                       98


Other Properties

      In addition to the principal fields and core operating areas, RAM also
owns interests in other properties located in Texas, Oklahoma, Mississippi,
Louisiana, Kansas, New Mexico, Wyoming, Arkansas and offshore California.

      RAM owns a significant number of properties scattered throughout the
principal producing basins in Oklahoma. In addition, RAM also owns an interest
in two exploration prospects in Oklahoma and is actively seeking other
exploration opportunities throughout its core areas.

      In Texas, in addition to the Electra/Burkburnett and Boonsville Area
properties, RAM owns miscellaneous operated and non-operated interests in 45
producing wells across the state, from the Panhandle down through the Permian
Basin to South Texas, and eastward to Louisiana. It also owns a substantial
position in an exploratory project located in Reeves County, Texas where it owns
interests in approximately 70,000 gross acres and 11,000 net acres. Virtually
all of RAM's leasehold interest in Reeves County is subject to farmout
agreements with either J. Cleo Thompson, et al., or 777 Energy LP, as successor
to Alpine, Inc. et al. The 777 Energy farmout covers roughly half of RAM's gross
acreage position and has resulted in the drilling of two Barnett Shale wells,
one vertically and one horizontally, with the horizontal well now awaiting a
completion attempt. The remaining acreage is subject to a farmout agreement with
J. Cleo Thompson, et al., which requires the acquisition of 10 square miles of
3-D seismic preparatory to the drilling of a well on or before March 1, 2006 to
a depth sufficient to test the Woodford Shale. Both farmout agreements allow the
farmee to earn an interest in certain of RAM's leases by drilling the initial
obligatory wells and then continue to earn interests by drilling subsequent
wells within 90 to 180 days after commencement of the immediately preceding
well. RAM has the right to participate for one-half of its interest in the wells
drilled subsequent to the initial earning wells under each farmout agreement.

Development, Exploration and Exploitation Programs


      Development and Exploitation Program. RAM's future production and
performance depends to a large extent on the successful development of its
existing reserves of oil and natural gas. A major component of its capital
expenditure budget for 2005 was for costs associated with development drilling
and exploitation of its oil and natural gas properties. During 2005, RAM had
expended $11.4 million in development and exploitation costs.

      RAM owns interests in approximately 2,900 wells, and is the operator of
leases upon which approximately 1,900 of these wells are located. As operator,
RAM is able to control expenses, capital allocation and the timing of
development and exploitation activities of these properties. RAM has identified
414 development projects on its existing properties, substantially all of which
are located in its core areas. These development projects involve both the
drilling of development wells and extension wells. During 2005, RAM drilled or
participated in the drilling of 66 gross (57.75 net) development wells on its
oil and gas properties, 59 of which were successfully completed as producing
wells and seven of which were either still drilling or awaiting completion at
year end. Through December 31, 2005, RAM's capital expenditures in connection
with the drilling and completion of these 66 development wells aggregated
approximately $7.5 million.

      RAM has identified 184 projects involving re-completions of existing
wells, all of which involve reserves included in RAM's proved reserves at
September 30, 2005. During the year ended December 31, 2005, RAM conducted or
participated in recompletion operations on 22 of its existing wells, resulting
in the reestablishment or enhancement of production from 21 of these wells, with
one well remaining shut in at year end. RAM's capital expenditures in connection
with its 2005 recompletion operations aggregated approximately $1.7 million.



                                       99



      RAM's remaining properties are operated by third parties and, as a working
interest owner in those properties, RAM is required to pay its share of the
costs of developing and exploiting such properties. For the year ended December
31, 2005, RAM's approximate costs for development activities on these
non-operated properties were $1.5 million.


      Exploration Program. A principal component of RAM's strategy to expand its
reserves and production includes an exploration program focused on adding
long-lived, natural gas reserves from its core areas.

      Since 1987, RAM has conducted a successful development and exploitation
program resulting in the accumulation of significant long-lived natural gas and
oil reserves at relatively moderate depths, located principally in its core
areas. In 1998, utilizing the knowledge and expertise gained from this effort,
RAM initiated an exploration program by adding exploration professionals to its
technical staff. RAM intends to maintain an exploration focus in its core areas,
while remaining opportunistic with respect to other exploration concepts. In
RAM's core areas, RAM owns in excess of 115,000 gross leasehold acres, which
enhances its competitive exploration position and provides the foundation for
future reserve additions.


      RAM owns 2-D seismic data covering approximately 3,285 square miles and
3-D seismic data covering approximately 108 square miles of acreage in its core
areas.


      RAM has an experienced technical staff, including geologists, landmen,
engineers and other technical personnel devoted to prospect generation and
identification of potential drilling locations.

      RAM seeks to reduce exploration risk by exploring at moderate depths that
are deep enough to discover sizeable gas accumulations (generally less than
13,000 feet). RAM's established presence in its core areas has provided its
staff with substantial expertise. Many of RAM's exploration plays are based upon
seismic data comparisons to its existing producing fields. While RAM will
maintain this focus, it plans to broaden its exposure and be opportunistic in
pursuing growth-oriented exploration plays in other basins, primarily on a
non-operated basis. For exploration prospects it generates, RAM will seek
partners for the joint drilling of wells. In most cases, RAM will own a greater
interest in these projects than any of its drilling partners and will operate
the wells. As a result, RAM will be able to influence the areas of exploration
and the acquisition of leases, as well as the timing and drilling of each well.


      During 2005, RAM participated in the drilling of one gross (.25 net)
exploratory well at a cost of approximately $100,000, and incurred total capital
expenditures of approximately $1.0 million for all exploration activities.


Oil and Natural Gas Reserves

      At September 30, 2005, RAM's estimated net proved reserves were 19.7
million Boe, of which 60% was crude oil, 29% was natural gas, and 11% was
natural gas liquids, with a PV-10 value of approximately $445.0 million before
income taxes. RAM's estimated proved developed reserves comprised 70.8% of its
total proved reserves, and its reserve life for total proved reserves was
approximately 14 years.

      The following table summarizes the estimates of RAM's historical net
proved reserves and the related present values of such reserves at the dates
shown. The reserve and present value data for RAM's oil and natural gas
properties as of September 30, 2005 and December 31, 2004, were prepared by the
independent petroleum engineering firms of Williamson Petroleum Consultants and
Forrest A. Garb & Associates. The data for December 31, 2002 and 2003 were
prepared by Forrest A. Garb & Associates.


                                      100



      In the following table, PV-10 Value represents the present value of
estimated future net revenues from estimated proved reserves, before income tax
discounted at 10%, using prices in effect at the end of the respective periods
presented and excluding the effects of hedging activities. Estimates of RAM's
proved reserves and future net revenues are made using published period-end spot
oil and natural gas sales prices and are held constant throughout the life of
the properties. The spot prices used in calculating PV-10 Value as of September
30, 2005 were $63.62 per Bbl of oil, $39.21 per Bbl of NGLs and $12.70 per Mcf
of natural gas; and for December 31, 2004 were $40.25 per Bbl of oil, $27.56 per
Bbl of NGLs and $6.02 per Mcf of natural gas. The prices at which RAM sells
natural gas typically are determined on the first day of each month for the
entire month. RAM's management believes that for each $1.00 per Boe increase or
decrease in the price of oil and natural gas, the PV-10 Value of RAM's proved
reserves at September 30, 2005 would increase or decrease, as the case may be,
by $9.6 million. At December 31, 2005, the prices RAM was receiving were $58.63
per Bbl of oil, $35.89 per Bbl of NGLs and $9.14 per Mcf of natural gas.


      Estimated quantities of proved reserves and future net revenues therefrom
are affected by oil and natural gas prices, which have fluctuated widely in
recent years. There are numerous uncertainties inherent in estimating oil and
natural gas reserves and their values, including many factors beyond the control
of the producer. The reserve data set forth in this report represent only
estimates. Reservoir engineering is a subjective process of estimating
underground accumulations of oil and natural gas that cannot be measured in an
exact manner. The accuracy of any reserve estimate is a function of the quality
of available data and of engineering and geological interpretation and judgment.
As a result, estimates of different engineers, including those used by RAM, may
vary. In addition, estimates of reserves are subject to revisions based upon
actual production, results of future development and exploration activities,
prevailing oil and natural gas prices, operating costs and other factors, which
revisions may be material. The PV-10 Value of RAM's proved oil and natural gas
reserves does not necessarily represent the current or fair market value of such
proved reserves, and the 10% discount factor may not reflect current interest
rates, RAM's cost of capital or any risks associated with the development and
production of its proved natural gas and oil reserves. Proved reserves include
proved developed and proved undeveloped reserves.




                                                         December 31,                 September 30,
      Reserve Data:                         --------------------------------------    -------------
                                               2002          2003           2004          2005
                                               ----          ----           ----          ----
                                                                               
      Proved developed reserves:
         Oil & condensate (MBbls)              2,234          2,151          6,198         7,861
         Natural gas (MMcf)                   28,379         26,237         31,048        27,170
         Natural gas liquids (MBbls)(1)            0              0          1,611         1,558
            Total (MBoe)                      13,948
         PV-10 Value (in thousands)         $ 68,824       $ 84,781       $164,007      $318,819
      Proved reserves:
         Oil & condensate (MBbls)              2,451          2,322         10,667        11,907
         Natural gas (MMcf)                   35,920         34,567         38,195        34,327
         Natural gas liquids (MBbls)(1)            0              0          2,087         2,071
           Total (MBoe)                        8,438          8,083         19,120        19,699
        PV-10 Value (in thousands)          $ 80,751       $104,570       $236,201      $444,982
        $/Bbl (Oil)                         $  27.75       $  29.25       $  40.25      $  63.62
        $/Mcf                               $   4.24       $   6.19       $   6.02      $  12.70
        $/Bbl (NGL)                         $     --       $     --       $  27.56      $  39.21


----------
(1)   Approximately 19.9% of RAM's estimated proved reserves of NGLs at
      September 30, 2005, results from its equity ownership in the Electra Gas
      Plant.

      The following is a summary of the standardized measure of discounted net
cash flows using methodology provided for in Statement of Financial Accounting
Standard No. 69, related to RAM's estimated proved oil and natural gas reserves.
For these calculations, estimated future cash flows from estimated future
production of proved reserves were computed using oil and natural gas prices as
of the end of the period presented. Future development and production costs
attributable to the proved reserves were estimated assuming that existing
conditions would continue over the economic lives of the individual leases and
costs were not escalated for the future. Estimated future income tax expenses
were calculated by applying future statutory tax rates (based on the current tax
law adjusted for permanent differences and tax credits) to the estimated future
pretax net cash flows related to proved oil and natural gas reserves, less the
tax basis of the properties involved. For further information regarding the
standardized measure of discounted net cash flows related to RAM's estimated
proved oil and natural gas reserves for the years ended December 31, 2002, 2003
and 2004, please review note R in the notes to RAM's year-end 2004 financial
statements of appearing elsewhere in this proxy statement.

            The standardized measure of discounted future net cash flows
      relating to RAM's estimated proved oil and natural gas reserves at
      December 31 are summarized as follows (in thousands):



                                                               Year ended December 31,       September 30,
                                                           2002        2003         2004          2005
                                                         --------    --------    ---------    ----------
                                                                                  
Future cash inflows                                      $220,558    $281,149    $ 711,781    $1,274,797
Future production costs                                   (54,732)    (70,644)    (247,314)     (363,510)
Future development costs                                   (9,532)     (9,534)     (36,495)      (46,169)
Future income tax expenses                                (52,533)    (69,787)    (136,669)     (294,364)
                                                         -----------------------------------------------

Future net cash flows                                     103,761     131,184      291,303       570,754
10% annual discount for estimated timing of cash flows    (50,392)    (63,250)    (129,983)     (270,919)
                                                         -----------------------------------------------

Standardized measure of discounted future
  net cash flows                                         $ 53,369    $ 67,934    $ 161,320    $  299,835
                                                         ===============================================



      In general, the volume of production from oil and natural gas properties
declines as reserves are depleted. Except to the extent RAM acquires properties
containing proved reserves or conducts successful exploitation and development
activities, its proved reserves will decline as reserves are


                                      101


produced. RAM's future oil and natural gas production is, therefore, highly
dependent upon its level of success in finding or acquiring additional reserves.

Net Production, Unit Prices and Costs


      The following table presents certain information with respect to RAM's oil
and natural gas production, prices and costs attributable to all oil and natural
gas properties owned by RAM for the periods shown. Average realized prices
reflect the actual realized prices received by RAM, excluding the results of
RAM's hedging activities. RAM's hedging activities are financial, and its
production of oil, natural gas and NGLs, and the average realized prices it
receives from its production, are not affected by its hedging arrangements.




                                                                                                  Nine Months Ended
                                                                 Year Ended December 31,            September 30,
                                                        --------------------------------------    -----------------
                                                           2002           2003          2004            2005
                                                           ----           ----          ----            ----
                                                                                                
Production volumes:
       Oil and condensate (MBbls) .................            202           277           178              595
       Natural gas liquids (MBbls) ................              5            15            12              130
       Natural gas (MMcf) .........................          1,760         2,334         2,084            1,819
          Total (MBoe) ............................            499           671           538            1,029

Average realized prices:
       Oil and condensate (per Bbl) ...............     $24.79            $29.47        $37.63           $53.23
       Natural gas liquids (per Bbl) ..............     $ 3.32            $16.94        $26.41           $35.35
       Natural gas (per Mcf) ......................     $ 2.92            $ 5.06        $ 5.26           $ 6.52

          Total per boe ...........................     $20.38            $29.89        $33.44           $46.80

Expenses (per Boe):
      Oil and natural gas production taxes ........     $ 2.09            $ 2.10        $ 2.35           $ 2.39
      Oil and natural gas production expenses .....     $ 6.06            $ 5.26        $ 6.70           $11.14
     Amortization of full-cost pool ...............     $ 5.48            $ 5.64        $ 5.55           $ 8.68
     General and administrative ...................     $11.74            $ 9.44        $12.28           $ 6.11


Acquisition, Development and Exploration Capital Expenditures

      The following table presents information regarding RAM's net costs
incurred in RAM's acquisitions of proved properties, and its development and
exploration activities:



                                                                                                Nine Months
                                                                       Year Ended                  Ended
                                                                      December 31,              September 30,
                                                        ------------------------------------    -------------
                                                          2002           2003          2004         2005
                                                          ----           ----          ----         ----
                                                                        ($s in thousands)
                                                                                        
Proved property acquisition costs .................      $ --           $ --         $82,600      $   141
Development costs .................................       5,370          3,889         5,580        9,483
Exploration costs .................................       1,449            393           727        1,177
                                                         ------         ------       -------      -------
  Total costs incurred ............................      $6,700         $4,282       $88,907      $10,801
                                                         ======         ======       =======      =======
Proved reserves acquired/discovered
  (includes revisions of previous
  estimates) (MBoe) ...............................       1,210            319        13,704        1,607
  Total cost per Boe of reserves
    acquired/discovered ...........................       $5.54         $13.42         $6.49        $6.72



                                      102


Producing Wells


      The following table sets forth the number of productive wells in which RAM
owned an interest as of December 31, 2005. Productive wells consist of
producing wells and wells capable of production, including wells awaiting
pipeline connections or connection to production facilities. Wells that RAM
completes in more than one producing horizon is counted as one well.

                                                Gross         Net
                                                -----       --------
      Oil ...............................       2,005       1,339.60
      Natural gas .......................         236         101.90
                                                -----       --------
            Total .......................       2,241       1,441.50
                                                =====       ========


Acreage


      The following table sets forth RAM's developed and undeveloped gross and
net leasehold acreage as of December 31, 2005:


                                               Gross         Net
                                               -----       --------
      Developed..........................     100,154       36,286
      Undeveloped........................     102,563       20,433
                                              -------       ------
            Total........................     202,717       56,719
                                              =======       ======


      Approximately 90% of RAM's net acreage was located in its core areas as of
December 31, 2005. RAM's undeveloped acreage includes leased acres on which
wells have not been drilled or completed to a point that would permit the
production of commercial quantities of oil and natural gas, regardless of
whether or not such acreage is held by production or contains proved reserves. A
gross acre is an acre in which RAM owns an interest. A net acre is deemed to
exist when the sum of fractional ownership interests in gross acres equals one.
The number of net acres is the sum of the fractional interests owned in gross
acres.


Drilling Activities

      During the periods indicated, RAM drilled or participated in drilling the
following wells:





                                                                            Year Ended December 31,
                                        -------------------------------------------------------------------------------------
                                              2002                   2003                  2004                   2005
                                        ---------------        ---------------       ----------------------------------------
                                        Gross       Net        Gross       Net       Gross         Net     Gross         Net
                                        -----       ---        -----       ---       -----         ---     -----         ---
                                                                                                
Development wells:
   Productive ......................      4         .42          1         .50         23         16.27      66         58.08
   Non-productive ..................      0         .00          0         .00          1           .25       0           .00
Exploratory wells:
   Productive ......................      0         .00          3         .29          1           .33       1           .25
   Non-productive ..................      2         .38          0         .00          4           .48       0           .00
                                         --         ---         --         ---         --         -----      --         -----
   Total ...........................      6         .80          4         .79         29         17.33      67         58.33
                                         ==         ===         ==         ===         ==         =====      ==         =====




                                      103


Oil and Natural Gas Marketing and Hedging


      During the nine months ended September 30, 2005, three purchasers
accounted for approximately 75% of RAM's oil and natural gas sales; however, in
each case there are other purchasers in the fields where RAM's production sold
to these three purchasers is produced and marketed, and such other purchasers
would be available to purchase RAM's production should any of these three
purchasers discontinue operations. RAM has no reason to believe that any such
cessation is likely to occur. However, if the natural gas gathering system and
processing plant located in the Boonsville Area that is currently owned by RAM's
second largest customer were to cease operations, whether for mechanical,
financial or other reasons, such cessation could materially and adversely affect
RAM's cash flow from operations on a temporary basis, until a new purchaser
could install the necessary facilities to take delivery of RAM's natural gas
production in the area. RAM has no reason to believe that any such cessation is
likely to occur.


      To reduce exposure to fluctuations in oil and natural gas prices and to
achieve more predictable cash flow, RAM periodically utilizes various hedging
strategies to manage the price received for a portion of its future oil and
natural gas production. RAM has not established hedges in excess of its expected
production. These strategies customarily involve the purchase of put options to
provide a price floor for its production, put/call collars that establish both a
floor and a ceiling price to provide price certainty within a fixed range,
put/call/call collars that establish a secondary floor above the put/call collar
ceiling, and forward sale contracts for specified monthly volumes at prices
determined with reference to the natural gas futures market or swap arrangements
that establish an index-related price above which RAM pays the hedging partner
and below which RAM is paid by the hedging partner. These contracts allow RAM to
predict with greater certainty the effective oil and natural gas prices to be
received for its production and benefit RAM when market prices are less than the
strike prices or fixed prices under its hedging contracts. However, RAM will not
benefit from market prices that are higher than the strike or fixed prices in
these contracts for its hedged production.


      RAM's hedge positions at December 31, 2005 are shown in the following
table:

              Crude Oil (Bbls)                 Natural Gas (Mmbtu)
          --------------------------        -------------------------
           Floors          Ceilings          Floors         Ceilings
-----------------------------------------------------------------------
Year  Per Day  Price   Per Day   Price  Per Day  Price  Per Day  Price
-----------------------------------------------------------------------
2006   1,500   $50.77   1,500   $69.08   5,247   $6.23   5,247   $ 8.86
2007   1,000   $35.00   1,000   $69.74   5,000   $7.00   5,000   $11.95

                                                       Secondary Floors
                                                       ----------------
Year                                                    Per Day  Price
----                                                   ----------------
2006                                                     5,126    $9.94


      RAM's hedging contracts for oil continue through December 2007, and its
contracts for natural gas continue through March 2007. For the three months
ended September 30, 2005, RAM's average daily production was 2,160 Bbls of oil,
6,441 Mcf of natural gas, and 435 Bbls of NGLs.

Competition

      The oil and natural gas industry is highly competitive. RAM competes for
the acquisition of oil and natural gas properties, primarily on the basis of the
price to be paid for such properties, with numerous entities including major oil
companies, other independent oil and natural gas concerns and individual
producers and operators. Many of these competitors are large, well-established
companies and


                                      104


have financial and other resources substantially greater than RAM's. The ability
of RAM to acquire additional oil and natural gas properties and to discover
reserves in the future will depend upon its ability to evaluate and select
suitable properties and to consummate transactions in a highly competitive
environment.

Title to Properties

      RAM believes that it has satisfactory title to its properties in
accordance with standards generally accepted in the oil and natural gas
industry. As is customary in the oil and natural gas industry, RAM makes only a
cursory review of title to farmout acreage and to undeveloped oil and natural
gas leases upon execution of any contracts. Prior to the commencement of
drilling operations, a title examination is conducted and curative work is
performed with respect to significant defects. To the extent title opinions or
other investigations reflect title defects, RAM, rather than the seller of the
undeveloped property, typically is responsible to cure any such title defects at
RAM's expense. If RAM were unable to remedy or cure any title defect of a nature
such that it would not be prudent for RAM to commence drilling operations on the
property, RAM could suffer a loss of its entire investment in the property. RAM
has obtained title opinions on substantially all of its producing properties.
Prior to completing an acquisition of producing oil and natural gas leases, RAM
performs a title review on a material portion of the leases. RAM's oil and
natural gas properties are subject to customary royalty interests, liens for
current taxes and other burdens that RAM believes do not materially interfere
with the use of or affect the value of such properties.

Facilities

      RAM's executive and operating offices are located at Suite 650, Meridian
Tower, 5100 E. Skelly Drive, Tulsa, Oklahoma 74135. RAM also has offices in
Houston and Electra, Texas. RAM leases all of its significant facilities. RAM
believes that its facilities are adequate for its current needs.

Regulation

      General. Various aspects of RAM's oil and gas operations are subject to
extensive and continually changing regulation, as legislation affecting the oil
and gas industry is under constant review for amendment or expansion. Numerous
departments and agencies, both federal and state, are authorized by statute to
issue, and have issued, rules and regulations binding upon the oil and gas
industry and its individual members.

      Regulation of Sales and Transportation of Natural Gas. The Federal Energy
Regulatory Commission (the "FERC") regulates the transportation and sale for
resale of natural gas in interstate commerce pursuant to the Natural Gas Act of
1938 and the Natural Gas Policy Act of 1978. In the past, the federal government
has regulated the prices at which natural gas could be sold. While sales by
producers of natural gas can currently be made at uncontrolled market prices,
Congress could reenact price controls in the future. RAM's sales of natural gas
are affected by the availability, terms and cost of transportation. The price
and terms for access to pipeline transportation are subject to extensive
regulation and proposed regulation designed to increase competition within the
natural gas industry, to remove various barriers and practices that historically
limited non-pipeline natural gas sellers, including producers, from effectively
competing with interstate pipelines for sales to local distribution companies
and large industrial and commercial customers and to establish the rates
interstate pipelines may charge for their services. Similarly, the Oklahoma
Corporation Commission and the Texas Railroad Commission have been reviewing
changes to their regulations governing transportation and gathering services
provided by intrastate pipelines and gatherers. While the changes being
considered by these federal and state regulators would affect RAM only
indirectly, they are intended to further enhance competition in natural gas
markets. RAM cannot predict what further action the FERC or state regulators
will take on these matters; however, RAM does not believe that any actions taken
will have an effect materially different than the effect on other natural gas
producers with which it competes.


                                      105


      Additional proposals and proceedings that might affect the natural gas
industry are pending before Congress, the FERC, state commissions and the
courts. The natural gas industry historically has been very heavily regulated;
therefore, there is no assurance that the less stringent regulatory approach
recently pursued by the FERC and Congress will continue.

      Oil Price Controls and Transportation Rates. RAM's sales of crude oil,
condensate and gas liquids are not currently regulated and are made at market
prices. The price RAM receives from the sale of these products may be affected
by the cost of transporting the products to market.

      Environmental. RAM's oil and gas operations are subject to pervasive
federal, state, and local laws and regulations concerning the protection and
preservation of the environment (e.g., ambient air, and surface and subsurface
soils and waters), human health, worker safety, natural resources, and wildlife.
These laws and regulations affect virtually every aspect of RAM's oil and gas
operations, including its exploration for, and production, storage, treatment,
and transportation of, hydrocarbons and the disposal of wastes generated in
connection with those activities. These laws and regulations increase its costs
of planning, designing, drilling, installing, operating, and abandoning oil and
gas wells and appurtenant properties, such as gathering systems, pipelines, and
storage, treatment and salt water disposal facilities.

      RAM has expended and will continue to expend significant financial and
managerial resources to comply with applicable environmental laws and
regulations, including permitting requirements. RAM's failure to comply with
these laws and regulations can subject it to substantial civil and criminal
penalties, claims for injury to persons and damage to properties and natural
resources, and clean-up and other remedial obligations. Although RAM believes
that the operation of its properties generally complies with applicable
environmental laws and regulations, the risks of incurring substantial costs and
liabilities are inherent in the operation of oil and natural gas wells and
appurtenant properties. RAM could also be subject to liabilities related to the
past operations conducted by others at properties now owned by RAM, without
regard to any wrongful or negligent conduct by RAM.

      RAM cannot predict what effect future environmental legislation and
regulation will have upon its oil and gas operations. The possible legislative
reclassification of certain wastes generated in connection with oil and gas
operations as "hazardous wastes" would have a significant impact on its
operating costs, as well as the oil and gas industry in general. The cost of
compliance with more stringent environmental laws and regulations, or the more
vigorous administration and enforcement of those laws and regulations, could
result in material expenditures by RAM to remove, acquire, modify, and install
equipment, store and dispose of wastes, remediate facilities, employ additional
personnel, and implement systems to ensure compliance with those laws and
regulations. These accumulative expenditures could have a material adverse
effect upon RAM's profitability and future capital expenditures.

      Regulation of Oil and Gas Exploration and Production. RAM's exploration
and production operations are subject to various types of regulation at the
federal, state and local levels. Such regulations include requiring permits and
drilling bonds for the drilling of wells, regulating the location of wells, the
method of drilling and casing wells, and the surface use and restoration of
properties upon which wells are drilled. Many states also have statutes or
regulations addressing conservation matters, including provisions for the
unitization or pooling of oil and gas properties, the establishment of maximum
rates of production from oil and natural gas wells and the regulation of
spacing, plugging and abandonment of such wells. Some state statutes limit the
rate at which oil and gas can be produced from RAM's properties.

Legal Proceedings

      From time to time, RAM is a party to litigation or other legal proceedings
that RAM considers to be a part of the ordinary course of its business. Other
than the pending lawsuit described below, RAM is


                                      106


not involved in any legal proceedings, nor is it a party to any pending or
threatened claims, that could reasonably be expected to have a material adverse
effect on its financial condition or results of operations.


      In the pending lawsuit, RAM, together with certain of its subsidiaries and
affiliates, are defendants in the litigation entitled Sacket v. Great Plains
Pipeline Company, et al., in the District Court of Woods County, Oklahoma (Case
No. CJ-2002-70). This is a putative class action case filed by a landowner
alleging that the royalty payments to landowners for oil and natural gas
produced from wells connected to a RAM subsidiary's natural gas, oil and
saltwater pipeline system in Woods, Alfalfa and Major Counties, Oklahoma, were
calculated on a price that was lower than the price at which the production from
the related wells was resold by the subsidiary. RAM sold its interests in the
affected leases effective December 1, 2001. The plaintiff filed the lawsuit as a
class action on behalf of himself and all other royalty owners under leases held
by any of the defendants upon which wells were connected to the system.
Plaintiff seeks unspecified damages for breach of contract, tortious breach of
implied covenants and breach of fiduciary duty, together with an accounting,
imposition of a constructive trust, a permanent injunction, punitive damages and
recovery of litigation costs and fees. RAM believes that a fair and proper
accounting was made to the royalty owners for production from the affected
leases. RAM has filed a response contesting the existence of a class and denying
the allegations made by the plaintiff. No substantive action has been taken in
the case since it was filed in 2002 and no class has been certified. A hearing
on class certification has been scheduled for the first quarter of 2006 and RAM
is vigorously resisting any class certification. If no class is certified, then
RAM does not expect any material liability as a result of the lawsuit. Whether
or not a class is certified, RAM will strenuously defend against any substantive
claims made in the litigation.


Employees


      At December 31, 2005, RAM had 88 employees, 10 of whom were
administrative, accounting or financial personnel and 78 of whom were technical
and operations personnel. RAM's exploration staff includes two exploration
geologists and two exploration landmen. In addition, RAM has project specific
consulting relationships with two geophysicists. RAM's future success will
depend partially on its ability to attract, retain and motivate qualified
personnel. RAM is not a party to any collective bargaining agreement and it has
not experienced any strikes or work stoppages. RAM considers it relations with
its employees to be satisfactory.


                  RAM'S MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

      The information contained in this section has been derived from our
consolidated financial statements and should be read together with our
consolidated financial statements and related notes included elsewhere in this
proxy statement. This proxy statement contains forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities and Exchange Act of 1934, as amended, and is
subject to the "safe harbor" created by those sections. Some of the
forward-looking statements can be identified by the use of forward-looking terms
such as "believes," "expects," "may," "will," "should," "could," "seek,"
"intends," "plans," "estimates," "anticipates" or other comparable terms.
Forward-looking statements involve inherent risks and uncertainties. A number of
important factors could cause actual results to differ materially from those in
the forward-looking statements. We urge you to consider the risks and
uncertainties discussed in "Risk Factors" in evaluating RAM's forward-looking
statements. RAM has no plans to update its forward-looking statements to reflect
events or circumstances after the date of this proxy statement. We caution
readers not to place undue reliance upon any such forward-looking statements,
which speak only as of the date made.


General

      RAM is an independent oil and natural gas company engaged in the
acquisition, exploration and development of oil and natural gas properties and
the production of oil and natural gas. RAM's oil and natural gas properties are
located primarily in Texas, Louisiana and Oklahoma.

      Historically, RAM has added reserves mainly through acquisitions of
producing properties and the further development and exploitation of these
properties. RAM intends to continue pursuing attractive oil and natural gas
acquisitions, as well as development activities and exploratory drilling
opportunities. Any future acquisitions or major development will require
additional financing which will be dependent upon financing arrangements, if
any, available at the time.

      On December 17, 2004, RAM acquired WG Energy Holdings, Inc., a Delaware
corporation, or WG Energy (the "WG Acquisition"). Immediately following the
acquistion, the name of WG Energy was changed to RWG Energy, Inc., or RWG. The
final adjusted purchase price for WG Energy was $82.6 million, including the
assumption and payment of WG Energy's long-term debt of $24.5 million and the
settlement of all outstanding hedges against WG Energy's projected future
production of $14.4 million. Of the remaining $43.6 million, RAM paid $32.6
million in cash at closing and deposited $11.0 million in two separate escrow
accounts to provide funds against which RAM may make claims for any subsequently
determined breach by WG Energy of representations and warranties in the merger
agreement and for potential losses that may arise in connection with certain
existing litigation against WG Energy. The escrow accounts closed in the fourth
quarter of 2005, resulting in distributions of approximately $270,000 to RAM.
RAM financed the WG Acquisition with funds provided by a $90.0 million senior
secured credit facility provided by Wells Fargo Foothill, Inc.

      On April 29, 2004, RAM completed the sale of all of the outstanding
capital stock of its wholly owned subsidiary, RB Operating Company, or RBOC, for
$22.5 million, subject to customary closing adjustments. The assets of RBOC
consisted of oil and gas properties located in New Mexico, cash, accounts
receivable and certain liabilities. Based on a January 1, 2004, reserve report
prepared by Forrest A. Garb & Associates, Inc., the properties of RBOC included
2.2 MBoe of estimated proved reserves having PV-10 Value of $22.1 million. At
the closing, RAM received net proceeds of $21.8 million, and used approximately
$17.9 million of these proceeds to reduce the balance of its existing secured
credit facility with Wells Fargo Foothill, Inc. to zero.


Critical Accounting Policies

      The preparation of RAM's financial statements in conformity with generally
accepted accounting principles requires its management to make estimates and
assumptions that affect RAM's reported assets, liabilities and contingencies as
of the date of the financial statements and RAM's reported revenues and expenses
during the related reporting period. RAM's actual results could differ from
those estimates.


      RAM uses the full cost method of accounting for its investment in oil and
natural gas properties. Under the full cost method of accounting, all costs of
acquisition, exploration and development of oil and natural gas reserves are
capitalized into a "full cost pool" as incurred, and costs included in the pool
are amortized and charged to operations using the future recoverable units of
production method based on the ratio of current production to total proved
reserves, computed based on current prices and costs. Significant downward
revisions of quantity estimates or declines in oil and natural gas prices that
are not offset by other factors could result in a write-down for impairment of
the carrying value of RAM's oil and natural gas properties. Once incurred, a
write-down of oil and gas properties is not reversible at a later date, even if
quantity estimates or oil or natural gas prices subsequently increase.

Results of Operations



                                      107




Three Months Ended September 30, 2005 Compared to Three Months Ended September
30, 2004

      Operating Revenues. RAM's operating revenues increased by $3.3 million, or
100%, for the three months ended September 30, 2005, compared to the three
months ended September 30, 2004. The following table summarizes RAM's oil and
natural gas production volumes, average sales prices and period to period
comparisons, including the effect on its operating revenues, for the periods
indicated:


                                              Three Months Ended
                                                 September 30,
                                             --------------------      Increase
                                               2005        2004       (Decrease)
                                             -------      -------      ---------
Oil and natural gas sales
  (in thousands)
       RAM                                   $ 4,269      $ 3,568         19.6%
       WG Energy                              13,705           --        100.0%
                                             -------      -------      -------
        Total                                $17,974      $ 3,568        403.8%
Production volumes:
    Oil (Mbls)
       RAM                                        22           24         (8.3%)
       WG Energy                                 177           --        100.0%
                                             -------      -------
        Total Oil (Mbls)                         199           24        744.0%
    NGL (Mbbls)
       RAM                                         2            2          0.0%
       WG Energy                                  38           --        100.0%
        Total NGL (Mbls)                          40            2      2,492.4%
                                             -------      -------      -------
    Natural gas (MMcf)
       RAM                                       408          467        (12.6%)
       WG Energy                                 185           --        100.0%
                                             -------      -------      -------
        Total natural gas (MMcf)                 593          467         26.9%
Average sale prices:
    Oil (per Bbl)                            $ 60.36      $ 41.78         44.5%
    NGL (Bbl)                                $ 39.10      $ 26.54         47.3%
    Natural gas (per Mcf)                    $  7.48      $  5.45         37.2%

      Oil and Natural Gas Sales. For the three months ended September 30, 2005,
RAM's oil and natural revenues were higher compared to the three months ended
September 30, 2004 with a 228% increase in production due, primarily, to the
properties included in the WG Acquisition and a 54% increase in realized prices.
RAM's average daily production was 3.7 MBoe in the three months ended September
30, 2005 compared to 1.1 MBoe during the three months ended September 30, 2004,
an increase of 228%. For the three months ended September 30, 2005, RAM's oil
production increased by 744%, its NGL production increased 2,497% and its
natural gas production increased 27%, compared to the three months ended
September 30, 2004. RAM's average realized sales price for oil was $60.36 per
Bbl for the three months ended September 30, 2005, an increase of 45% compared
to $41.78 per Bbl for the three months ended September 30, 2004. RAM's average
realized NGL price for the three months ended September 30, 2005 was $39.10 per
Bbl, a 47% increase compared to $26.54 per Bbl for the three months ended
September 30, 2004. RAM's average realized natural gas price was $7.48 per Mcf
for the three months ended September 30, 2005, an increase of 37% compared to
$5.45 per Mcf for the three months ended September 30, 2004.

      Realized and Unrealized Loss from Derivatives. For the three months ended
September 30, 2005, RAM's loss from derivatives was $11.8 million, compared to a
loss of $327,000 for the three months ended September 30, 2004. RAM's losses
during these periods were the net result of recording unrealized mark-to-market
values of its contracts, the premium costs paid for various derivative
contracts, and actual contract settlements. For a further discussion of RAM's
realized and unrealized loss from derivatives, please see "Commodity Price
Risk."



                                      108



                                                          Three months ended
                                                             September 30,
                                                       ----------------------
                                                         2005           2004
                                                       ---------       ------
                                                            (in thousands)
Contract settlements                                   $   (796)       $(195)
Premium costs                                               (87)          --
    Realized losses                                        (883)        (195)
Mark-to-market losses                                   (10,877)        (132)
    Realized and unrealized losses                     $(11,760)       $(327)

      Oil and Natural Gas Production Taxes. RAM's oil and gas production taxes
for the three months ended September 30, 2005 were $919,000, an increase of
$676,000, or 278%, from the $243,000 incurred for the three months ended
September 30, 2004. Of the $676,000 increase for the three months ended
September 30, 2005, $644,000 was attributable to the WG Acquisition. Production
taxes are based on realized prices at the wellhead. As revenues from oil and gas
sales increase or decrease, production taxes on these sales increase or decrease
also. As a percentage of oil and gas sales, oil and gas production taxes were
5.1% for the three months ended September 30, 2005, compared to 6.8% for the
three months ended September 30, 2004. The reason for this decrease in
percentage is because, after its acquisition of WG Energy, RAM's greatest
revenue source is oil sales in Texas that are taxed at a 4.6% rate.

      Oil and Natural Gas Production Expense. RAM's oil and natural gas
production expense was $3.9 million for the three months ended September 30,
2005, an increase of $3.3 million, or 533%, from $619,000 for the three months
ended September 30, 2004. The entire $3.3 million increase for the three months
ended September 30, 2005 was attributable to the WG Acquisition. For the three
months ended September 30, 2005, RAM's oil and natural gas production expense
was $11.62 per Boe, compared to $6.01 per Boe for the three months ended
September 30, 2004, an increase of 93%. As a percentage of oil and natural gas
sales, oil and natural gas production expense increased from 17% for the three
months ended September 30, 2004 to 22% for the three months ended September 30,
2005. The reason for the increase in costs, both in absolute amount and on a
per-barrel basis, is that one of the major fields included in its WG Energy
acquisition is a cost intensive, shallow waterflood unit.

      Amortization and Depreciation Expense. RAM's amortization and depreciation
expense increased $2.7 million, or 421%, for the three months ended September
30, 2005 compared to the three months ended September 30, 2004; $2.4 million of
the increase for the three months ended September 30, 2005 was due to increased
production attributable to the WG Acquisition. On an equivalent basis, RAM's
amortization of the full-cost pool of $3.3 million was $9.70 per Boe for the
three months ended September 30, 2005, an increase per Boe of 70% compared to
$0.6 million, or $5.72 per Boe for the three months ended September 30, 2004.

      Accretion Expense. SFAS No. 143, Accounting for Asset Retirement
Obligations, includes, among other things, the reporting of the "fair value" of
asset retirement obligations. Accretion expense is a function of changes in fair
value from period-to-period, and RAM recorded $71,000 for the three months ended
September 30, 2005 compared to $15,000 for the three months ended September 30,
2004. $50,000 of the increase for the three months ended September 30, 2005 was
due to the higher amount of the asset retirement obligation attributable to the
WG Acquisition.

      General & Administrative Expense. For the three months ended September 30,
2005, RAM's general and administrative expenses were $2.4 million, an increase
of $973,000, or 70%, as compared with the $1.4 million reported for the three
months ended September 30, 2004. This increase was due primarily to the
increased salaries, benefits, travel, legal and $185,000 in costs of accounting
for the WG Acquisition.

      Interest Expense. RAM's interest expense increased by $2.1 million to $3.1
million for the three months ended September 30, 2005, compared to $1.0 million
for the three months ended September 30, 2004. This increase was attributable to
higher outstanding balances, primarily to fund the WG Acquisition, and increased
interest rates during the 2005 period.



                                      109



      Income Taxes. For the three months ended September 30, 2005 RAM recorded
an income tax benefit of $2.7 million, based on an effective tax rate of 38%, on
a pre-tax loss of $7.2 million. For the three months ended September 30, 2004,
RAM recorded an income tax benefit of $240,000, based on an effective tax rate
of 38%, on a pre-tax loss of $633,000.

      Net loss. RAM's net loss was $4.5 million for the three months ended
September 30, 2005, compared to a net loss of $0.4 million for the three months
ended September 30, 2004.


Nine Months Ended September 30, 2005, Compared to Nine Months Ended September
30, 2004


      Operating Revenues. RAM's operating revenues increased by $17.5 million,
or 149%, for the nine months ended September 30, 2005, compared to the nine
months ended September 30, 2004.


      The following table summarizes RAM's oil and natural gas production
volumes, average sales prices and period to period comparisons, including the
effect on its operating revenues, for the periods indicated:


                                            Nine Months Ended
                                              September 30,
                                          ---------------------     % Increase
                                            2005          2004      (Decrease)
                                          -------       -------    -----------
Oil and natural gas sales ...........     $48,140       $12,499       285.2%
  (in thousands)
Production volumes:
  Oil (MBbls) .......................         596           129       361.3%
  NGL (MBbls) .......................         130             5     2,372.1%
  Natural gas (MMcf) ................       1,828         1,425        27.7%
Average sale prices:
  Oil (per Bbl) .....................     $ 53.23       $ 35.23        51.1%
  NGL (per Bbl) .....................     $ 35.36       $ 22.14        59.7%
  Natural gas (per Mcf) .............     $  6.52       $  5.50        18.5%

                                              Nine Months Ended
                                                 September 30,
                                             --------------------      Increase
                                              2005          2004      (Decrease)
                                             -------      -------     ----------
Oil and natural gas sales
   (in thousands)
       RAM                                   $11,392      $12,499         (8.9%)
       WG Energy                              36,748           --        100.0%
                                             -------      -------      -------
        Total                                $48,140      $12,499        285.1%
Production volumes:
    Oil (Mbls)
       RAM                                        69          129        (46.5%)
       WG Energy                                 526           --        100.0%
                                             -------      -------      -------
        Total Oil (Mbls)                         595          129        361.3%
    NGL (Mbbls)
       RAM                                         4            5        (20.0%)
       WG Energy                                 126           --        100.0%
                                             -------      -------      -------
        Total NGL (Mbls)                         130            5      2,372.1%
    Natural gas (MMcf)
       RAM                                     1,163        1,425        (18.4%)
       WG Energy                                 656           --        100.0%
                                             -------      -------      -------
        Total natural gas (MMcf)               1,819        1,425         27.7%

Average sale prices:
  Oil (per Bbl)                              $ 53.23      $ 35.23         51.1%
  NGL (Bbl)                                  $ 35.35      $ 22.14         59.7%
  Natural gas (per Mcf)                      $  6.52      $  5.50         18.5%

      Oil and Natural Gas Sales. RAM's oil and natural gas sales revenues were
higher for the nine months ended September 30, 2005, as compared to the nine
months ended September 30, 2004, with a 177% increase in production due,
primarily, to the properties included in the WG Acquisition and a 39% increase
in realized prices, both on an Boe basis. RAM's average daily production was 3.8
MBoe in the nine months ended September 30, 2005 compared to 1.4 MBoe for the
nine months ended September 30, 2004, an increase of 177%. For the nine months
ended September 30, 2005, RAM's oil production increased by 361%, its NGL
production increased 2,372% and its gas production increased 28% compared to the
nine months ended September 30, 2004. RAM's average realized sales price for oil
was $53.23 per Bbl for the nine months ended September 30, 2005, an increase of
51% compared to $35.23 per Bbl for the nine months ended September 30, 2004.
RAM's average realized NGL price for the nine months ended September 30, 2005
was $35.36 per Bbl, a 60% increase compared to $22.14 per barrel for the nine
months ended September 30, 2004. RAM's average realized gas price was $6.52 per
Mcf of natural gas for the nine months ended September 30, 2005, an increase of
19% compared to $5.50 per Mcf for the nine months ended September 30, 2004.

      Decreases in production shown above, which exclude the effects of the WG
Acquistion, are due to the sale of RBOC on April 29, 2004. RAM's production
included the following volumes and values attributable to RBOC through the end
of April 2004:

                                      Nine Months Ended
                                        September 30,
                                             2004
                                      -----------------
Oil and natural gas sales
  (in thousands)                               $2,302
Production volumes:
    Oil (Mbls)                                     47
    Natural gas (MMcf)                            410
Average sale prices:
  Oil (per Bbl)                                $32.64
  Natural gas (per Mcf)                         $5.68



                                      110



      Realized and Unrealized Loss from Derivatives. For the nine months ended
September 30, 2005, RAM's loss from derivatives was $19.8 million compared to a
loss of $901,000 for the nine months ended September 30, 2004. RAM's losses
during these periods were the net result of recording unrealized mark-to-market
values of its contracts, the premium costs paid for various derivative
contracts, and actual contract settlements. For a further discussion of RAM's
realized and unrealized loss from derivatives, please see "Commodity Price
Risk."

                                                           Nine months ended
                                                             September 30,
                                                             (in thousands)
                                                       ------------------------
                                                         2005            2004
                                                       --------        --------
Contract settlements                                   $   (955)       $   (429)
Premium costs                                              (188)           (117)
                                                       --------        --------
    Realized losses                                      (1,143)           (546)
Mark-to-market losses                                   (18,771)           (355)
                                                       --------        --------
    Realized and unrealized losses                     $(19,914)       $   (901)
                                                       ========        ========

      Gain On Sale of Subsidiary. On April 29, 2004, RAM completed the sale of
all of the outstanding capital stock of its wholly owned subsidiary, RBOC, for
gross proceeds of $23.0 million. After adjustments for closing costs, RAM
reported a gain of $12.1 million. The assets of RBOC at the time of the sale
consisted of oil and natural gas properties located in New Mexico, together with
cash, accounts receivable and certain liabilities.

      Oil and Natural Gas Production Taxes. RAM's oil and natural gas production
taxes for the nine months ended September 30, 2005 were $2.5 million, an
increase of $1.5 million, or 169%, from the $914,000 incurred for the nine
months ended September 2004. Production taxes for the nine months ended
September 30, 2005 attributable to the properties included in the WG Acquisition
were $1.8 million. Production taxes are based on realized prices at the
wellhead. As revenues from oil and gas sales increase or decrease, production
taxes on these sales increase or decrease also. As a percentage of oil and gas
sales, oil and gas production taxes were 5.1% for the nine months ended
September 30, 2005 compared to 7.3% for the nine months ended September 30,
2004. The reason for this decrease in percentage is because, after the WG
Acquisition, RAM's greatest revenue source is oil sales in Texas that are taxed
at a 4.6% rate.

      Oil and Natural Gas Production Expense. RAM's oil and natural gas
production expense was $11.5 million for the nine months ended September 30,
2005, an increase of $9.7 million, or 535%, from $1.8 million for the nine
months ended September 30, 2004. $9.6 million of the increase for the nine
months ended September 30, 2005 was due to the WG Acquisition. For the nine
months ended September 30, 2005, its oil and gas production expense was $11.14
per Boe compared to $4.85 per Boe for the nine months ended September 30, 2004,
an increase of 130%. As a percentage of oil and natural gas sales, oil and
natural gas production expense increased from 14% for the nine months ended
September 30, 2004 to 24% for the nine months ended September 30, 2005. The
reason for the increase in costs, both in absolute amount and on a per-barrel
basis is that one of the major fields included in the WG Acquisition is a cost
intensive, shallow waterflood unit.

      Amortization and Depreciation Expense. RAM's amortization and depreciation
expense increased $6.9 million, or 303%, for the nine months ended September 30,
2005 compared to the nine months ended September 30, 2004 due. The WG
Acquisition accounted for $6.6 million of this increase for the nine months
ended September 30, 2005. On an equivalent basis, RAM's amortization of the
full-cost pool of $8.9 million was $8.68 per Boe for the nine months ended
September 30, 2005, an increase per Boe of 55% compared to $2.1 million, or
$5.61 per Boe for the nine months ended September 30, 2004.



                                      111



      Accretion Expense. SFAS No. 143, Accounting for Asset Retirement
Obligations, includes, among other things, the reporting of the "fair value" of
asset retirement obligations. Accretion expense is a function of changes in fair
value from period-to-period, and RAM recorded $217,000 for the nine months ended
September 30, 2005 compared to $46,000 for the nine months ended September 30,
2004. $156,000 of the increase for the nine months ended September 30, 2005 was
due to the higher amount of the asset retirement obligation attributable to the
WG Acquisition.

      General & Administrative Expense. For the nine months ended September 30,
2005, RAM's general and administrative expenses were $6.3 million, an increase
$1.8 million, or 41%, as compared with the $4.5 million reported for the nine
months ended September 30, 2004. This increase was due primarily to the $410,000
in increased costs of accounting for the WG Acquisition, higher salaries,
travel, legal fees and shareholder reimbursements during the 2005 period.

      Interest Expense. RAM's interest expense increased by $5.4 million to $8.8
million for the nine months ended September 30, 2005, compared to $3.4 million
for the nine months ended September 30, 2004. This increase was attributable to
higher outstanding balances, primarily to fund the WG Acquisition, and higher
rates during the 2005 period.

      Income Taxes. For the nine months ended September 30, 2005, RAM recorded
an income tax benefit of $3.5 million, based on an effective tax rate of 38%, on
a pre-tax loss of $9.1 million. For the nine months ended September 30, 2004,
RAM recorded an income tax provision of $4.2 million, based on an effective tax
rate of 38%, on a pre-tax income of $11.0 million.

      Net (Loss). RAM's net loss was $5.7 million for the nine months ended
September 30, 2005 compared to net income of $6.8 million for the nine months
ended September 30, 2004.



                                      112


Year Ended December 31, 2004 Compared to Year Ended December 31, 2003

      Operating Revenues. RAM's operating revenues increased by $9.6 million, or
48%, for the year ended December 31, 2004, compared to the year earlier period.

      The following table summarizes RAM's oil and natural gas production,
average sales prices and period to period comparisons, including the effect on
RAM's operating revenues, for the periods indicated:


                                                 Year Ended
                                                December 31,
                                            --------------------     % Increase
                                             2004         2003        (Decrease)
                                            -------      -------     -----------
Oil and natural gas  sales ..............   $17,975      $20,053        (10.4)%
    (in thousands)
Production volumes:
  Oil (MBbls) ...........................       178          277        (35.8)%
  Natural gas liquids (MBbls) ...........        12            5        161.6%
  Natural gas (MMcf) ....................     2,084        2,334        (10.7)%
Average net sales prices:
  Oil (per Bbl) .........................   $ 37.63      $ 29,47         27.7%
  Natural gas liquids (per Bbl) .........   $ 26.41      $ 16.94         55.9%
  Natural gas (per Mcf) .................   $  5.26      $  5.06          3.9%



      Oil and Natural Gas and Oil Sales. RAM's oil and natural gas sales
revenues were lower in 2004 compared to 2003 with a 20% decrease in production
due, primarily, to the sale of its subsidiary, RB Operating Company, or RBOC, on
April 29, 2004, partially offset by a 12% increase in realized prices, both on a
Boe basis. RAM's average daily production was 1,473 Boe in 2004 compared to
1,838 Boe during 2003, a decrease of 20%. For 2004, RAM's natural gas production
decreased by 11% and oil production decreased 36% compared to 2003. The average
sale price realized by RAM for oil for 2004 was $37.63 per barrel, a 28%
increase from the $29.47 received for 2003, and for natural gas was $5.26 per
Mcf for 2004, compared to $5.06 per Mcf for 2003, an increase of 4%.


      Gain On Sale of Subsidiary. On April 29, 2004, RAM completed the sale of
all of the outstanding capital stock of its wholly-owned subsidiary, RBOC, for
gross proceeds of $23.0 million. After adjustments for closing costs, RAM
reported a gain of $12.1 million. The assets of RB Operating Company at the time
of the sale consisted of oil and gas properties located in New Mexico, cash,
accounts receivable and certain liabilities.

      Realized and Unrealized Loss from Derivatives. For 2004, RAM's loss from
derivatives was $793,000. For 2003, RAM recorded a loss from derivatives of
$203,000. These losses were the net result of contract settlements, premium
costs of various derivative contracts, and by mark-to-market values of those
contracts at year-end (in thousands).



                                      113



                                             2004             2003
                                           --------         --------
Contract settlements                       $  (825)         $  --
Premium costs                               (1,536)            (328)
    Realized losses                         (2,361)            (328)
Mark-to-market losses                        1,568              125
    Realized and unrealized losses         $  (793)         $  (203)


      Oil and Natural Gas Production Taxes. RAM's oil and natural gas production
taxes for 2004 were $1.3 million, a decrease of $145,000, or 10%, from $1.4
million for 2003. As a percentage of wellhead prices received, these production
taxes were 7% for both 2004 and 2003.

      Oil and Natural Gas Production Expense. RAM's oil and natural gas
production expense for 2004 was $3.6 million, an increase of $73,000, or 2%,
from $3.5 million for 2003. RAM's oil and natural gas production expense was 20%
of sales of oil and natural gas, or $6.70 per Boe for 2004, compared to 18%, or
$5.26 per Boe for 2003. This increase was due primarily to $568,000 attributable
to RWG production expense in the 2004 period, offset by a decrease caused by the
sale of RBOC.

      Accretion Expense. RAM adopted SFAS No. 143, Accounting for Asset
Retirement Obligations, during the first quarter of 2003. One aspect of SFAS No.
143, Accounting for Asset Retirement Obligations, is the reporting of the "fair
value" of asset retirement obligations. Accretion expense is a function of
changes in fair value from period-to-period. RAM recorded $78,000 of accretion
expense for 2004, compared to $48,000 recorded for 2003.

      Amortization and Depreciation Expense. RAM's amortization and depreciation
expense for 2004 was $3.3 million, a decrease of $825,000, or 20%, compared to
$4.1 million for 2003. This decrease was due primarily to lower production
during 2004. On a Boe basis, the amortization of RAM's full-cost pool was $5.55
per Boe for 2004, a decrease of 2% compared to $5.64 per Boe for 2003.

      General & Administrative Expense. RAM's general and administrative expense
for 2004 was $6.6 million, an increase of $270,000, or 4% over its general and
administrative expense of $6.3 million recorded for 2003. The increase was due
primarily to increased salaries and benefits to employees, excluding officers,
during 2004.

      Interest Expense. RAM's interest expense increased by $158,000 to $5.1
million for 2004 compared to $4.9 million for 2003. This increase for 2004 was
attributable to higher average interest rates during 2004, the write-off of
deferred loan costs of $309,000, and the allocation in 2003 of $609,000 to
discontinued operations.

      Income Taxes. RAM's overall effective tax rate for 2004 and 2003 was 38%.


      Loss from Discontinued Operations. On July 31, 2003, RAM sold its 145-mile
natural oil and gas pipeline system located in the Anadarko Shelf area in
Oklahoma to Continental Gas, Inc., or CGI, for $15.0 million, effective August
1, 2003, subject to certain adjustments. The sale price was reduced by $3.0
million in consideration of the settlement and mutual release by RAM's
subsidiary, Great Plains Pipeline Company, or GPPC, and by CGI of all claims
that were or could have been asserted by CGI and GPPC in a lawsuit filed by CGI
in September 2003, relating to disputes arising under a gas service contract
between the parties. RAM received net sale proceeds of $11.8 million after all
adjustments and less expenses relating to the sale. RAM's pipeline activities
are reported as discontinued operations for all periods presented in



                                      114


the accompanying financial statements and operating results of the pipeline are
reflected separately from the results of continuing operations.

      The results of RAM's discontinued operations for the year ended December
31, 2003 are as follows (in thousands):

Pipeline system revenue                                 $ 14,500

Pipeline system costs and expenses
       Purchases                                          12,066
       Operating costs                                       598
       Depreciation                                          388
       Impairment                                          2,562
       Interest                                              609
                                                        --------
           Total system costs and expenses                16,223

Loss from discontinued operations                         (1,723)
      Income tax benefit                                    (655)
                                                        --------
Loss from discontinued operations                       $ (1,068)
                                                        ========

      Net Income. RAM recorded net income of $6.1 million for 2004 compared to a
net loss of $2.0 million for 2003, due primarily to the sale of RBOC.

Year Ended December 31, 2003 Compared to Year Ended December 31, 2002

      Operating Revenues. RAM's operating revenues increased by $9.9 million, or
97% for the year ended December 31, 2003 compared to 2002. This increase was due
both to increased production and higher prices for natural gas and crude oil.

      Oil and Natural Gas Sales. The following table summarizes RAM's oil and
natural gas production volumes, average sales prices and period to period
comparisons, including the effect on its oil and gas operating revenues, for the
periods indicated:


                                                  Year ended
                                                 December 31,
                                             --------------------    % Increase
                                              2003         2002      (Decrease)
                                             -------      -------    ----------
Oil and natural gas  sales: .............    $20,053      $10,166       97.3%
    ($ in thousands)
Production volumes:
    Oil (MBbls) .........................        277          202       36.9%
    Natural gas liquids (MBbl) ..........          5            3       49.9%
    Natural gas (MMcf) ..................      2,334        1,760       32.6%
Average sale prices:
    Oil (per Bbl) .......................    $ 29.32      $ 24.79       18.9%
    Natural gas liquids (per Bbl) .......    $ 16.94      $  3.32      410.6%
    Natural gas (per Mcf) ...............    $  5.07      $  2.92       73.3%



                                      115


      RAM's oil and natural gas sales revenues were higher in 2003 compared to
2002, with a 35% increase in production due, primarily, to recompletions of
existing wells and a 47% increase in realized prices, both on a Boe basis. RAM's
average daily production was 1,838 Boe in 2003 compared to 1,367 Boe in 2002.
For 2003, RAM's natural gas production increased by 33% and its oil production
increased 37% compared 2002. The average sales price realized by RAM for oil in
2003 was $29.47 per Bbl, a 19% increase compared to $24.79 per Bbl for 2002, and
for natural gas was $5.06 per Mcf for 2003, an increase of 73% compared to $2.92
per Mcf for 2002.

      Realized and Unrealized Gains (Losses) on Derivatives. For 2003, RAM's
loss from derivatives was $203,000. For 2002, RAM recorded a loss from
derivatives of $146,000. These losses were the net result of contract
settlements, premium costs of various derivative contracts, and by
mark-to-market values of those contracts at year-end.


                                                  2003        2002
                                                 ------      ------
Contract settlements                             $  --       $  --
Premium costs                                     (328)       (208)
    Realized losses                               (328)       (208)
Mark-to-market losses                              125          62
    Realized and unrealized losses               $(203)      $(146)


      Oil and Natural Gas Production Taxes. RAM's oil and natural gas production
taxes increased by $0.4 million, or 35%, for the year ended December 31, 2003,
compared to the same period in 2002. RAM's oil and natural gas production tax
expense was $2.10 per Boe for 2003, a less than 1% decrease from $2.09 per Boe
compared to 2002.

      Oil and Natural Gas Production Expense. RAM's oil and natural gas
production expense increased by $0.5 million, or 17%, for the year ended
December 31, 2003, compared to the same period in 2002. RAM's oil and natural
gas production expense was $5.26 per Boe for 2003, a 13% decrease from $6.06 per
Boe for 2002, due to decreased costs to maintain production.

      Amortization and Depreciation Expense. RAM's amortization and depreciation
expense increased by $1.2 million, or 39% for 2003 compared to 2002.
Amortization of the full-cost pool per Boe was $5.64 for 2003, an increase of
$0.17, or 3%, compared to $5.48 for 2002.

      Accretion Expense. RAM adopted SFAS No. 143, Accounting for Asset
Retirement Obligations, during the first quarter of 2003. One of the aspects of
this standard is the reporting of the "fair value" of asset retirement
obligations. Accretion expense is a function of changes in fair value from
year-to-year, and RAM recorded $48,000 for the year of 2003.

      General and Administrative Expense. RAM's general and administrative
expense increased to $6.3 million, an increase of $0.5 million, or 8% in 2003
compared with $5.9 million in 2002. Increases in salaries and benefits, expense
reimbursements to officer/shareholders, and legal fees, partially offset by a
decrease in litigation settlement amounts, caused the increase in the
period-to-period comparison.

      Interest Expense. RAM's interest expense decreased $4.3 million, or 47%,
to $4.9 million in 2003 compared to $9.2 million in 2002. This was due to less
outstanding debt during 2003 compared to 2002 as a result of the sale at
mid-year of the pipeline operations discussed under the caption "Loss From
Discontinued Operations" and the repurchase by RAM of its 11 1/2% senior notes
during the fourth quarter


                                      116


of 2002. Net proceeds of approximately $12.0 million from the sale of RAM's
pipeline operations were used to reduce the outstanding balance of its credit
facility.

      Gain from Early Extinguishment of Debt. In November 2002 RAM repurchased
$63.5 million principal amount of its 11 1/2% senior notes due 2008, plus
accrued interest, for $30.0 million. After adjustments for proportionate
offering costs, the resulting gain was $32.9 million.

      Loss from Discontinued Operations. Effective August 1, 2003, RAM sold its
145-mile oil and natural gas pipeline system located in the Anadarko Shelf area
in Oklahoma to Continental Gas, Inc., or CGI, for $15.0 million, subject to
certain adjustments. The sale price was reduced by $3.0 million in settlement of
all claims that were or could have been asserted by CGI or RAM in a lawsuit
filed by CGI in September 2003, relating to disputes arising under a gas service
contract between the parties. RAM received net sale proceeds of $11.8 million,
after all adjustments and less expenses relating to the sale, and used the net
proceeds to reduce the outstanding balance of its credit facility.

      RAM's pipeline activities are reported as discontinued operations for all
periods presented in the accompanying financial statements and operating results
of the pipeline are reflected separately from the results of continuing
operations.

      The results of RAM's discontinued operations for the years ended December
31, 2003 and 2002 are as follows (in thousands):


                                                         Year ended December 31,
                                                        ------------------------
                                                           2003          2002
Pipeline system revenue                                   14,500       $ 14,409

Pipeline system costs and expenses
      Purchases                                           12,066         11,929
      Operating costs                                        598            928
      Depreciation                                           388          1,999
      Impairment                                           2,562         12,700
      Litigation                                            --            3,450
      Interest                                               609          1,419
                                                        --------       --------
          Total system costs and expenses                 16,223         32,425
Loss from discontinued operations                         (1,723)       (18,016)
      Income tax benefit                                    (655)        (6,846)
                                                        --------       --------
Loss from discontinued operations                       $ (1,068)      $(11,170)
                                                        ========       ========


      Income Taxes. RAM's overall effective tax rate was approximately 38% in
2003 and 2002.

      Cumulative Effect of a Change in Accounting Principle. RAM adopted SFAS
No. 143, Accounting for Asset Retirement Obligations, during the first quarter
of 2003. This resulted in a non-cash loss of $0.4 million, net of tax effects,
as a result of the cumulative effect of a change in accounting principle.

      Net Income (Loss). Due to the factors described above, RAM's net income
decreased by $4.1 million, from net income of $2.1 million in 2002 to a net loss
of $2.0 million in 2003.


                                      117


Liquidity and Capital Resources


      As of December 31, 2005, RAM had cash and cash equivalents of $0.07
million, and $1.1 million available under its revolving credit facility
discussed below.

      As of December 31, 2005, RAM had $112.4 million of indebtedness
outstanding evidenced by $28.3 million ($28.4 million excluding the original
issue discount) of its 11 1/2% senior notes due 2008, $83.9 million outstanding
under its credit facility and $0.2 million in other indebtedness.


      Historically, RAM has funded its business activities primarily with
operating cash flow and reserve-based bank borrowings. From time to time RAM has
engaged in discussions relating to potential acquisitions of oil and natural gas
properties or companies engaged in the oil and natural gas business. Other than
the proposed merger with Tremisis, RAM has no present agreement, commitment or
understanding with respect to any material acquisitions. Any future acquisitions
may require that RAM obtain additional financing that will depend upon financing
arrangements, if any, available at the time.

      Credit Facility. In November 2002, RAM obtained a $30.0 million, senior
secured, revolving credit facility from Wells Fargo Foothill, Inc. ("Foothill").
In November 2002, RAM used advances under the credit facility to purchase $63.5
million principal amount of its outstanding senior notes due 2008. During July
2003, RAM applied the $11.8 million net proceeds from the sale of its GPPC
pipeline system to pay down the outstanding balance under the credit facility.
In April 2004 RAM sold RBOC, and used approximately $17.9 million of these
proceeds to reduce the outstanding balance of the credit facility to zero. The
credit facility remained in place with a borrowing base, calculated solely with
reference to the then remaining oil and gas reserves, approximating the $30.0
million maximum facility amount.


      In December 2004, RAM acquired WG Energy and changed its name to RWG
Energy, Inc., or RWG. RAM financed the WG Acquisition with a new $90.0 million
senior secured credit facility provided by Foothill. The facility was amended
and restated in its entirety on May 24, 2005, to accommodate Ableco Finance LLC
as a participating lender. The amended and restated facility subsequently was
increased to $100.0 million. The facility, as amended, includes a $30.0 million
term loan, a $60.0 million revolving credit facility, and a special $10.0
million revolving credit facility dedicated exclusively to satisfying cash
collateral requirements under RAM's hedging agreements. The $60.0 million
revolving credit facility reduced to $57.5 million in October, 2005, and to
$55.0 million on December 31, 2005 and will continue to reduce by $2.5 million
on the last day of each calendar quarter thereafter until the committed amount
of the revolver is reduced to $50.0 million. Borrowings under the $60.0 million
revolving credit facility bear interest at Foothill's base rate plus 2%, or
LIBOR plus 4%, at RAM's option, but, in either case, not less than 6%. Advances
under the term loan and under the special $10.0 million revolving credit
facility bear interest at the 10.5% or the base rate plus 5%, whichever is
greater, or 9.5% or LIBOR plus 7%, whichever is greater, also at RAM's option.
All outstanding advances under the special $10.0 million revolving credit
facility are payable on June 30, 2006. The remainder of the facility will mature
in December 2007. Borrowings under the facility are secured by liens on
substantially all of RAM's assets on a consolidated basis.


      The amount of credit available at any time under RAM's credit facility may
not exceed the lesser of the borrowing base, which is subject to
re-determination at least semi-annually, or the maximum facility amount. The
credit facility contains customary covenants which, among other things, require
compliance with certain financial targets, periodic financial and reserve
reporting and limit RAM's incurrence of indebtedness, liens, dividends, loans,
mergers, transactions with affiliates, investments and sales of assets.


                                      118


      Senior Notes. At September 30, 2005, RAM had outstanding $28.4 million
aggregate principal amount of its 11 1/2% senior notes due 2008 which mature in
February 2008. The notes bear interest at an annual rate of 11 1/2%, payable
semi-annually on each February 15 and August 15. Pursuant to a Second
Supplemental Indenture executed in connection with RAM's repurchase of $63.5
million principal amount of its senior notes in November 2002, substantially all
of the restrictive covenants and certain events of default contained in the
original indenture were eliminated.

      Sale of Overriding Royalty Interests. During September 2005, RAM completed
the sale (effective February 1, 2005) of small overriding royalty interests from
producing shallow gas wells in the Boonsville Field located in Jack and Wise
Counties, Texas and a carved-out 2% override in certain unproven Barnett Shale
leases also located in these counties. RAM sold these interests to a royalty
fund established for the benefit of RAM's officers and employees. The
arms-length valuation was based on a $5.50 per MMbtu price, adjusted for the
percentage-of-proceeds contract under which the gas is sold, plus a nominal
value for the non-producing aspect of the sale package. RAM received net sale
proceeds of $2.3 million, all of which was used to pay down its secured credit
facility with Foothill.

      Cash Flows from Operating Activities. RAM's cash flows from operating
activities are comprised of three main items: net income (loss), adjustments to
reconcile net income to cash provided (used) before changes in working capital,
and changes in working capital. For the nine months ended September 30, 2005,
RAM's net loss was $5.7 million, as compared with net income of $6.8 million for
the nine months ended September 30, 2004. Net income for the 2004 period
resulted primarily from gain recognized on the sale of RBOC. Adjustments
(primarily non-cash items such as depreciation and amortization, unrealized loss
on derivatives, gain on the sale of RBOC, and deferred income taxes) were $25.0
million for the nine months ended September 30, 2005 compared to a negative
adjustment of $5.6 million for the nine months ended September 30, 2004, an
increase of $30.6 million. Working capital changes for the nine months ended
September 30, 2005 were a negative $4.1 million compared with a negative of $0.6
million for the nine months ended September 30, 2004. For the nine months ended
September 30, 2005, in total, net cash provided by operating activities was
$11.49 million compared to $0.6 million of net cash provided by operations for
the nine months ended September 30, 2004.

      Cash Flow from Investing Activities. For the nine months ended September
30, 2005, net cash used by RAM's investing activities was $9.9 million,
consisting of $12.3 million in payments for oil and gas properties and other
property and equipment additions, offset partially by $2.3 million in proceeds
from the sale of oil and gas properties. This compares with net cash provided by
RAM's investing activities for the nine months ended September 30, 2004, of
$20.7 million, consisting of $21.8 million in proceeds from the sale of RBOC,
and $1.7 million in proceeds from short-term investments, offset by $2.9 million
in net payment for property additions.

      Cash Flow from Financing Activities. For the nine months ended September
30, 2005, net cash used by RAM's financing activities was $1.0 million, compared
to $22.5 million used during the nine months ended September 30, 2004. These
payments consisted of principal payments on RAM's credit facility and dividends
for both periods, and for the 2005 period only, redemption of one-sixth of its
common shares and outstanding options on common shares.

Capital Commitments


      During the year ended December 31, 2004, RAM made an $82.6 million
acquisition and had capital expenditures of $6.3 million. During 2005, RAM's
total capital expenditures aggregated approximately $15.3 million, including
costs incurred in connection with drilling, completion and recompletion
operations on wells commenced or recompleted during the year, completion
operations on wells drilled during 2004 but not completed until 2005, the
acquisition of a drilling rig and the purchase of two gas-powered electric
generators for use on RAM's Electra/Burkburnett properties, the acquisition of
an oilfield supply operation, the purchase of seismic data and other capitalized
geological and geophysical costs. The amount and timing of future capital
expenditures may vary depending on the rate at which RAM expands and develops
its oil and natural gas properties. RAM may require additional financing for
future acquisitions and to refinance its debt at its final maturities.



                                      119


      Although RAM cannot provide any assurance, assuming successful
implementation of its strategy, including the future development of its proved
reserves and realization of its cash flows as anticipated, management of RAM
believes that borrowings available under RAM's credit facilities, the balance of
its unrestricted cash and cash flows from operations will be sufficient to
satisfy its budgeted capital expenditures, working capital and debt service
obligations for the foreseeable future. The actual amount and timing of RAM's
future capital requirements may differ materially from its estimates as a result
of, among other things, changes in product pricing and regulatory, technological
and competitive developments. Sources of additional financing available to RAM
may include commercial bank borrowings, vendor financing and the sale of equity
or debt securities. Management of RAM cannot provide any assurance that any such
financing will be available on acceptable terms or at all.


      The table below sets forth RAM's contractual cash obligations as of
December 31, 2005, which are obligations during the following years:

                                         2006     2007-2008  2009-10  and after
                                       --------   ---------  -------  ---------
Contractual Cash Obligations                        (in thousands)
Long-term debt                         $  4,000    $108,500    $ --      $ --
Operating leases                            300         500      --        --
Capital leases                               --          --      --        --
Purchase obligations                         --          --      --        --
                                       --------    --------    ----      ----
Total contractual cash obligations     $  4,300    $109,000    $ --      $ --
                                       --------    --------    ----      ----


Quantitative and Qualitative Disclosures about Market Risk

      The carrying amounts reported in RAM's balance sheets for cash and cash
equivalents, trade receivables and payables, installment notes and variable rate
long-term debt approximate their fair values. Based on management estimates, the
fair value of RAM's senior notes exceeded their carrying value at September 30,
2005 by approximately $1.4 million. The carrying value of the senior notes
exceeded their fair value by $1.4 million at December 31, 2004, and by
approximately $7.1 million at December 31, 2003, in each case based on
management estimates.

Interest Rate Risk

      RAM is exposed to changes in interest rates. Changes in interest rates
affect the interest earned on its cash and cash equivalents and the interest
rate paid on its borrowings, other than its senior notes. Though available under
RAM's credit facility, RAM has not used interest rate derivative instruments to
manage its exposure to interest rate changes. For the year ended December 31,
2004, a 100 basis point (1%) increase in the interest rate on RAM's senior
credit facility would have resulted in a $116,229 increase in RAM's annual
interest expense. For the nine months ended September 30, 2005, a 100 basis
point (1%) increase in the interest rate on RAM's senior credit facility would
have resulted in an $864,842 increase in RAM's interest expense for such period.

Commodity Price Risk

      RAM's revenues, profitability and future growth depend substantially on
prevailing prices for oil and natural gas. Prices also affect the amount of cash
flow available for capital expenditures and RAM's ability to borrow and raise
additional capital. Lower prices may also reduce the amount of oil and natural
gas that it can economically produce. RAM currently sells most of its oil and
natural gas production under price sensitive or market price contracts.

      To reduce exposure to fluctuations in oil and natural gas prices and to
achieve more predictable cash flow, RAM periodically utilizes various hedging
strategies to manage the price received for a portion of its future oil and
natural gas production. RAM has not established hedges in excess of its expected


                                      120


production. These strategies customarily involve the purchase of put options to
provide a price floor for its production, put/call collars that establish both a
floor and a ceiling price to provide price certainty within a fixed range,
put/call/call collars that establish a secondary floor above the put/call collar
ceiling, and forward sale contracts for specified monthly volumes at prices
determined with reference to the natural gas futures market or swap arrangements
that establish an index-related price above which RAM pays the hedging partner
and below which RAM is paid by the hedging partner. These contracts allow RAM to
predict with greater certainty the effective oil and natural gas prices to be
received for its production and benefit RAM when market prices are less than the
strike prices or fixed prices under its hedging contracts. However, RAM will not
benefit from market prices that are higher than the strike or fixed prices in
these contracts for its hedged production.


      RAM's hedge positions at December 31, 2005 are shown in the following
table:

              Crude Oil (Bbls)                 Natural Gas (Mmbtu)
           -----------------------          -------------------------
           Floors         Ceilings          Floors           Ceilings
------------------------------------------------------------------------
Year  Per Day  Price   Per Day  Price   Per Day  Price  Per Day   Price
------------------------------------------------------------------------
2006   1,500   $50.77   1,500   $69.08   5,247   $6.23   5,247    $ 8.86
2007   1,000   $35.00   1,000   $69.74   5,000   $7.00   5,000    $11.95

                                                        Secondary Floors
                                                        ----------------
Year                                                    Per Day   Price
------------------------------------------------------------------------
2006                                                     5,126     $9.94


      RAM's derivative contracts for oil continue through December 2007; its
contracts for natural gas continue through March 2007. For the three months
ended September 30, 2005, RAM produced 2,160 Bbls of oil per day, 6,441 Mcf of
gas per day and 435 Bbls of NGLs per day.

      At December 31, 2004 RAM had purchased put options on 455,500 barrels of
crude oil through December, 2005, with a floor of $40.00, and had purchased
collars on 1,824,000 MMbtu of natural gas through October 2005. The average
floor price was $5.65 per MMbtu and the average ceiling price was $7.81 per
MMbtu. For the year ended December 31, 2004, RAM's hedging activities cost it a
net of $0.293 per Mcfe.

      RAM frequently uses a hedging strategy known as a "collar" to provide a
range of price certainty for a portion of its projected oil and natural gas
production. In a typical collar, RAM purchases a "put" option for a stated
volume of oil or natural gas production for a future month, that is, for
example, the right to sell 1,000 Bbls of oil per day for such month at a
specified price, called the "strike price," which establishes a floor price for
the stated volume for such month. Paired with that put option, RAM sells or
writes a "call" option for the same volume and period at a strike price which
establishes a ceiling price at the top end of the range, thereby creating a
price "collar" for the stated volume of future production during the specified
month. Because puts and calls are options determined with reference to futures
prices of oil and natural gas, they are termed "derivatives." RAM does not sell
call options except in connection with a collar strategy. When at the end of any
financial reporting period the futures price for oil or natural gas for a
particular month for which RAM has sold a call option exceeds the strike price


                                      121


under the call option, generally accepted accounting principles require RAM to
record as a loss the amount that would be required to be paid in cash by RAM on
the last day of such reporting period to "settle" or terminate the call option
contract. Of course, all of RAM's outstanding call options are not settled or
terminated at the end of each financial reporting period but rather, in most
instances, remain in place until the month specified in the call option
contract. Since RAM does not hedge in excess of its projected production for the
month specified in the call option contract, RAM will always be able to sell at
market prices the volume of oil or natural gas covered by the call option.
Therefore, while RAM is required, for all reporting periods up to the month
specified in the call option contract, to record a loss with respect to each
call option for which the futures price exceeds the call option strike price,
when the specified month arrives RAM both settles the call option in cash and
sells physical volumes of production equal to or greater than the call option
volume at the market price then prevailing. By this procedure, RAM effectively
locks-in a price for that volume of production specified in the call option
approximately equal to the top end of the collar. The market price sales
revenues for the production will be recorded as revenues from oil and gas sales
on RAM's financial statements and any difference between the call option strike
price and the current month futures price (that is, the option settlement cost)
is recorded as a realized loss from derivatives. Accordingly, so long as RAM has
sufficient volumes of production to cover call options at the top end of its
collars, RAM cannot actually "lose" money on the volumes subject to its option
hedging contracts; rather, RAM simply will not receive as much revenue from the
sale of the production as it would have received if the option had not been in
place. Therefore, even when option settlement costs are recorded as a realized
loss at the end of a period in which a call option settles, amounts so recorded
as "losses" are more in the nature of lost opportunity costs than actual losses.

      RAM's statement of operations for the three month period ended September
30, 2005 reflects realized and unrealized losses from derivatives of $11.8
million. Of this amount, $.9 million is attributable to realized losses on
option contracts settled during the period and $10.9 million is attributable to
unrealized losses on option contracts that will not settle for months or years
in the future. RAM's income statement for the nine month period ended September
30, 2005 reflects realized and unrealized losses from derivatives of $19.9
million. Of this amount, $1.1 million is attributable to realized losses on
option contracts settled during the period and $18.8 million is attributable to
unrealized losses on option contracts that will not settle for months or years
in the future. Even if RAM does not purchase any additional hedging derivatives,
the unrealized loss amount for the existing options reflected on RAM's financial
statements will change in each subsequent reporting period as commodity futures
prices change.


                                      122


        DIRECTORS AND EXECUTIVE OFFICERS OF TREMISIS FOLLOWING THE MERGER

      At the effective time of the merger, the board of directors and executive
officers of Tremisis will be as follows:

Name                    Age    Position
----                    ---    --------

Larry E. Lee            57     Chairman, President and Chief Executive Officer
John M. Longmire        63     Senior Vice President and Chief Financial Officer
Larry G. Rampey         61     Senior Vice President
Drake N. Smiley         58     Senior Vice President
John L. Cox             55     Vice President, Secretary and Treasurer
Sean P. Lane            47     Director
Gerald R. Marshall      71     Director
John M. Reardon         64     Director

      Larry E. Lee is a founder and has served as RAM's president and, with the
exception of a two-year hiatus during the early 1990s, chief executive officer
since September 1987. Mr. Lee became RAM's chairman of the board in October
2005. Mr. Lee has been active in the oil and gas industry since 1976. Mr. Lee
worked for the private companies of Goldman Enterprises and Kerr Consolidated
before developing the RAM companies in 1984. He served in the public sector as
Budget Director for the city of Oklahoma City from 1971to 1976, and was a member
of the staff of Governor David Boren during 1976. Mr. Lee is a Wildcatter member
of the Oklahoma Independent Petroleum Association and a member of the
Independent Petroleum Association of America, having previously served as
director. Mr. Lee is a member of the Board of Trustees, serves as Chairman of
the Finance Committee, is a member of the Executive Committee, and is Chairman
Elect of the Board of Trustees for the Philbrook Museum of Art. He is also a
member of the Board of Directors and Vice Chairman of the Oklahoma Heritage
Association, where he serves on the Executive and Finance Committees. Mr. Lee
serves as a member of the Executive Board of the Indian Nations Council of the
Boy Scouts of America. He is a lifetime member of World Presidents'
Organization. Mr. Lee received his B.B.A. in finance from the University of
Oklahoma.

      John Longmire has been chief financial officer of RAM since August 1994
and a senior vice president since December 1997. Previously, Mr. Longmire was
vice president of RAM from August 1994 until December 1997 and was controller of
RAM from March 1990 until August 1994. Mr. Longmire has 30 years experience in
various financial management positions in the oil and gas industry. Prior to
joining RAM in 1990, Mr. Longmire held various positions with Texas
International Company, Amarex, Inc. and Union Oil Company of California. Mr.
Longmire is a Certified Public Accountant and received his B.S. in 1973 from
California State University at Los Angeles.

      Larry G. Rampey has been a senior vice president of RAM since February
1998, previously serving as vice president of operations since May 1989. Mr.
Rampey has 30 years of experience in the management of both domestic and
international oil and gas properties. From 1972 until May 1989, Mr. Rampey was
employed by Reading & Bates Petroleum Co., holding positions of vice president
of international operations and vice president of domestic operations. Mr.
Rampey was employed by Amoco prior to joining Reading & Bates. Mr. Rampey is a
member of the Society of Petroleum Engineers and the Oklahoma Independent
Petroleum Association. Mr. Rampey received his B.S. in Industrial Engineering
from Oklahoma State University.


                                      123


      Drake N. Smiley has been senior vice president of land and exploration for
RAM since January 1998. Mr. Smiley served as vice president of land, legal and
business development from February 1997 until December 1997. Previously, Mr.
Smiley was employed by Reading & Bates, serving as manager of land. Before
Reading & Bates, he was employed by Cities Service Company. In June of 1994, Mr.
Smiley accepted the position of vice president, land with Continental Resources,
Inc. in Enid, Oklahoma. Mr. Smiley has 28 years of experience in the petroleum
industry and is a member of the Oklahoma and Tulsa County Bar Associations, the
Tulsa and American Associations of Petroleum Landmen and the Oklahoma
Independent Petroleum Association. He is a Phi Beta Kappa graduate of the
University of Missouri, where he also received his Juris Doctorate.


      John L. Cox has been vice president of RAM since June 2005 and has been
Secretary and Treasurer of RAM since November 2005. Prior to joining RAM's
staff, Mr. Cox served as chief financial officer of Cannon Energy, Inc. from
March 2003 until June 2005. Mr. Cox previously was controller for Mannix Oil and
Gas, Inc. from February 2001 until March 2003 and controller/bankruptcy
accountant for the bankruptcy trustee for Bristol Resources Corporation from
1997 to February 2001. Mr. Cox was also a vice president and chief financial
officer for Latex Petroleum from 1994 to 1997, controller of Panada Exploration,
Inc. from 1990 to 1994, and controller/manager of financial reporting for
Reading & Bates Petroleum Co. from 1976 to 1989. Mr. Cox is a Certified Public
Accountant and received a B.S. in Accounting from Oklahoma City University.


      Sean P. Lane has served as a director of Kinsale Advisors LLC since
January 2003, providing business and risk management advisory services to
companies and investors in the energy, environmental, and technology industries.
From May 1999 until December 2002, Mr. Lane was an executive vice President,
chief administrative officer, general counsel and director of beenz.com inc. a
global internet currency business. Mr. Lane served as a managing director of
Liberty Power Investments, LLC, an international electric power project
development, finance and acquisition firm from December 1992 until May 1999. Mr.
Lane has also served as an executive of Compania Boliviana de Energia Electrica,
S.A., the leading Bolivian electric utility, as well as The Henley Group, Inc.,
Wheelabrator Technologies, Inc. and Catalyst Energy Corporation, all publicly
traded firms with significant investments in the U.S. or international
independent power and environmental industries. Mr. Lane received his J.D. from
Georgetown University Law Center and a Bachelor's degree in Political Economy
and History from Fordham University.

      Gerald R. Marshall has been a director of RAM since December 1997. Mr.
Marshall was vice chairman of the Midland Group of Oklahoma City, Oklahoma,
which includes Midland Mortgage Co., MidFirst Bank, Midland Asset Management Co.
and Home Shield Insurance Co., from October 1996 to March 2003 and served as a
director of MidFirst Bank from 1993 until March 2003, and served as its chief
credit officer from October 1996 until March 2001. From 1990 until 1995, Mr.
Marshall was chairman, chief executive officer and principal owner of RAM
Management Associates, an asset management contractor for the Resolution Trust
Corporation. From 1989 until 1990, Mr. Marshall served as a special consultant
to Worthen Banking Corporation of Arkansas. From 1987 until 1989, Mr. Marshall
was interim chief executive officer of an insolvent savings and loan association
in Little Rock, Arkansas, pending federal resolution. From September 1984 until
November 1986, Mr. Marshall served as chairman of the board and chief executive
officer of Bank of Oklahoma, Oklahoma City, N.A and from August 1981 to April
1984, Mr. Marshall served as president and chief executive officer of Goldman
Enterprises, a privately owned, diversified group of companies. Prior to August
1981, Mr. Marshall served as chairman and chief executive officer of Capital
Bank, N.A. of Houston, Texas and was a senior vice president of its then parent
company, Mercantile Texas Corporation. Prior to 1981, Mr. Marshall served as
president and director of The First National Bank and Trust Company of Oklahoma
City; as executive vice president of First National Bank in Dallas, and as
president of Liberty National Bank and Trust Company of Oklahoma City. Mr.
Marshall received a B.S. in Finance and Accounting from the University of
Oklahoma.


                                      124


      John M. Reardon has been market president of Union Bank of California, in
Valencia, California, since November 2002. From August 1994 until November 2002,
Mr. Reardon was president and chief executive officer of Valencia National Bank,
Santa Clarita, California. From 1991 to August 1994, Mr. Reardon was executive
vice president of Ramco Oil and Gas, Inc. and RAM Management Associates, Inc.
Mr. Reardon was a senior vice president of Wells Fargo Bank, Los Angeles,
California from 1987 to 1991. Previously, he served as chairman, president and
chief executive officer of Southwestern Bank and Trust Company, Oklahoma City;
executive vice president of The First National Bank and Trust Company of
Oklahoma City, Oklahoma, and vice president of Liberty National Bank and Trust
Company, Oklahoma City, Oklahoma. Mr. Reardon is currently president of the
board of directors of the Santa Clarita Valley Boys & Girls Club Foundation. In
2000, Mr. Reardon was presented the Entrepreneur of the Year Award by Ernst &
Young and he is a life member in the Entrepreneur of the Year Award Hall of
Fame. Mr. Reardon has served as a director of Gene Autry Western Heritage
Museum, Los Angeles, California; as a member and officer of several committees
and sub-committees of the Housing and Real Estate Finance Committee of the
American Bankers Association; and as a director of the Oklahoma Bankers
Association. Mr. Reardon has served on the faculty of the University of Oklahoma
School of Commercial Banking; Southwestern Graduate School of Banking, Southern
Methodist University, Dallas, Texas; the Real Estate Finance School and the
National Commercial Lending School of the American Bankers Association; the
Secured Lending School of the Oklahoma Bankers Association. He served as
Chairman of the Federal Government Relations Committee of the Oklahoma Bankers
Association and as a member of the board of directors of the Chair of Banking,
the College of Business of the University of Oklahoma. He has also served as an
advisory director of Oklahoma State University and a member of the Oklahoma
State Advisory Council of the United States Small Business Administration, and
President. Mr. Reardon received a B.S. in business from Oklahoma State
University and is a graduate of the Southwestern Graduate School of Banking,
Southern Methodist University in Dallas, Texas.

Meetings and Committees of the Board of Directors of Tremisis


      During the fiscal year ended December 31, 2005, Tremisis' board of
directors held five meetings. Although Tremisis does not have any formal policy
regarding director attendance at annual stockholder meetings, Tremisis will
attempt to schedule its annual meetings so that all of its directors can attend.
Tremisis expects its directors to attend all board and committee meetings and to
spend the time needed and meet as frequently as necessary to properly discharge
their responsibilities.


Independence of Directors

      In anticipation of being listed on Nasdaq, Tremisis will adhere to the
rules of Nasdaq in determining whether a director is independent. The board of
directors of Tremisis also will consult with our counsel to ensure that the
board's determinations are consistent with those rules and all relevant
securities and other laws and regulations regarding the independence of
directors. The Nasdaq listing standards define an "independent director"
generally as a person, other than an officer of a company, who does not have a
relationship with the company that would interfere with the director's exercise
of independent judgment. Consistent with these considerations, the board of
directors of Tremisis has affirmatively determined that, upon appointment to the
board of directors of Tremisis on the closing of the merger, Messrs. Lane,
Marshall and Reardon will be the independent directors of Tremisis for the
ensuing year. Mr. Lee is not independent.

      Tremisis currently does not have a majority of independent directors and
is not required to have one.


                                      125


Audit Committee

      Upon consummation of the merger, the board of directors of Tremisis will
establish an audit committee with Messrs. Marshall, Lane and Reardon as its
members, each an independent director under Nasdaq listing standards, with Mr.
Marshall acting as chairman. The purpose of the audit committee will be to
appoint, retain, set compensation of, and supervise our independent accountants,
review the results and scope of the audit and other accounting related services
and review our accounting practices and systems of internal accounting and
disclosure controls.

      Meetings and Attendance

      Since the Tremisis audit committee will not be formed until the
consummation of the merger, it did not meet in the year ended December 31, 2004.

      Independent Auditors' Fees

      The firm of BDO Seidman, LLP is currently Tremisis' principal accountant.
UHY Mann Frankfort Stein & Lipp CPAs, LLP will serve as principal accountant
after the merger.

      Audit Fees


      During the fiscal year ended December 31, 2005, the fees paid Tremisis'
principal accountant totaled $______. The services performed were in connection
with Current Reports on Form 8-K filed with the Securities Exchange Commission
on __________, __________ and __________, and the review of Tremisis' 2005
Quarterly Reports filed on Form 10-QSB.


      Audit-Related Fees


      During 2005, Tremisis' principal accountant did not render assurance and
related services reasonably related to the performance of the audit or review of
financial statements.


      Tax Fees


      During 2005, Tremisis' principal accountant did not render services to it
for tax compliance, tax advise and tax planning.


      All Other Fees


      During 2005, there were no fees billed for products and services provided
by the principal accountant to Tremisis other than those set forth above.


      Audit Committee Pre-Approval Policies and Procedures

      Since the Tremisis audit committee will not be formed until the
consummation of the merger, the audit committee did not pre-approve any
accounting-related or tax services. However, in accordance with Section 10A(i)
of the Securities Exchange Act of 1934, before Tremisis engages its independent
accountant to render audit or permitted non-audit services, the engagement will
be approved by the audit committee.


                                      126


      Audit Committee Report

      Since the Tremisis audit committee will not be formed until the
consummation of the merger, it has not yet met or prepared a committee report.

Code of Ethics

      In June 2004, Tremisis' board of directors adopted a code of ethics that
applies to Tremisis' directors, officers and employees as well as those of its
subsidiaries. A copy of our code of ethics was filed as Exhibit 14 to our
Quarterly Report on Form 10-QSB for the quarterly period ended June 30, 2004.

Compensation Committee Information

      Upon consummation of the merger, the board of directors of Tremisis will
establish a compensation committee with Messrs. Marshall, Lane and Reardon as
its members, each an independent director under Nasdaq listing requirements. The
purpose of the compensation committee will be to review and approve compensation
paid to our officers and to administer the company's incentive compensation
plans, including authority to make and modify awards under such plans.
Initially, the only plan will be the 2006 Long-Term Incentive Plan.

Nominating Committee Information

      Upon consummation of the merger, Tremisis will form a nominating committee
in connection with the consummation of the merger. The members will be Messrs.
Marshall, Lane and Reardon, each an independent director under Nasdaq listing
standards. The nominating committee will be responsible for overseeing the
selection of persons to be nominated to serve on Tremisis' board of directors.
The nominating committee will consider persons identified by its members,
management, stockholders, investment bankers and others. During the period
commencing with the closing of the merger and ending immediately after the 2008
annual meeting of the company, the nominees for Tremisis' board of directors
will be determined pursuant to the terms of the voting agreement and approved by
the nominating committee.

      Tremisis does not have any restrictions on stockholder nominations under
its certificate of incorporation or by-laws. The only restrictions are those
applicable generally under Delaware corporate law and the federal proxy rules.
Prior to the consummation of the merger agreement, Tremisis has not had a
nominating committee or a formal means by which stockholders can nominate a
director for election. Currently the entire board of directors decides on
nominees, on the recommendation of one or more members of the board. None of the
current members of the board of directors is "independent." Currently, the board
of directors will consider suggestions from individual stockholders, subject to
evaluation of the person's merits. Stockholders may communicate nominee
suggestions directly to any of the board members, accompanied by biographical
details and a statement of support for the nominees. The suggested nominee must
also provide a statement of consent to being considered for nomination. Although
there are no formal criteria for nominees, the board of directors believes that
persons should be actively engaged in business endeavors.

Election of Directors; Voting Agreement


      As provided in the merger agreement, upon consummation of the merger, the
board of the Tremisis will initially consist of four members. The RAM
stockholders, on the one hand, and Lawrence S. Coben and Isaac Kier on the other
hand, have entered into a voting agreement pursuant to which they have agreed to
vote for the other's designees as directors of Tremisis until immediately
following the election that will be held in 2008 as follows:



                                      127


      o     in the class to stand for reelection in 2006 - - Larry E. Lee and
            Sean P. Lane;

      o     in the class to stand for reelection in 2007 - - Gerald R. Marshall;

      o     in the class to stand for reelection in 2008 - - John M. Reardon.


      Pursuant to the merger agreement, the RAM stockholders shall designate
three directors and Messrs. Coben and Kier shall designate one director. Messrs.
Marshall, Lee and Reardon are all designees of RAM. Mr. Lane is a designee of
Messrs. Coben and Kier. A copy of the voting agreement is attached as Annex F
hereto. We encourage you to read the voting agreement in its entirety.


      Tremisis' directors do not currently receive any cash compensation for
their service as members of the board of directors. However, in the future,
non-employee directors may receive certain cash fees and stock awards that the
Tremisis board of directors may determine to pay.

Executive Compensation

      No executive officer of Tremisis has received any cash or non-cash
compensation for services rendered to Tremisis. Each executive officer has
agreed not to take any compensation prior to the consummation of a business
combination.

      Commencing May 12, 2004 and ending upon the acquisition of a target
business, Tremisis has and will continue to pay First Americas Management LLC,
an affiliate of Isaac Kier, Tremisis' Secretary and Treasurer, a fee of $3,500
per month for providing Tremisis with office space and certain office and
secretarial services. Other than this $3,500 per-month fee, no compensation of
any kind, including finders and consulting fees, have been or will be paid to
any of Tremisis' officers. However, Tremisis' executive officers are
reimbursed for any out-of-pocket expenses incurred in connection with activities
on Tremisis' behalf such as identifying potential target business and
performing due diligence on suitable business combinations.

Employment Agreement

      Larry E. Lee

      In connection with the consummation of the merger agreement, Mr. Lee will
enter into an employment agreement with Tremisis. Under the terms of the
employment agreement, Mr. Lee will serve as the president and chief executive
officer of Tremisis for a term of three years. The employment agreement provides
that Mr. Lee will receive an annual base salary of $450,000. Mr. Lee also may be
awarded a bonus for any fiscal year during the employment term, either pursuant
to an incentive compensation plan maintained by Tremisis or as otherwise may be
determined by Tremisis' board of directors.

      The employment agreement provides that, in the event of the termination of
Mr. Lee's employment by Tremisis without Cause (as defined in the employment
agreement) or by Mr. Lee for Good Reason (as defined in the employment
agreement), Tremisis will pay him a lump sum equal to two times his base salary
plus a prorated bonus. In addition, Tremisis shall continue benefits to him
and/or his family equal to those which would have been provided to them in
accordance with the plans, programs, practices and policies if his employment
had not been terminated.

      If Mr. Lee's employment is terminated by reason of his death or
disability, Tremisis shall pay him a lump sum equal to his then current base
salary for twelve months or such shorter period as may remain in the employment
term, plus a prorated bonus.


                                      128


      The employment agreement contains certain restrictive covenants that
prohibit Mr. Lee from disclosing information that is confidential to Tremisis
and its subsidiaries and generally prohibits him, during the employment term and
for one year thereafter, from soliciting or hiring the employees of Tremisis and
its subsidiaries. The employment agreement does not contain any restrictive
covenants that otherwise limit Mr. Lee's ability to compete with Tremisis and
its subsidiaries following his employment with Tremisis. The form of employment
agreement is annexed as Annex H hereto. We encourage you to read the employment
agreement in its entirety.

                       BENEFICIAL OWNERSHIP OF SECURITIES

Security Ownership of Certain Beneficial Owners and Management


      The following table sets forth information regarding the beneficial
ownership of our common stock as of January 31, 2006 and after consummation of
the merger by:

      o     each person known by us to be the beneficial owner of more than 5%
            of our outstanding shares of common stock either on January 31,
            2006 or after the consummation of the merger;


      o     each of our current executive officers and directors;


      o     each person who will become director upon consummation of the
            merger;


      o     all our current executive officers and directors as a group; and

      o     all of our executive officers and directors as a group after the
            consummation of the merger.

      This table assumes that no holder of shares of Tremisis' common stock
issued in its IPO converts such shares into cash.




------------------------------------------------------------------------------------------------------------------
                                                 Beneficial Ownership of Our        Beneficial ownership of Our
                                                        Common Stock on                Common Stock After the
                                                       January 31, 2006             Consummation of the Merger
------------------------------------------------------------------------------------------------------------------
                                                                    Percent of                         Percent of
                                                  Number           Class before        Number          Class after
Name and Address of Beneficial Owner(1)         of Shares             Merger         of Shares            Merger
------------------------------------------------------------------------------------------------------------------
                                                                                              
Lawrence S. Coben                               1,008,334              13.1%         1,008,334            3.0%
------------------------------------------------------------------------------------------------------------------
Issac Kier                                        183,334((2))          2.4%           613,334(3)         1.8%
------------------------------------------------------------------------------------------------------------------
David A. Preiser((4))                              91,666               1.2%            91,666            0.3%
------------------------------------------------------------------------------------------------------------------
Jon Schotz((5))                                    91,666((6))          1.2%           241,666(7)         0.7%
------------------------------------------------------------------------------------------------------------------
Farallon Partners, L.L.C.(8)                      743,070((9))          9.7%           743,070(9)         2.2%
------------------------------------------------------------------------------------------------------------------
Amaranth LLC(10)                                  701,675(11)           9.1%           701,675(11)        2.1%
------------------------------------------------------------------------------------------------------------------
Jack Silver(12)                                   432,500((13))         5.6%           432,500(13)        1.3%
------------------------------------------------------------------------------------------------------------------
Robert H. Setrakian((14))                         417,800((15))         5.4%           419,800(15)        1.3%
------------------------------------------------------------------------------------------------------------------
Sapling, LLC(16)                                  393,100((17))         5.1%           393,100(17)        1.1%
------------------------------------------------------------------------------------------------------------------
Larry E. Lee(18)                                        0                 0%        12,526,592             38%
------------------------------------------------------------------------------------------------------------------
Britani Talley Bowman(19)                               0                 0%         12,526592(20)         38%
------------------------------------------------------------------------------------------------------------------
Gerald R. Marshall(18)                                  0                 0%                 0              0%
------------------------------------------------------------------------------------------------------------------
John M. Reardon(18)                                     0                 0%                 0              0%
------------------------------------------------------------------------------------------------------------------
Sean P. Lane(21)                                        0                 0%                 0              0%
------------------------------------------------------------------------------------------------------------------
All current Tremisis
directors and executive
officers as a group                             1,375,000(22)          17.9%         1,955,000(23)        5.9%
(4 individuals)
------------------------------------------------------------------------------------------------------------------
All post-merger directors and executive                 0                 0%        12,526,592             38%
officers as a group (4 individuals)
------------------------------------------------------------------------------------------------------------------




                                      129



(1)   Unless otherwise noted, the business address of each of the following is
      1775 Broadway, Suite 604, New York, New York 10019.

(2)   Does not include 430,000 shares of common stock issuable upon exercise of
      warrants that are not currently exercisable and may not become exercisable
      within 60 days.

(3)   Includes 430,000 shares of common stock issuable upon exercise of warrants
      that become exercisable upon consummation of the merger.

(4)   Mr. Preiser's business address is c/o Houlihan Lokey Howard & Zukin, 685
      Third Avenue, New York, New York 10016.

(5)   Mr. Schotz's business address is c/o Saybrook Capital, LLC, 401 Wilshire
      Boulevard, Suite 850, Santa Monica, California 90401.

(6)   Does not include 150,000 shares of common stock issuable upon exercise of
      warrants that are not currently exercisable and may not become exercisable
      within 60 days

(7)   Includes 150,000 shares of common stock issuable upon exercise of warrants
      that become exercisable upon consummation of the merger.

(8)   The business address of Farallon Partners is One Maritime Plaza, Suite
      1325, San Francisco, California 94111.

(9)   Represents (i) a total of 503,500 shares held by Farallon Capital
      Partners, L.P, Farallon Capital Institutional Partners, L.P., Farallon
      Capital Institutional Partners II, L.P, Farallon Capital Institutional
      Partners III, L.P, Tinicum Partners, L.P. and Farallon Capital Offshore
      Investors II, L.P. (collectively, the "Funds"), and (ii) 239,570 shares
      held by a certain account managed by Farallon Capital Management, L.L.C
      ("Management Company"). Farallon Partners, L.L.C. is the general partner
      ("General Partner") of the Funds. As such it exercises voting and
      dispositive power over all shares held by the Funds. Chun R. Ding, William
      F. Duhamel, Charles E. Ellwein, Richard B. Fried, Monica R. Landry,
      William F. Mellin, Stephen L. Millham, Rajiv A. Patel, Derek C. Schrier,
      Thomas F. Steyer and Mark C. Wehrly are managing members of the General
      Partner and exercise voting and dispositive power over the General
      Partner. Such individuals are also the managing members of the Management
      Company, and as such, exercise voting and dispositive power over the
      Management Company. The foregoing information was derived from an
      Amendment to Schedule 13D filed with the Securities and Exchange
      Commission on December 14, 2005.

(10)  The business address of Amaranth LLC is c/o Amaranth Advisors L.L.C., One
      American Lane, Greenwich Connecticut 06831

(11)  Represents shares held by Amaranth LLC. Amaranth Advisors L.L.C. serves as
      the trading advisor for Amaranth LLC and accordingly controls the voting
      and disposition of these shares through Nicholas M. Maounis, the managing
      member of Amaranth Advisors L.L.C. The foregoing information was derived
      from an Amendment to Schedule 13G filed with the Securities and Exchange
      Commission on December 16, 2005.



                                      130



(12)  The business address of Mr. Silver is Sherleigh Associates LLC 660 Madison
      Avenue, New York, New York 10021.

(13)  Represents 430,000 shares held by Sherleigh Associates Inc. Profit Sharing
      Plan and 2,500 shares held by Sherleigh Associates, Inc. Defined Benefit
      Pension Plan. Mr. Silver has the sole voting and dispositive power with
      respect to all 432,500 shares of common stock beneficially owned by him.
      The foregoing information was derived from a Schedule 13G filed with the
      Securities and Exchange Commission on October 14, 2005.

(14)  The business address of Mr. Setrakian is 126 East 56th Street, New York,
      New York 10022.

(15)  Represents 29,700 shares of common stock owned directly by Mr. Setrakian
      and 388,100 shares of common stock held by Helios Partners Fund, LP and
      Helios Partners Offshore, Ltd. Mr. Setrakian is the managing director of
      Helios Partners Fund Management, LLC, the investment manager of the two
      funds, and as a result, exercises voting and dispositive power over these
      shares. The foregoing information was derived from a Schedule 13G filed
      with the Securities and Exchange Commission on November 17, 2005.

(16)  The business address of Sapling, LLC is 535 Fifth Avenue, 31st Floor, New
      York, New York 10017.

(17)  Fir Tree Inc., of whom Jeffrey Tannenbaum is President, is the controlling
      person of Sapling, LLC. This information was derived from a Schedule 13G
      filed with the Securities and Exchange Commission on January 28, 2005.

(18)  The business address of this Stockholder is 5100 E. Skelly Drive, Suite
      650, Tulsa, Oklahoma 74135.

(19)  Ms. Bowman's business address is 3155 East 86th Street, Tulsa, Oklahoma
      74137.

(20)  These shares are held by Danish Knights, A Limited Partnership. Ms. Bowman
      beneficially owns 98.5% of Danish Knights and is the custodian for a 1.3%
      interest owned by her minor child. Danneborg Corporation, the general
      partner of Danish Knights, owns the remaining 0.2% interest. Ms. Bowman is
      the president and sole director of Danneborg Corporation. Accordingly, Ms.
      Bowman exercises voting and dispositive power over all shares held by
      Danish Knights.

(21)  Mr. Lane's business address is 111 Prospect Street, Suite 330, Stamford,
      CT 06901.

(22)  Does not include 580,000 shares of common stock issuable upon exercise of
      warrants held by our officers and directors that are not currently
      exercisable and may not become exercisable within 60 days.

(23)  Includes 580,000 shares of common stock issuable upon exercise of warrants
      that become exercisable upon consummation of the merger.


              CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS

Tremisis Related Party Transactions


      Prior to our IPO, we issued an aggregate of 750,000 shares of common stock
to the Tremisis Inside Stockholders as set forth below at a purchase price of
approximately $0.033 per share. Subsequent to the issuance, our board of
directors authorized a 1.1666666-to-1 forward split of our common stock on March
10, 2004, a 1.428571-to-1 split on April 16, 2004, and a 1.375-to-1 forward
stock split of our common stock on April 23, 2004, effectively lowering the
purchase price to $0.018 per share. The following share numbers have been
adjusted to reflect these stock splits:


                               Number
Name                         of Shares      Relationship to Us
----                         ---------      ------------------
Lawrence S. Coben            1,008,334      Chairman and Chief Executive Officer
Isaac Kier                     183,334      Secretary, Treasurer and Director
David A. Preiser                91,666      Director
Jon Schotz                      91,666      Director


                                      131


      These shares are being held in escrow with Continental Stock Transfer &
Trust Company, as escrow agent, until May 2007 pursuant to an escrow agreement
between us, the Tremisis Inside Stockholders and the escrow agent. These shares
will not be transferable except to their spouses, children or trusts established
for their benefit and will be released prior to May 2007 only if we liquidate
following a business combination or upon a subsequent transaction resulting in
our stockholders having the right to exchange their shares for cash or other
securities.

      The holders of these shares are entitled to make up to two demands that
Tremisis register these shares pursuant to a registration rights agreement dated
April 27, 2004. In addition, these stockholders have certain "piggy-back"
registration rights on registration statements filed subsequent to the date on
which these shares of common stock are released from escrow. We will bear the
expenses incurred in connection with the filing of any such registration
statements. In connection with the registration rights agreement to be entered
into with the RAM stockholders upon consummation of the merger, Tremisis
requested that the Tremisis Inside Stockholders modify their "piggy-back"
registration rights in order to ensure that such rights do not conflict with the
new registration rights granted to the RAM stockholders. In consideration
therefor, Tremisis agreed that the Tremisis Inside Stockholders shall be
entitled to "piggy-back" their registrable securities on any registration
statement filed by Tremisis, even if such registration statements are filed
prior to the date on which their shares are released from escrow.

      Commencing on our IPO through the consummation of the merger, we will pay
First Americas Management a monthly fee of $3,500 for general and administrative
services.

      Tremisis has and will continue to reimburse its officers and directors for
any reasonable out-of-pocket business expenses incurred by them in connection
with certain activities on our behalf, such as identifying and investigating
possible target businesses and business combinations.

      Other than the $3,500 per-month administrative fee payable to First
Americas Management and reimbursable out-of-pocket expenses payable to Tremisis
officers and directors, no compensation or fees of any kind, including finders
and consulting fees, will be paid to any of the above listed Tremisis
stockholders for the services rendered to Tremisis prior to or in connection
with the consummation of the merger.

      During 2004 Lawrence S. Coben advanced $77,500 to Tremisis to cover
expenses related to Tremisis' initial pubic offering. This loan was repaid
without interest in June 2004.

      All ongoing and future transactions between Tremisis and any of its
officers and directors or their respective affiliates will be on terms believed
by Tremisis to be no less favorable than are available from unaffiliated third
parties and will require prior approval in each instance by a majority of the
members of Tremisis board who do not have an interest in the transaction.

RAM Related Party Transactions


      In October 2004, RAM agreed to purchase from KCS Energy an interest in an
exploratory oil and gas prospect generated by KCS in the Arkoma Basin of Eastern
Oklahoma, and to participate in the drilling of the first well to be drilled on
the prospect. RAM acquired a 30.0% interest in prospect, generally, and an
additional 8.6% interest in the drillsite section for the initial test well. In
November 2004, RAM paid its 38.7% share in the estimated $1.2 million dry hole
cost for the initial test well. In connection with its participation in the
prospect, RAM agreed to allow certain of its senior executive officers, managers
and shareholders to participate in the prospect for their own account by
purchasing an aggregate 5% interest in the prospect at the same price paid by
RAM to KCS. Accepting participants included, among other officers and employees
of RAM, Messrs. Rampey and Smiley, both senior vice presidents of RAM, Mr. Lee,
President, CEO and a 50% shareholder of RAM, and Dr. William W. Talley II,
Chairman of RAM and principal owner of Danish Knights, a 50% shareholder of RAM.
In November 2004, RAM entered into a participation agreement with each of the
participating parties pursuant to which such parties agreed to participate in
the prospect and pay their respective shares of the costs (including dry hole
costs) incurred in drilling and completing the initial well on the prospect and
to subject their interests to an operating agreement for the further development
of the prospect. The participation agreements provided that in order to
facilitate billings, distribution of production revenues and other
administrative matters, record title to the interests acquired by the
participants would be held by REPCO, LLC, a limited liability company formed and
owned 50% each by Mr. Lee and Danish Knights. REPCO was formed specifically for
the purpose of holding title to the interests of the participating parties in
the prospect and to facilitate their participation. In December 2004, RAM
assigned an undivided 5% interest in the prospect to REPCO, to hold as nominee
for the participants, and the participants were invoiced by REPCO for their
respective shares of acreage and dry hole costs on the initial test well. While
REPCO is carried on the books of RAM as the party liable for joint interest
billings and as the party entitled to receive production revenues attributable
to the interests owned by the participating parties, pursuant to the terms of
the participation agreements, each participant is directly liable to RAM for his
proportionate share of such costs and is entitled to his proportionate share of
such revenues. At December 31, 2004, the participating parties were indebted to
RAM in the amount of $184,722 representing their aggregate unpaid share of joint
interest billings on the prospect. At September 30, 2005, the unpaid balance of
joint interest billings on the prospect attributable to the participants was
$138,570. No interest is charged or paid on such indebtedness. All amounts owed
will be paid prior to closing.

      For the years ended December 31, 2003 and 2002, RAM paid expenses of
$260,000 and $46,000, respectively, on behalf of Danish Knights, A Limited
Partnership and a principal shareholder of RAM, Dr. William Talley, who owned
98% of the general partner of Danish Knights, was chairman of RAM.

      In December 2004, RAM acquired WG Energy Holdings, Inc. Among WG's assets
was a package of overriding royalty interests in various oil and gas properties.
Following consummation of the WG Energy acquisition, Bridgeport Royalties, LLC
("Bridgeport") was formed for the purpose of purchasing the overriding royalty
interest package RAM had acquired through its purchase of WG Energy, together
with certain other overriding royalty interests on undeveloped WG Energy
acreage. The managers of Bridgeport, initially, were Mr. Lee and Dr. Talley.
Following Dr. Talley's death in October 2005, Mr. Lee has continued as the sole
manager of Bridgeport. Member interests in Bridgeport were offered as an
employee benefit and perquisite to a number of RAM's officers and employees, and
to the owner of outstanding options to acquire RAM common stock. Thirteen of the
offerees accepted and became members of the limited liability company, along
with Mr. Lee and Dr. Talley. RAM officers, directors and shareholders purchasing
membership interests in Bridgeport, and their respective interests, include
Messrs. Rampey and Smiley, 3.0% each; Mr. Cox, 2.0%; and Dr. Talley and Mr. Lee,
39.9% each. The proposed $2.3 million purchase price for the overriding royalty
package was determined based on a percentage of the present value, discounted at
10% per annum, of the estimated future net revenues attributable to the
overriding royalty interests included in the package and was approved by RAM's
senior secured lender as a condition to such lender releasing its lien on the
overriding royalties included in the sale. In June 2005, Bridgeport completed
the purchase of the overriding royalty package from RAM at the $2.3 million
agreed price. The purchase price was funded with $355,000 in cash provided by
the members of Bridgeport and $1.955 million of loan proceeds obtained by
Bridgeport from BancFirst. RAM has no continuing obligation of any nature with
respect to the Bridgeport loan from BancFirst or any other Bridgeport liability.



                                      132



      For the year ended December 31, 2004, RAM paid rent expense of $66,000
related to a condominium for the benefit of Mr. Lee, a director, executive
officer and one of RAM's principal shareholders. In addition, for the year ended
December 31, 2004, RAM's general and administrative expenses include
approximately $792,000 of expenses paid for the benefit of Larry Lee ($627,000)
and Dr. Talley ($165,000 who, at the time, was a director and Chairman of the
Board of RAM, and the principal owner of Danish Knights, A Limited Partnership,
which was the other of RAM's two principal shareholders. Some of the expenses
paid may have been personal in nature.

      In the spring of 1998, after the issuance of its publicly held senior
notes, RAM determined that it would be appropriate to hire an experienced
attorney to serve as company's general counsel in its Tulsa office. However,
after discussions with its outside law firm, McAfee & Taft in Oklahoma City, RAM
decided that if Mr. David Stinson, the McAfee & Taft lawyer who had performed
extensive legal services for RAM since its inception in 1987, could be made
available to RAM on a priority and essentially full-time, but not exclusive,
basis, RAM would continue to utilize McAfee & Taft and Mr. Stinson as its
primary counsel and would pay McAfee & Taft a monthly retainer fee for Mr.
Stinson's services, which fee was fixed for a period of three years, with
scheduled annual escalations thereafter. As an incentive for Mr. Stinson to
agree to the proposed arrangement, RAM agreed to grant Mr. Stinson options to
acquire shares of RAM common stock. Effective July 1, 1998, RAM, McAfee & Taft
and Mr. Stinson entered into a Special Retainer Agreement containing the terms
agreed upon between the parties, and immediately thereafter the agreed stock
options were granted to Mr. Stinson. Under the terms of the Special Retainer
Agreement, as amended, in the event the agreement is terminated by Mr. Stinson
for "good cause" or upon a "change of control," as such terms are defined in the
agreement, or by RAM other than for "cause," RAM is required to pay to McAfee &
Taft an amount equal to twelve times the monthly retainer amount. The amount of
the monthly retainer has escalated over time both by agreement of the parties
and by operation of the automatic escalation provisions of the agreement, and
effective as of January 1, 2006, is set at $30,000 per month. Pursuant to the
terms of the Special Retainer Agreement and subsequent issuances and
adjustments, Mr. Stinson holds options to acquire 83.33 shares of RAM common
stock at an exercise price of $250 per share. By letter agreement dated October
20, 2005 and attached as Exhibit C to the merger agreement, Mr. Stinson has
agreed to exercise all of his options prior to the closing of the merger. This
will result in Mr. Stinson becoming a stockholder of RAM and being paid his pro
rata portion of the merger consideration.


Section 16(a) Beneficial Ownership Reporting Compliance


      Section 16(a) of the Securities and Exchange Act of 1934, as amended,
requires Tremisis directors, officers and persons owning more than 10% of
Tremisis' common stock to file reports of ownership and changes of ownership
with the Securities ad Exchange Commission. Based on its review of the copies of
such reports furnished to Tremisis, or representations from certain reporting
persons that no other reports were required, Tremisis believes that all
applicable filing requirements were complied with during the fiscal year dated
December 31, 2005.


            DESCRIPTION OF TREMISIS COMMON STOCK AND OTHER SECURITIES

General

      The certificate of incorporation of Tremisis authorizes the issuance of
30,000,000 shares of common stock, par value $.0001, and 1,000,000 shares of
preferred stock, par value $.0001. As of the record date, 7,700,000 shares of
common stock were outstanding and no shares of preferred stock were outstanding.

Common Stock

      The holders of common stock are entitled to one vote for each share held
of record on all matters to be voted on by stockholders. In connection with the
vote required for any business combination, all of the existing stockholders,
including all officers and directors of Tremisis, have agreed to vote their
respective shares of common stock owned by them immediately prior to the IPO in
accordance with the vote of the public stockholders owning a majority of the
shares of Tremisis' outstanding common stock. This voting arrangement does not
apply to shares included in units purchased in the IPO or purchased following
the IPO in the open market by any of Tremisis' stockholders, officers and
directors. Tremisis' stockholders, officers and directors may vote their shares
in any manner they determine, in their sole discretion, with respect to any
other items that come before a vote of our stockholders.


                                      133


      Tremisis will proceed with the merger only if the stockholders who own at
least a majority of the shares of common stock sold in the IPO vote in favor of
the merger and stockholders owning less than 20% of the shares sold in the IPO
exercise conversion rights discussed below.

      Our board of directors is divided into three classes, each of which will
generally serve for a term of three years with only one class of directors being
elected in each year. There is no cumulative voting with respect to the election
of directors, with the result that the holders of more than 50% of the shares
voted for the election of directors can elect all of the directors.

      If Tremisis is required to liquidate, the holders of Tremisis common stock
purchased in the IPO will be entitled to share ratably in the trust fund,
inclusive of any interest, and any net assets remaining available for
distribution to them after payment of liabilities. Holders of common stock
issued prior to Tremisis' IPO have agreed to waive their rights to share in any
distribution with respect to common stock owned by them prior to the IPO if
Tremisis is forced to liquidate.

      Holders of Tremisis common stock do not have any conversion, preemptive or
other subscription rights and there are no sinking fund or redemption provisions
applicable to the common stock, except that the holders of Tremisis common stock
acquired in the IPO have the right to have their shares of common stock
converted to cash equal to their pro rata share of the trust account if they
vote against the merger and the merger is approved and completed. Holders of
common stock who convert their stock into their share of the trust account still
have the right to exercise the warrants that they received as part of the units.

Preferred Stock

      The certificate of incorporation of Tremisis authorizes the issuance of
1,000,000 shares of a blank check preferred stock with such designations, rights
and preferences as may be determined from time to time by Tremisis' board of
directors. Accordingly, Tremisis' board of directors is empowered, without
stockholder approval, to issue preferred stock with dividend, liquidation,
conversion, voting or other rights which could adversely affect the voting power
or other rights of the holders of common stock, although Tremisis has entered
into an underwriting agreement which prohibits Tremisis, prior to a business
combination, from issuing preferred stock which participates in any manner in
the proceeds of the trust account, or which votes as a class with the common
stock on a business combination. Tremisis may issue some or all of the preferred
stock to effect a business combination. In addition, the preferred stock could
be utilized as a method of discouraging, delaying or preventing a change in
control of Tremisis. There are no shares of preferred stock outstanding and
Tremisis does not currently intend to issue any preferred stock.

Warrants

      Tremisis currently has outstanding 12,650,000 redeemable common stock
purchase warrants. Each warrant entitles the registered holder to purchase one
share of our common stock at a price of $5.00 per share, subject to adjustment
as discussed below, at any time commencing on the completion of the merger. The
warrants expire on May 11, 2008 at 5:00 p.m., New York City time. Tremisis may
call the warrants for redemption;

      o     in whole and not in part;

      o     at a price of $.01 per warrant at any time after the warrants become
            exercisable;

      o     upon not less than 30 days' prior written notice of redemption to
            each warrant holder; and


                                      134


      o     if, and only if, the reported last sale price of the common stock
            equals or exceeds $8.50 per share, for any 20 trading days within a
            30 trading day period ending on the third business day prior to the
            notice of redemption to warrant holders.

      The exercise price and number of shares of common stock issuable on
exercise of the warrants may be adjusted in certain circumstances including in
the event of a stock dividend, or Tremisis' recapitalization, reorganization,
merger or consolidation. However, the warrants will not be adjusted for
issuances of common stock at a price below the exercise price.

      The warrants may be exercised upon surrender of the warrant certificate on
or prior to the expiration date at the offices of the warrant agent, with the
exercise form on the reverse side of the warrant certificate completed and
executed as indicated, accompanied by full payment of the exercise price, by
certified check payable to Tremisis, for the number of warrants being exercised.
The warrant holders do not have the rights or privileges of holders of common
stock and any voting rights until they exercise their warrants and receive
shares of common stock. After the issuance of shares of common stock upon
exercise of the warrants, each holder will be entitled to one vote for each
share held of record on all matters to be voted on by stockholders.

      No warrants will be exercisable unless at the time of exercise a
prospectus relating to common stock issuable upon exercise of the warrants is
current and the common stock has been registered or qualified or deemed to be
exempt under the securities laws of the state of residence of the holder of the
warrants. Under the terms of a warrant agreement, Tremisis has agreed to
maintain a current prospectus relating to common stock issuable upon exercise of
the warrants until the expiration of the warrants. However, there is no
assurance that Tremisis will be able to do so. The warrants may be deprived of
any value and the market for the warrants may be limited if the prospectus
relating to the common stock issuable upon the exercise of the warrants is not
current or if the common stock is not qualified or exempt from qualification in
the jurisdictions in which the holders of the warrants reside.

      We have engaged EarlyBirdCapital, the representative of the underwriters
of Tremisis' IPO, on a non-exclusive basis, as our agent for the solicitation
of the exercise of the warrants. To the extent not inconsistent with the
guidelines of the NASD and the rules and regulations of the SEC, we have agreed
to pay the representative for bona fide services rendered a commission equal to
5% of the exercise price for each warrant exercised more than one year after the
date of our IPO if the exercise was solicited by the underwriters. In addition
to soliciting, either orally or in writing, the exercise of the warrants, the
representative's services may also include disseminating information, either
orally or in writing, to warrantholders about us or the market for our
securities, and assisting in the processing of the exercise of warrants. No
compensation will be paid to the representative upon the exercise of the
warrants if:

      o     the market price of the underlying shares of common stock is lower
            than the exercise price;

      o     the holder of the warrants has not confirmed in writing that
            EarlyBirdCapital, Inc. solicited the exercise;

      o     the warrants are held in a discretionary account;

      o     the warrants are exercised in an unsolicited transaction; or

      o     the arrangement to pay the commission is not disclosed in the
            prospectus provided to warrantholders at the time of exercise.


                                      135


                PRICE RANGE OF TREMISIS SECURITIES AND DIVIDENDS

      Tremisis' units, common stock and warrants are traded on the OTCBB under
the symbols TEGYU, TEGY and TEGYW, respectively. The following table sets forth
the range of high and low closing bid prices for the units, common stock and
warrants for the periods indicated since the units commenced public trading on
May 13, 2004 and since the common stock and warrants commenced public trading on
May 24, 2004. The over-the-counter market quotations reflect inter-dealer
prices, without retail mark-up, mark-down or commission and may not necessarily
reflect actual transactions.



------------------------------------------------------------------------------------------
                                                 Units       Common Stock       Warrants
------------------------------------------------------------------------------------------
                                             High     Low    High     Low    High     Low
------------------------------------------------------------------------------------------
                                                                   
2005:
------------------------------------------------------------------------------------------
     First Quarter .......................   $7.35   $6.70   $5.50   $5.01   $0.94   $0.74
------------------------------------------------------------------------------------------
     Second Quarter ......................   $7.05   $6.36   $5.56   $5.12   $0.82   $0.57
------------------------------------------------------------------------------------------
     Third Quarter .......................   $7.30   $6.20   $5.55   $5.13   $0.98   $0.50
------------------------------------------------------------------------------------------
        Fourth Quarter
        (through ___, 2005) ..............
------------------------------------------------------------------------------------------
2004:
------------------------------------------------------------------------------------------
     Fourth Quarter ......................   $6.65   $5.70   $5.14   $4.80   $0.80   $0.48
------------------------------------------------------------------------------------------
     Third Quarter .......................   $6.35   $5.97   $5.00   $4.81   $0.71   $0.52
------------------------------------------------------------------------------------------
     Second Quarter (commencing May 24)...   $6.40   $6.00   $5.00   $4.70   $0.82   $0.69
------------------------------------------------------------------------------------------


      Holders of Tremisis common stock, warrants and units should obtain current
market quotations for their securities. The market price of Tremisis common
stock, warrants and units could vary at any time before the merger.


      In connection with the merger, Tremisis and RAM will use their reasonable
best efforts to obtain the listing for trading on Nasdaq of Tremisis common
stock, warrants and units. Tremisis believes it will meet the Nasdaq listing
requirements because upon consummation of the merger, it will have (i) a market
value of listed securities of at least $50 million, (ii) over one million
publicly held shares, (iii) a market value of publicly held shares in excess of
$5 million, (iv) a minimum bid price of $4.00, (v) over 300 shareholders and
(vi) at least three market makers who will make a market in its securities. In
the event Tremisis' common stock, warrants and units are listed on Nasdaq at the
time of the closing of the merger, the symbol will change to one determined by
Tremisis and Nasdaq that is reasonably representative of the corporate name or
business of Tremisis. If the listing on Nasdaq is not finally approved, it is
expected that the common stock, warrants and units will continue to trade on the
OTCBB.


Holders

      As of ________, 2006, there were ___ holders of record of Tremisis units,
___ holders of record of Tremisis common stock and ___ holders of record of
Tremisis warrants. Tremisis believes that the beneficial holders of the units,
common stock and warrants to be in excess of 400 persons each.

Dividends

      Tremisis has not paid any dividends on our common stock to date and does
not intend to pay dividends prior to the completion of the merger. It is the
present intention of Tremisis' board of directors to retain all earnings, if
any, for use in our business operations and, accordingly, our board does not
anticipate declaring any dividends in the foreseeable future. The payment of
dividends subsequent to the merger will be within the discretion of our then
board of directors and will be contingent upon our


                                      136


revenues and earnings, if any, capital requirements and general financial
condition subsequent to completion of the merger.

                                APPRAISAL RIGHTS

      Tremisis stockholders do not have appraisal rights in connection the
merger or the issuance of Tremisis common stock pursuant to the merger under the
DGCL.

                              STOCKHOLDER PROPOSALS

      Assuming the merger proposal is approved, the Tremisis 2006 annual meeting
of stockholders will be held on or about ________, 2006 unless the date is
changed by the board of directors. If you are a stockholder and you want to
include a proposal in the proxy statement for the year 2006 annual meeting, you
need to provide it to us by no later than _____________, 2006. You should direct
any proposals to our secretary at Tremisis' principal office in New York, New
York. If you want to present a matter of business to be considered at the year
2006 annual meeting, under Tremisis' by-laws you must give timely notice of the
matter, in writing, to our secretary. To be timely, the notice has to be given
between __________ and ____________. If Tremisis is liquidated as a result of
not consummating a business combination transaction before May 18, 2006, there
will be no annual meeting in 2006.

                                     EXPERTS

      The consolidated financial statements of RAM Energy, Inc. at December 31,
2004 and 2003, and for each of the three years in the period ended December 31,
2004, included in this proxy statement, have been audited by UHY Mann Frankfort
Stein & Lipp CPAs, LLP, independent registered public accounting firm, as set
forth in their report appearing elsewhere herein, and are included in reliance
upon such report given on the authority of such firm as experts in accounting
and auditing.

      The financial statements of Tremisis at December 31, 2004 and for the
period from February 5, 2004 (inception) to December 31, 2004, included in this
proxy statement have been audited by BDO Seidman, LLP, independent registered
public accounting firm, as set forth in their report appearing elsewhere herein,
and are included in reliance upon such report given on the authority of such
firm as experts in accounting and auditing.

      The consolidated financial statements of RWG Energy, Inc. and its
subsidiaries at December 31, 2004 and 2003, and for each of the two years in the
period ended December 31, 2004, included in this proxy statement have been
audited by ELMS FARIS & COMPANY, LLP, independent public accountants, as set
forth in their report appearing elsewhere herein, and are included in reliance
upon such report given on the authority for such firm as experts.


      Representatives of BDO Seidman, LLP, and of UHY Mann Frankfort Stein &
Lipp CPAs, LLP, will be present at the stockholder meeting or will be available
by telephone with the opportunity to make statements and to respond to
appropriate questions.


                       WHERE YOU CAN FIND MORE INFORMATION


      Tremisis files reports, proxy statements and other information with the
Securities and Exchange Commission as required by the Securities Exchange Act of
1934, as amended. You may read and copy reports, proxy statements and other
information filed by Tremisis with the Securities and Exchange Commission at the
Securities and Exchange Commission public reference room located at 100 F
Street, N.E., Washington, D.C. 20549. You may obtain information on the
operation of the Public Reference Room by calling the Securities and Exchange
Commission at 1-800-SEC-0330. You may also obtain copies of the materials
described above at prescribed rates by writing to the Securities and Exchange
Commission, Public Reference Section, 100 F Street, N.E., Washington, D.C.
20549. You may access information on Tremisis at the Securities and Exchange
Commission web site containing reports, proxy statements and other information
at: http://www.sec.gov.


      Information and statements contained in this proxy statement, or any annex
to this proxy statement incorporated by reference in this proxy statement, are
qualified in all respects by reference to the copy of the relevant contract or
other annex filed as an exhibit to this proxy statement or incorporated in this
proxy statement by reference.


                                      137


      All information contained in this document relating to Tremisis has been
supplied by Tremisis, and all such information relating to RAM has been supplied
by RAM. Information provided by one another does not constitute any
representation, estimate or projection of the other.


      If you would like additional copies of this document, or if you would like
to request, without charge, any and all information that has been incorporated
by reference in the proxy statement, or if you have questions about the merger,
you should contact via phone or in writing:


      Lawrence S. Coben
      Chairman and Chief Executive Officer
      Tremisis Energy Acquisition Corporation
      1755 Broadway, Suite 604
      New York, New York 10019
      (212) 397-1464


                                GLOSSARY OF TERMS

      The definitions set forth below shall apply to the indicated terms as used
in this proxy statement. All volumes of natural gas referred to herein are
stated at the legal pressure base of the state or area where the reserves exist
and at 60 degrees Fahrenheit and in most instances are rounded to the nearest
major multiple.

      Bbl. One stock tank barrel, or 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.

      Bcfe. One billion cubic feet of natural gas equivalent, determined using
      the ratio of six Mcf of natural gas to one Bbl of crude oil, condensate or
      natural gas liquids.

      Boe. The amount of natural gas that is equal to one barrel of oil on an
      energy basis, using the ratio of six Mcf of natural gas to one Bbl of
      crude oil, condensate or natural gas liquids.

      Completion. The installation of permanent equipment for the production of
      oil or natural gas or, in the case of a dry hole, the reporting of
      abandonment to the appropriate agency.

      Development well. A well drilled within the proved areas of an oil or
      natural gas reservoir to the depth of a stratigraphic horizon known to be
      productive.

      Dry hole or well. A well found to be incapable of producing hydrocarbons
      in sufficient quantities such that proceeds from the sale of such
      production exceed production expenses and taxes.

      Exploratory well. A well drilled to find and produce oil or natural gas
      reserves not classified as proved, to find a new reservoir in a field
      previously found to be productive of oil or natural gas in another
      reservoir or to extend a known reservoir.

      Field. An area consisting of a single reservoir or multiple reservoirs all
      grouped on or related to the same individual geological structural feature
      and/or stratigraphic condition.

      Gross acres or gross wells. The total acres or wells, as the case may be,
      in which a working interest is owned.

      Injection well. A well employed for the introduction into an underground
      stratum of water or gas under pressure. Injection wells are employed for
      the disposal of salt water produced with oil, as well as in pressure
      maintenance, secondary recovery or recycling operations to introduce a
      fluid or gas into the producing formation to maintain underground
      pressures which would otherwise be reduced by virtue of the production of
      oil or natural gas.

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

      Mcf. One thousand cubic feet of natural gas.

      Mcfe. One thousand cubic feet of natural gas equivalent, determined using
      the ratio of six Mcf of natural gas to one Bbl of crude oil, condensate or
      natural gas liquids.

      Mmcf. One million cubic feet of natural gas.

      Net acres or net wells. The sum of the fractional working interests owned
      in gross acres or gross wells, as the case may be.

      Oil. Crude oil.

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

      Productive well. A well that is found to be capable of producing
      hydrocarbons in sufficient quantities such that proceeds from the sale of
      such production exceed production expenses and taxes.

      Proved developed reserves. Proved reserves that are expected to be
      recovered from existing wellbores, whether or not currently producing,
      without drilling additional wells. Production of such reserves may require
      a recompletion. For a complete definition of "proved developed reserves,"
      please refer to Rule 4-10(c)(3) of Regulation S-X, as promulgated under
      the Securities Act of 1933, as amended.

      Proved reserves. The estimated quantities of crude oil, natural gas and
      natural gas liquids that geological and engineering data demonstrate with
      reasonable certainty to be recoverable in future years from known
      reservoirs under existing economic and operating conditions. For a
      complete definition of "proved reserves," please refer to Rule 4-10 (a)(2)
      of Regulation S-X, as promulgated under the Securities Act of 1933, as
      amended.

      Proved undeveloped location. A site on which a development well can be
      drilled consistent with spacing rules for purposes of recovering proved
      undeveloped reserves.

      Proved undeveloped reserves (PUD). Proved 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. For a
      complete definition "proved undeveloped reserves," please refer to Rule
      4-10(a)(4) of Regulation S-X, as promulgated under the Securities Act of
      1933, as amended.

      Recompletion. The completion for production of an existing wellbore in
      another formation from that in which the well has been previously
      completed.

      Reserve life. A ratio determined by dividing the existing reserves
      determined as of the stated measurement date by production from such
      reserves for the prior twelve month period.

      Reservoir. A porous and permeable underground formation containing a
      natural accumulation of producible oil and/or natural gas that is confined
      by impermeable rock or water barriers and is individual and separate from
      other reservoirs.

      Royalty interest. An interest in an oil and gas property entitling the
      owner to a share of oil or natural gas production free of costs of
      production.

      3-D seismic data. Seismic data collected as an intersecting grid of
      seismic lines. Data collected in this fashion may be used to help create
      3-D computer models of the underground geometries of the rocks. The
      collection of seismic data involves sending shock waves into the ground
      and measuring how long it takes the subsurface rocks to reflect the waves
      back to the surface. Shock waves are generated by pounding the earth with
      a vibrator truck or by exploding small dynamite charges in shallow holes.
      The arrival times of the waves at the surface are detected by listening
      devices called geophones. Computers then process the geophone data and
      convert it into seismic lines, which are two- or three-dimensional
      displays that resemble cross-sections.

      2-D seismic data. Seismic data collected using two-dimensional lines
      created by laying geophones out in single line. See the definition of 3-D
      seismic data for a description of how seismic data is collected.

      Undeveloped acreage. Lease acreage on which wells have not been drilled or
      completed to a point that would permit the production of commercial
      quantities of oil and gas regardless of whether such acreage contains
      proved reserves.

      Well bore. The hole drilled by the bit.

      Working interest. The operating interest that gives the owner the right to
      drill, produce and conduct operating activities on the property and a
      share of production.

      Workover. Operations on a producing well to restore or increase
      production.



                                      138


                          INDEX TO FINANCIAL STATEMENTS

RAM Energy, Inc. --  Nine months ended September 30, 2005 and 2004

Condensed Consolidated:

Balance Sheets as of September 30, 2005 (unaudited)
  and December 31, 2004                                                     F- 2

Statements of Operations for the nine months ended
  September, 2005 and 2004 (unaudited)                                      F- 3

Statements of Stockholders' Deficit for the nine months
  ended September 30, 2005 (unaudited) and for the year
  ended December 31, 2004                                                   F- 4

Statements of Cash Flows for the nine months ended
  September 30, 2005 and 2004 (unaudited)                                   F- 5

Notes to Unaudited Condensed Consolidated Financial Statements              F- 6

RAM Energy, Inc. -- Years ended December 31, 2004, 2003, and 2002           F- 7

Report of Independent Registered Public Accounting Firm                     F-17

Consolidated Balance Sheets as of December 31, 2004 and 2003                F-18

Consolidated Statements of Operations for the years ended
  December 31, 2004, 2003 and 2002                                          F-19

Consolidated Statements of Stockholders' Deficit for
  the years ended December 31, 2004, 2003 and 2002                          F-20

Consolidated Statements of Cash Flows for the years
ended December 31, 2004, 2003 and 2002                                      F-21

Notes to Consolidated Financial Statements                                  F-22


RWG Energy, Inc. -- Years ended December 31, 2004 and 2003


Report of Independent Auditors                                              F-47

Consolidated Balance Sheets as of December 31, 2004 and 2003                F-48

Consolidated Statements of Operations for the years ended
  December 31, 2003 and 2004                                                F-49

Consolidated Statements of Stockholders' Equity for the years
  ended December 31, 2004 and 2003                                          F-50

Consolidated Statements of Cash Flows for the years
  ended December 31, 2004 and 2003                                          F-51

Notes to Consolidated Financial Statements                                  F-53

Tremisis Energy Acquisition Corp.

Report of Independent Regsistered Public Accounting Firm                    F-69

Balance Sheets                                                              F-70

Statements of Operations                                                    F-71

Statements of Stockholders' Equity                                          F-72

Statements of Cash Flows                                                    F-73

Summary of Significant Accounting Policies                                  F-74

Notes to Financial Statements                                               F-75


                                      F-1


                                RAM Energy, Inc.
                      Condensed consolidated balance sheets
               (in thousands, except share and per share amounts)

                                                         September
                                                          30, 2005     December
                                                        (unaudited)    31, 2004
                                                         ---------    ---------
ASSETS
CURRENT ASSETS:
  Cash and cash equivalents                              $   1,753    $   1,175
  Accounts receivable:
    Oil and natural gas sales                                6,870        5,039
    Joint interest operations, net of
      allowance for doubtful accounts of $591 and
      $687 at September 30, 2005, and December
        31, 2004, respectively                                 491          630
    Other                                                       99           28
  Derivative assets                                             --        1,627
  Prepaid expenses and other current assets                    522          706
                                                         ---------    ---------
Total current assets                                         9,735        9,205

PROPERTIES AND EQUIPMENT, AT COST:
  Oil and natural gas properties and equipment,
    using full cost accounting                             155,330      146,598
  Other property and equipment                               6,924        5,779
                                                         ---------    ---------
                                                           162,254      152,377
  Less accumulated depreciation, depletion
    and amortization                                       (33,134)     (23,919)
                                                         ---------    ---------
Net properties and equipment                               129,120      128,458
OTHER ASSETS:
  Deferred loan costs, net of accumulated
    amortization of $4,565 and $4,110 at September
    30, 2005, and December 31, 2004, respectively            1,390        1,845
  Other                                                        880          816
                                                         ---------    ---------
Total assets                                             $ 141,125    $ 140,324
                                                         =========    =========

LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES:
  Accounts payable:
    Trade                                                $   5,348    $   5,273
    Oil and natural gas proceeds due others                  2,948        2,528
    Related party                                              200           --
  Accrued liabilities:
    Compensation                                               391          583
    Interest                                                   638        1,547
    Income taxes payable                                        --          289
    Dividends                                                   --           --
    Derivative liabilities                                   5,308           --
Long-term debt due within one year                           8,917        3,891
                                                         ---------    ---------
Total current liabilities                                   23,750       14,111

DERIVATIVE LIABILITIES                                       5,432         --
OIL AND NATURAL GAS PROCEEDS DUE OTHERS                      2,006        1,642
LONG-TERM DEBT                                             108,384      113,453
DEFERRED AND OTHER NON-CURRENT INCOME TAXES                 21,173       24,374
ASSET RETIREMENT OBLIGATION                                  6,873        6,656
COMMITMENTS AND CONTINGENCIES                                   --           --

STOCKHOLDERS' DEFICIT
  Common stock, $10.00 par value; authorized -
    5,000 shares; issued
    and outstanding - 2,273 shares                              23           23
  Additional paid-in capital                                    73           73
  Accumulated deficit                                      (26,589)     (20,008)
                                                         ---------    ---------
      Total stockholders' deficit                          (26,493)     (19,912)
                                                         ---------    ---------
      Total liabilities and stockholders' deficit        $ 141,125    $ 140,324
                                                         =========    =========

The accompanying notes are an integral part of these condensed consolidated
financial statements.


                                      F-2


                                RAM Energy, Inc.
                 Condensed consolidated statements of operations
               (in thousands, except share and per share amounts)
                                   (unaudited)




                                                    Three Months Ended         Nine Months Ended
                                                       September 30,              September 30,
                                                     2005         2004          2005        2004
                                                  ----------    --------    ----------   ---------
REVENUE AND OTHER OPERATING INCOME:
                                                                             
  Oil and natural gas sales                       $   17,974    $  3,568    $   48,140   $  12,499
  Realized and unrealized losses
    from derivatives                                 (11,760)       (327)      (19,914)       (901)
  Gain on sale of subsidiary                              --          --            --      12,139
  Other                                                  398          67           983         117
                                                  ----------    --------    ----------   ---------
      Total revenues and other
        operating income                               6,612       3,308        29,209      23,854

OPERATING EXPENSES:
  Oil and natural gas production taxes                   919         243         2,460         914
  Oil and natural gas production expenses              3,917         619        11,453       1,803
  Depreciation, depletion and amortization             3,397         652         9,213       2,288
  Accretion expense                                       71          15           217          46
  General and administrative, overhead and
   other expenses                                      2,367       1,394         6,285       4,454
                                                  ----------    --------    ----------   ---------
      Total operating expenses                        10,671       2,923        29,628       9,505
                                                  ----------    --------    ----------   ---------
      Operating income (loss)                         (4,059)        385          (419)     14,349
                                                  ----------    --------    ----------   ---------

OTHER INCOME (EXPENSE):
  Interest expense                                    (3,145)     (1,029)       (8,769)     (3,394)
  Interest income                                         19          11            41          31
                                                  ----------    --------    ----------   ---------
Income (loss) before taxes                            (7,185)       (633)       (9,147)     10,986

Income tax (benefit) provision                        (2,720)       (240)       (3,466)      4,175
                                                  ----------    --------    ----------   ---------
Net income (loss)                                 $   (4,465)   $   (393)   $   (5,681)  $   6,811
                                                  ==========    ========    ==========   =========

EARNINGS (LOSS) PER SHARE:
  Basic                                           $(1,964.36)   $(159.11)   $(2,499.34)  $2,578.95
  Diluted                                         $(1,964.36)   $(159.11)   $(2,499.34)  $2,487.58

WEIGHTED AVERAGE SHARES OUTSTANDING:
  Basic                                                2,273       2,470         2,273       2,641
  Diluted                                              2,273       2,470         2,273       2,738



      The accompanying notes are an integral part of these condensed
consolidated financial statements.


                                      F-3


                                RAM Energy, Inc.
           Condensed consolidated statements of stockholders' deficit
               (in thousands, except share and per share amounts)
                                   (unaudited)



                                           Common Stock        Additional                   Total
                                        --------------------    Paid-In    Accumulated   Stockholders'
                                         Shares      Amount     Capital      Deficit       Deficit
                                        --------    --------   ----------  -----------   -------------
                                                                              
BALANCE, December 31, 2003                 2,727    $     27    $     88    $(19,768)      $(19,653)

  Net income                                  --          --          --       6,076          6,076

  Dividends declared                          --          --          --      (1,200)        (1,200)

  Purchase and cancellation of common
     shares and outstanding options         (454)         (4)        (15)     (5,116)        (5,135)
                                        --------    --------    --------    --------       --------

BALANCE, December 31, 2004                 2,273          23          73     (20,008)       (19,912)

  Net loss                                    --          --          --      (5,681)        (5,681)

  Dividends declared                          --          --          --        (900)          (900)
                                        --------    --------    --------    --------       --------

BALANCE, September 30, 2005                2,273    $     23    $     73    $(26,589)      $(26,493)
                                        ========    ========    ========    ========       ========


      The accompanying notes are an integral part of these condensed
consolidated financial statements.


                                      F-4


                                RAM Energy, Inc.
                 Condensed consolidated statements of cash flows
                                 (in thousands)
                                   (unaudited)

                                                           Nine Months Ended
                                                              September 30,
                                                            2005        2004
                                                         --------    --------
OPERATING ACTIVITIES:
Net income (loss)                                        $ (5,681)   $  6,811
Adjustments to reconcile net income (loss) to net cash
  provided by operating activities:
    Depreciation, depletion and amortization
      Oil and natural gas properties and equipment          8,923       2,086
      Amortization of Deferred loan costs
        and Senior notes discount                             486         355
      Other property and equipment                            290         202
    Accretion expense                                         217          46
    Gain on sale of assets                                     --          (2)
    Gain on the sale of subsidiary                             --     (12,139)
    Unrealized losses on derivatives                       18,767          --
    Deferred income taxes                                  (3,466)      3,875
Changes in operating assets and liabilities
        Accounts receivable                                (1,763)        (90)
        Prepaid expenses and other current assets             184          80
        Accounts payable                                      695        (158)
        Accrued liabilities and other                      (7,159)       (432)
                                                         --------    --------
          Total adjustments                                17,174      (6,177)
                                                         --------    --------
          Net cash provided by operating activities        11,493         634
                                                         --------    --------
INVESTING ACTIVITIES:
Proceeds from maturity of short-term investments               --       1,681
Payments for oil and natural gas properties               (11,078)     (2,937)
  and equipment
Proceeds from sales of oil and natural gas
  properties and equipment                                  2,346         295
Payments for other property and equipment                  (1,209)       (140)
Proceeds from sales of other property and equipment            --          38
Proceeds from sale of subsidiary                               --      21,791
                                                         --------    --------
Net cash (used in) provided by investing activities        (9,941)     20,728

FINANCING ACTIVITIES:
Payments on long-term debt                                 (6,952)    (18,222)
Proceeds from borrowings on long-term debt                  6,878       2,018
Dividends paid                                               (900)     (1,200)
Common stock and options purchased                             --      (5,135)
                                                         --------    --------
Net cash used in financing activities                        (974)    (22,539)
Increase (decrease) in cash and cash equivalents              578      (1,177)

Cash and cash equivalents at beginning of period            1,175       2,118
                                                         --------    --------
Cash and cash equivalents at end of period               $  1,753    $    941
                                                         ========    ========

SUPPLEMENTAL CASH FLOW INFORMATION:
  Cash paid for income taxes                             $     --    $    300
                                                         ========    ========
  Cash paid for interest                                 $  3,770    $  3,820
                                                         ========    ========

DISCLOSURE OF NONCASH INVESTING
AND FINANCING ACTIVITIES:
    Accrued interest added to principal balance of
      revolving credit facility                          $  5,908    $    458
                                                         ========    ========

      The accompanying notes are an integral part of these condensed
consolidated financial statements.


                                      F-5


                                RAM ENERGY, INC.

         Notes to unaudited condensed consolidated financial statements

A -   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, ORGANIZATION, AND BASIS OF
      PRESENTATION

1.    Basis of Financial Statements

The accompanying unaudited condensed consolidated financial statements present
the financial position at September 30, 2005, and December 31, 2004, and the
results of operations and cash flows of RAM Energy, Inc. and subsidiaries (the
Company) for the three-month and nine-month periods ended September 30, 2005 and
2004. These condensed consolidated financial statements include all adjustments,
consisting of normal and recurring adjustments, which, in the opinion of
management, are necessary for a fair presentation of the financial position and
the results of operations for the indicated periods. The results of operations
for the three and nine months ended September 30, 2005, are not necessarily
indicative of the results to be expected for the full year ending December 31,
2005. Reference is made to the Company's consolidated financial statements for
the year ended December 31, 2004, for an expanded discussion of the Company's
financial disclosures and accounting policies.

2.    Nature of Operations and Organization

The Company operates exclusively in the upstream segment of the oil and gas
industry with activities including the drilling, completion, and operation of
oil and gas wells. The Company conducts the majority of its operations primarily
in the states of Texas, Louisiana, and Oklahoma.

On December 17, 2004, the Company completed its acquisition of WG Energy
Holdings, Inc. ("WG"), a Delaware corporation, in which a wholly owned
subsidiary of the Company created specifically for such purpose merged with and
into WG and WG was the surviving corporation in the merger (the "WG
Acquisition"). At the time of the merger, the name of WG was changed to RWG
Energy, Inc. ("RWG"). RWG, with its four existing subsidiaries, are now first
and second tier subsidiaries of the Company.

3.    Use of Estimates

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.
Estimates and assumptions that, in the opinion of management of the Company are
significant include oil and natural gas reserves, amortization relating to oil
and natural gas properties, asset retirement obligations and income taxes.

4.    Reclassifications

Certain reclassifications of previously reported amounts for 2004 have been made
to conform with the 2005 presentation format. These reclassifications had no
effect on net income or loss.


                                      F-6


                                RAM ENERGY, INC.

    Notes to unaudited condensed consolidated financial statements, continued

5.    Earnings Per Common Share

Basic earnings per share is computed by dividing net income by the weighted
average number of common shares outstanding for the period. Diluted earnings per
share reflects the potential dilution that could occur if dilutive stock options
and warrants were exercised, calculated using the treasury stock method. There
is no dilution if a three or nine month period shows a net loss, because the
effect of stock options and warrants would be antidilutive. A reconciliation of
net income and weighted average shares used in computing basic and diluted net
income per share is as follows for the three and nine months ended September 30
(in thousands, except share and per share amounts):


                                                              Three Months
                                                          Ended September 30
                                                         2005            2004
                                                         ----            ----
BASIC AND DILUTED INCOME PER SHARE:
  Net loss                                            $   (4,465)     $    (393)
                                                      ==========      =========
  Weighted average shares                                  2,273          2,470
                                                      ==========      =========
  Basic and diluted loss per share                    $(1,964.36)     $ (159.11)
                                                      ==========      =========

                                                              Nine Months
                                                          Ended September 30
                                                         2005            2004
                                                         ----            ----

BASIC INCOME (LOSS) PER SHARE:
  Net income (loss)                                   $   (5,681)     $   6,811
                                                      ==========      =========
  Weighted average shares                                  2,273          2,641
                                                      ==========      =========
  Basic income (loss) per share                       $(2,499.34)     $2,578.95
                                                      ==========      =========

DILUTED INCOME (LOSS) PER SHARE:
  Net income (loss)                                   $   (5,681)     $   6,811
                                                      ==========      =========
  Weighted average shares, basic                           2,273          2,641
  Dilutive effect of stock options                            --             97
                                                      ----------      ---------
  Weighted average shares, diluted                         2,273          2,738
                                                      ==========      =========
  Diluted income (loss) per share                     $(2,499.34)     $2,487.58
                                                      ==========      =========


6.    Recently Issued Accounting Pronouncements

In December 2004, the FASB issued SFAS No. 123R, Share-Based Payment. SFAS 123R
requires all share-based payments to employees, including grants of employee
stock options, to be recognized in the financial statements based on their fair
values and is effective for the first interim or annual reporting period
beginning after June 30, 2005. Management has not determined the impact on the
Company's future financial position or results of operations.

B - WG ACQUISITION

The Company completed the WG Acquisition on December 17, 2004. The final
adjusted purchase price was $82.6 million, including the assumption and payment
of WG's long-term debt of $24.5 million, the settlement of all outstanding
derivative instruments of $14.4 million and the balance (excluding the escrow)
of $32.7 million was paid in cash. $11.0 million of the purchase price was
deposited in two separate escrow accounts to provide funds against which the
Company may make claims for any


                                      F-7


                                RAM ENERGY, INC.

    Notes to unaudited condensed consolidated financial statements, continued

subsequently determined breach by WG of representations and warranties in the
merger agreement and for potential losses that may arise in connection with
certain existing litigation against WG. (See Note E.) The acquisition was
financed with a credit facility provided by Wells Fargo Foothill, Inc.
(Foothill), the Company's existing senior secured lender. (See Note F.) RWG's
principal assets are producing oil properties located in north Texas, a gas
plant and a significant block of undeveloped deep rights in held-by-production
leases.

C - DERIVATIVE CONTRACTS

During 2005 and 2004, the Company entered into numerous derivative contracts.
The Company did not formally designate these transactions as hedges as required
by SFAS No. 133 in order to receive hedge accounting treatment. Accordingly, all
gains and losses on the derivative financial instruments have been recorded in
the statement of operations.

At September 30, 2005, the Company had purchased put options on 138,000 barrels
of oil through December 2005 with a weighted average floor price of $40.00 per
barrel, and had purchased call options on 46,000 barrels of oil through December
2005 with a weighted average ceiling price of $55.75 per barrel. The Company
also had collars on 958,500 barrels of oil through December 2007 with a weighted
average floor price of $39.53 and a weighted average ceiling price of $63.36.
For natural gas, the Company had collars on 2,917,000 MMbtu through March 2007.
The weighted average floor price was $6.31 per MMbtu and the weighted average
ceiling price was $9.27 per MMbtu. The Company also had purchased calls on
1,070,000 MMbtu for April 2006 through October 2006 at a weighted average floor
of $9.50 per MMbtu.

At December 31, 2004, the Company had purchased put options on 37,958 barrels of
oil through December 2005, with a floor price of $40.00. For natural gas, the
Company had purchased collars on 152,000 MMbtu through October 2005. The
weighted average floor price was $5.65 per MMbtu and the weighted average
ceiling price was $7.84 per MMbtu.

The Company measured the fair value of its derivatives at September 30, 2005,
and December 31, 2004, based on quoted market prices. Accordingly, a net
liability of $10,740,000 and a net asset of $1,627,000 were recorded in the
consolidated balance sheets at September 30, 2005, and December 31, 2004,
respectively. During August and September, 2005 the Company paid its
counterparty $6,400,000 in margin calls, which amount reduced the carrying value
of its derivative liability.

D - SUBSIDIARY GUARANTORS

The Company's Senior Notes are fully and unconditionally guaranteed, jointly and
severally, on a senior unsecured basis, by all of the Company's current and
future subsidiaries (the "Subsidiary Guarantors"). The following table sets
forth condensed consolidating financial information of the Subsidiary
Guarantors. There are currently no restrictions on the ability of the Subsidiary
Guarantors to transfer funds to the Company in the form of cash dividends, loans
or advances.


                                      F-8


                                RAM ENERGY, INC.

    Notes to unaudited condensed consolidated financial statements, continued

The following represents the condensed consolidating balance sheets for the
Company and its subsidiaries at September 30, 2005, and December 31, 2004 (in
thousands):



                                                                                             Total
                                                            Subsidiary    Consolidating   Consolidated
                                                Parent      Guarantors     Adjustments      Amounts
                                              ---------     ----------    -------------   ------------
September 30, 2005
                                                                               
Current assets                                $   4,082     $  24,992       $ (19,339)     $   9,735
Property and equipment, net                      14,576       114,544              --        129,120
Investment in subsidiary                         24,365            --         (24,365)            --
Other assets                                      2,145           125              --          2,270
                                              ---------     ---------       ---------      ---------
Total assets                                  $  45,168     $ 139,661       $ (43,704)     $ 141,125
                                              =========     =========       =========      =========

Current liabilities                           $  34,399     $   8,690       $ (19,339)     $  23,750
Long-term debt                                   28,360        80,024              --        108,384
Other non-current liabilities                     8,902         5,409              --         14,311
Deferred and other non-current income taxes          --        21,173              --         21,173
                                              ---------     ---------       ---------      ---------
Total liabilities                                71,661       115,296         (19,339)       167,618

Stockholders' equity (deficit)                  (26,493)       24,365         (24,365)       (26,493)
                                              ---------     ---------       ---------      ---------
Total liabilities and stockholders' equity
  (deficit)                                   $  45,168     $ 139,661       $ (43,704)     $ 141,125
                                              =========     =========       =========      =========


                                                                                             Total
                                                           Subsidiary     Consolidating   Consolidated
                                                Parent     Guarantors      Adjustments      Amounts
                                              ---------    ----------     -------------   ------------
December 31, 2004
                                                                               
Current assets                                $   1,203    $   8,002        $      --      $   9,205
Property and equipment, net                      10,563      117,895               --        128,458
Investment in subsidiary                         11,882           --          (11,882)            --
Other assets                                      2,661           --               --          2,661
                                              ---------    ---------        ---------      ---------
Total assets                                  $  26,309    $ 125,897        $ (11,882)     $ 140,324
                                              =========    =========        =========      =========

Current liabilities                           $   6,086    $   8,025        $      --      $  14,111
Long-term debt                                   34,489       78,964               --        113,453
Other non-current liabilities                     3,104        5,194               --          8,298
Deferred and other non-current income taxes       2,542       21,832               --         24,374
                                              ---------    ---------        ---------      ---------
Total liabilities                                46,221      114,015               --        160,236

Stockholders' equity (deficit)                  (19,912)      11,882          (11,882)       (19,912)
                                              ---------    ---------        ---------      ---------
Total liabilities and stockholders' equity
  (deficit)                                   $  26,309    $ 125,897        $ (11,882)     $ 140,324
                                              =========    =========        =========      =========



                                      F-9


                                RAM ENERGY, INC.

    Notes to unaudited condensed consolidated financial statements, continued

The following represents the condensed consolidating statements of operations
and statements of cash flows for the Company and its subsidiaries for the three
months and nine months ended September 30, 2005 and 2004:



                                                                                             Total
                                                           Subsidiary    Consolidating    Consolidated
                                                 Parent    Guarantors     Adjustments       Amounts
                                                --------   ----------    -------------    ------------
                                                                               
Three Months Ended September 30, 2005
Operating revenues                              $ (9,051)   $ 15,663       $     --        $  6,612
Operating expenses                                 3,417       7,254             --          10,671
                                                --------    --------       --------        --------
Operating income (loss)                          (12,468)      8,409             --          (4,059)
Other income                                      (1,391)         11         (1,746)         (3,126)
                                                --------    --------       --------        --------
Income (loss) before income taxes                (13,859)      8,420         (1,746)         (7,185)
Income taxes                                      (9,394)      6,674             --          (2,720)
                                                --------    --------       --------        --------
    Net income (loss)                           $ (4,465)   $  1,746       $ (1,746)       $ (4,465)
                                                ========    ========       ========        ========




                                                                                             Total
                                                           Subsidiary    Consolidating    Consolidated
                                                 Parent    Guarantors     Adjustments       Amounts
                                                --------   ----------    -------------    ------------
                                                                               
Three Months Ended September 30, 2004
Operating revenues                              $ 1,741      $ 1,567         $  --          $ 3,308
Operating expenses                                2,562          361            --            2,923
                                                -------      -------         -----          -------
Operating income                                   (821)       1,206            --              385
Other income                                       (270)          --          (748)          (1,018)
                                                -------      -------         -----          -------
Income (loss) before income taxes                (1,091)       1,206          (748)            (633)
Income taxes                                       (698)         458            --             (240)
                                                -------      -------         -----          -------
    Net income (loss)                           $  (393)     $   748         $(748)         $  (393)
                                                =======      =======         =====          =======



                                      F-10


                                RAM ENERGY, INC.

    Notes to unaudited condensed consolidated financial statements, continued



                                                                                                Total
                                                              Subsidiary    Consolidating    Consolidated
                                                    Parent    Guarantors     Adjustments        Amounts
                                                   --------   ----------    -------------    ------------
                                                                                   
Nine Months Ended September 30, 2005
Operating revenues                                 $(13,110)   $ 42,319        $     --        $ 29,209
Operating expenses                                    9,138      20,490              --          29,628
                                                   --------    --------        --------        --------
Operating income                                    (22,248)     21,829              --            (419)
Other income                                          2,400          26         (11,154)         (8,728)
                                                   --------    --------        --------        --------
Income (loss) before income taxes                   (19,848)     21,855         (11,154)         (9,147)
Income taxes                                        (14,167)     10,701              --          (3,466)
                                                   --------    --------        --------        --------
    Net income (loss)                              $ (5,681)   $ 11,154        $(11,154)       $ (5,681)
                                                   ========    ========        ========        ========

Cash flows provided by (used in)                   $    (36)   $ 11,529        $     --        $ 11,493
  operating activities
Cash flows used in                                   (2,638)     (7,303)             --          (9,941)
  investing activities
Cash flows provided by (used in)
  financing activities                                3,329      (4,303)             --            (974)
                                                   --------    --------        --------        --------
Increase (decrease) in cash and cash equivalents        655         (77)             --             578
Cash and cash equivalents at beginning of period      1,043         132              --           1,175
                                                   --------    --------        --------        --------
Cash and cash equivalents at end of period         $  1,698    $     55        $     --        $  1,753
                                                   ========    ========        ========        ========




                                                                                                Total
                                                              Subsidiary    Consolidating    Consolidated
                                                    Parent    Guarantors     Adjustments        Amounts
                                                   --------   ----------    -------------    ------------
                                                                                   
Nine Months Ended September 30, 2004
Operating revenues                                 $ 17,410    $  6,524        $    (80)       $ 23,854
Operating expenses                                    7,856       1,729             (80)          9,505
                                                   --------    --------        --------        --------
Operating income                                      9,554       4,795              --          14,349
Other income                                           (401)         30          (2,992)         (3,363)
                                                   --------    --------        --------        --------
Income (loss) before income taxes                     9,153       4,825          (2,992)         10,986
Income taxes                                          2,342       1,833              --           4,175
                                                   --------    --------        --------        --------
    Net income (loss)                              $  6,811    $  2,992        $ (2,992)       $  6,811
                                                   ========    ========        ========        ========

Cash flows provided by (used in)                   $ 24,922    $(24,288)       $     --        $    634
  operating activities
Cash flows provided by (used in)                     (3,560)     24,288              --          20,728
  investing activities
Cash flows used in financing activities             (22,539)         --              --         (22,539)
                                                   --------    --------        --------        --------
Decrease) in cash and cash equivalents               (1,177)         --              --          (1,177)
Cash and cash equivalents at beginning of period      2,118          --              --           2,118
                                                   --------    --------        --------        --------
Cash and cash equivalents at end of period         $    941    $     --        $     --        $    941
                                                   ========    ========        ========        ========


The Company has allocated a portion of its long-term debt and has not allocated
any portion of accrued interest payable, unamortized debt issue costs and
unamortized issue discount to its subsidiaries. In


                                      F-11


                                RAM ENERGY, INC.

    Notes to unaudited condensed consolidated financial statements, continued

addition, the Company has not allocated general and administrative expenses or
interest charges to its subsidiaries. Accordingly, the above condensed
consolidating information is not intended to present the Company's subsidiaries
on a stand-alone basis.

E - COMMITMENTS AND CONTINGENCIES

In November 2004, Ted Collins, Jr. filed a lawsuit against WG Energy Holdings,
Inc. and Michael G. Grella, the former President of that company. Mr. Collins
alleged that WG and Mr. Grella failed to timely apply a $1.5 million advance
toward enhancing the shallow depths in certain leases, and failed to deliver
assignments of certain interests in those leases, both as allegedly required by
the participation agreement between them. Mr. Collins further claimed that WG
had failed to account to him for revenues allegedly accruing to him under the
terms of the participation agreement. Mr. Collins sought an accounting and to
have the partial assignment and/or participation agreement reformed based on
allegations of mutual mistake, and further pled claims of fraud and negligent
misrepresentation. He did not specify the amount of damages claimed. As this
lawsuit existed at the time of the Company's acquisition of WG, a $5 million
escrow was established as a reserve for this lawsuit. (see Note B). A settlement
agreement was reached on September 14, 2005, whereby Ted Collins Jr. and
Defendants have settled and released all claims that have been asserted and
those that might be asserted in the said lawsuit. On October 19, 2005, RWG
received $250,000 from the escrow account as a result of this settlement.

In April 2002, a lawsuit was filed in the District Court for Woods County,
Oklahoma against the Company, certain of its subsidiaries and various other
individuals and unrelated companies, by lessors and royalty owners of certain
tracts of land, which were sold to Chesapeake in 2001. The petition claims that
additional royalties are due, because Carmen Field Limited Partnership (CFLP), a
wholly-owned subsidiary of the Company, resold oil and gas purchased at the
wellhead for an amount in excess of the price upon which royalty payments were
based and paid no royalties on natural gas liquids extracted from the gas at
plants downstream of the system. Other allegations include under-measurement of
oil and gas at the wellhead by CFLP, failure to pay royalties on take-or-pay
settlement proceeds and failure to properly report deductions for
post-production costs in accordance with Oklahoma's check stub law.

Company defendants have filed answers in the lawsuit denying all material
allegations set out in the petition. The Company believes that fair and proper
accounting was made to the royalty owners for production from the subject leases
and intends to vigorously defend the lawsuit. Management is unable to estimate a
range of potential loss, if any, related to this lawsuit, and accordingly no
amounts have been recorded in the consolidated financial statements. In the
event the court should find Company defendants liable for damages in the
lawsuit, a former joint venture partner is contractually obligated to pay a
portion of any damages assessed against the defendant lessees up to a maximum
contribution of approximately $2.8 million.

The Company is also involved in other legal proceedings and litigation in the
ordinary course of business. In the opinion of management, the outcome of such
matters will not have a material adverse effect on the Company's financial
position or results of operations.

The Company has established a severance agreement for the President and CEO of
the Company. This agreement provides for severance benefits to be paid upon
involuntary separation as a result of actions taken by the Company or its
successors. At December 31, 2004 and 2003, the severance benefits under this
agreement were approximately $1,750,000 and $1,825,000, respectively. A
provision for these benefits will not be made until an involuntary termination
is probable.


                                      F-12


                                RAM ENERGY, INC.

    Notes to unaudited condensed consolidated financial statements, continued

Pursuant to a Special Retainer Agreement effective July 1, 1998, as amended, the
Company is obligated to pay an outside counsel law firm approximately $348,000
in the event that the agreement is terminated by reason of expiration of term,
by counsel for good reason, by reason of change in control, or by the Company at
will. A provision for the payment will not be made until termination of the
agreement is probable.

F - LONG-TERM DEBT

Long-term debt consists of the following:

                                                    September   December
                                                    30, 2005    31, 2004
                                                    ---------   --------
                                                        (in thousands)

      11.5% Senior Notes due 2008, net of discount   $ 28,299   $ 28,268
      Revolving Credit Facility                        88,749     88,663
      Installment loan agreements                         253        413
                                                     --------   --------
                                                      117,301    117,344
      Less amount due within one year                   8,917      3,891
                                                     --------   --------
                                                     $108,384   $113,453
                                                     ========   ========

1.    Senior Notes

In February 1998, the Company completed the sale of $115 million of 11.5% Senior
Notes due 2008 in a public offering of which $28.2 million remained outstanding
at September 30, 2005, and December 31, 2004. The Senior Notes are senior
unsecured obligations of the Company and are redeemable at the option of the
Company in whole or in part, at any time on or after February 15, 2005, at
prices ranging from 111.5% to 103.8% of face amount to their scheduled maturity
in 2008.

At September 30, 2005, and December 31, 2004, the unamortized original issue
discount associated with the Notes totaled $97,000 and $128,000, respectively.

2.    Revolving Credit Facility

In December 2004, the Company entered into an amended and restated $90.0 million
senior secured credit facility provided by Foothill. The facility includes a
$30.0 million term loan and a $60.0 million revolving credit facility, reducing
by $2.5 million per quarter commencing September 30, 2005, and continuing until
the committed amount of the revolver is reduced to $50.0 million. Borrowings
under the revolving credit facility bear interest at Foothill's base rate plus
2% (8.75% and 7.25% at September 30, 2005, and December 31, 2004), or LIBOR plus
4% (8.02% at September 30, 2005), at the option of the Company, while advances
under the term loan bear interest at the base rate plus 5% (11.75% at September
30, 2005, and 9.25% at December 31, 2004), or LIBOR plus 7% (11.02% at September
30, 2005), also at the option of the Company. The entire facility will mature in
December 2008. The amount of credit available under the credit facility at
September 30, 2005, and December 31, 2004, was $1.3 million, at each respective
date.

The Company is required to pay a commitment fee equal to .375% per annum on the
amount by which the borrowing base exceeds the aggregate amount outstanding
under the Foothill credit facility. Amounts outstanding under the Foothill
credit facility are collateralized by substantially all current and future


                                      F-13


                                RAM ENERGY, INC.

    Notes to unaudited condensed consolidated financial statements, continued

assets of the Company and its subsidiaries. Along with the pledged collateral
mentioned above, Foothill also has first rights to the Company's cash accounts.

The credit facility contains customary covenants which, among other things,
require periodic financial and reserve reporting and limit the Company's
incurrence of indebtedness, liens, dividends, loans, mergers, transactions with
affiliates, investments and sales of assets, and require the Company to maintain
certain financial ratios, including limitation of capital expenditures and
EBITDA. The credit facility also requires the Company to maintain derivative
contracts for specified percentages of future production.

If the Company fails to satisfy or obtain a waiver for the covenants of the
credit facility, Foothill could consider the Company to be in default. Upon
default, Foothill may declare all obligations immediately due and payable, cease
advancing money or extending credit, terminate the agreement, and secure its
rights in the Company's collateral. The Foothill credit facility also contains a
subjective acceleration clause whereby Foothill may declare an event of default
if it determines a material adverse change has occurred. Management believes it
is unlikely that the subjective acceleration clause would be asserted in the
next twelve months and therefore has classified the credit facility as a
long-term obligation in accordance with its stated maturity.

On April 29, 2004, the Company amended its loan and security agreement with
Foothill to allow for the sale of a subsidiary (Note H) and to restate certain
future financial covenants.

On May 24, 2005, the Company amended its loan and security agreement with Wells
Fargo Foothill (Foothill), resulting in the addition of a third party, ABLECO,
and additional hedging requirements.

The loan and security agreement was also amended on October 11, 2005. The latest
amendment created a new "Special Revolving Commitment" of $10 million to fund
margin calls from the Company's counterparty to its derivative contracts and a
"Special Maturity Date" of June 30, 2006. The amendment also waived, until
execution of the amendment, the $2.5 million reduction of the Revolving
Commitment and reset EBITDA and capital expenditure limit covenants and a
timetable to set other financial covenants.

Borrowings under the special revolving credit facility bear interest at
Foothill's base rate plus 5% (11.75% at September 30, 2005), or LIBOR plus 4%
(11.05% at September 30, 2005), at the Company's option.

In addition to prior deposits, the Company paid $6,400,000 in margin calls
related to its derivative contracts during August and September, 2005. The
special revolving credit facility was funded in the amount of $6.9 million and
the revolving credit facility was reduced by that amount. Any refunds of margin
calls must be applied to the special revolving credit facility. On November 4,
2005 the counterparty refunded $4,600,000 of the margin deposits.

Simultaneous with the funding, a closing fee of $500,000 was paid. Under certain
conditions, an additional fee of $375,000 may be required to be paid as early as
March 31, 2006.

At September 30, 2005, the Company was in compliance with debt covenants.

G - CAPITAL STOCK

In August 2004, the Company repurchased and retired one-sixth of its outstanding
common shares and vested stock options for $5.0 million and $135,000,
respectively. The cash paid to repurchase the


                                      F-14


                                RAM ENERGY, INC.

    Notes to unaudited condensed consolidated financial statements, continued

common shares and stock options is equal to their respective estimated fair
values on the date of settlement and, therefore, is recorded as a reduction of
equity. No additional compensation expense was incurred as a result of the
repurchase of the stock options. Absent a market price for or comparable to the
untraded securities, management estimated the fair value of the common stock by
dividing the net asset value by the total number of shares outstanding. The fair
value of the stock options was calculated as the excess of the estimated value
of the common stock over the exercise price of the options. Management believes
the estimation method and assumptions utilized represent the best available
evidence of the value of the equity securities at the settlement date.

The Company declared cash dividends of $0 and $396.0396 per share or $0 and
$900,000 for the three and nine months ended September 30, 2005.

The Company declared cash dividends of $146.6814 and $146.6814 per share or
$400,000 and $800,000 for the three and nine months ended September 30, 2004.

H - SALE OF SUBSIDIARY

On April 23, 2004, the Company entered into a stock sale agreement with Range
Energy I, Inc. to sell all of the issued and outstanding shares of common
capital stock of RB Operating Company (RBOC), a wholly-owned subsidiary of the
Company. The transaction closed on April 29, 2004, for a purchase price of $22.5
million, subject to customary post-closing adjustments. The Company received
proceeds of $21.8 million, net of transaction costs of $363,000 and cash paid of
$814,000, from the sale, of which $17.9 million was used to pay the remaining
balance on the Foothill loan and security agreement.

With this sale, the Company sold approximately 27% of its proved oil and natural
gas reserves. As this significantly altered the relationship between the
Company's capitalized costs and proved reserves, the Company recognized a gain
on the sale of $12.1 million.


Although the Company sold a wholly-owned subsidiary, the subsidiary was formed
solely to effect this transaction and the assets included in the subsidiary
consisted solely of oil and gas properties located in New Mexico that were
carved out of another RAM entity. That RAM entity continues to hold and operate
significant other oil and gas properties, including oil and gas properties
located in New Mexico, which have similar quality hydrocarbons and similar
economic characteristics as those properties sold. Because the net assets of
RBOC were part of a larger cash-flow-generating product group and, in the
aggregate, did not represent a group that on their own would be a component of
the Company, the conditions in Statement of Financial Accounting Standard No.
144, "Accounting for the Impairment or Disposal of Long-Lived Assets" for
reporting the gain associated with the sale of RBOC in discontinued operations
were not met.


I - FINANCIAL CONDITION AND MANAGEMENT PLANS

The financial statements of the Company have been prepared on the basis of
accounting principles applicable to a going concern, which contemplates the
realization of assets and the satisfaction of liabilities in the normal course
of business. The financial statements do not include any adjustments relating to
the recoverability and classification of asset carrying amounts or the amount
and classification of liabilities that might result should the Company be unable
to continue as a going concern.

As shown in the consolidated financial statements, for the nine months ended
September 30, 2005, the Company incurred a net loss of approximately $5.7
million. Net cash provided by operating activities for the same period was $11.5
million.


                                      F-15


                                RAM ENERGY, INC.

    Notes to unaudited condensed consolidated financial statements, continued

Management believes that cash flows from operations, borrowings currently
available to the Company under the Company's revolving credit facility, the
remaining balance of unrestricted cash and will be sufficient to satisfy its
currently expected capital expenditures, working capital and debt service
obligations for the foreseeable future. The actual amount and timing of future
capital requirements may differ materially from estimates as a result of, among
other things, changes in product pricing and regulatory, technological and
competitive developments. Sources of additional financing may include commercial
bank borrowings, vendor financing and the sale of oil and natural gas properties
or equity or debt securities. Management cannot assure that any such financing
will be available on acceptable terms, if at all.

J - RELATED PARTY TRANSACTIONS

The Company paid rent expense of approximately $28,000 and $23,000 relating to a
condominium for one of the shareholders of the Company for the nine months ended
September 30, 2005 and 2004, respectively.

For the nine months ended September 30, 2005 and 2004, approximately $374,000
and $388,000, respectively, of expenses for the shareholders of the Company are
included in general and administrative expenses in the consolidated statements
of operations, some of which may be personal in nature.

In June 2005, the Company sold overriding royalty interests in certain
properties located in Jack and Wise Counties, Texas for $2.3 million to
Bridgeport Royalties, LLC. Bridgeport Royalties, LLC is a related party of the
Company, owned and operated by the owners and several officers and employees of
the Company, in addition to outside counsel. No gain on the sale was recognized
and the proceeds were applied to reduce the Foothill Revolver facility. As of
September 30, 2005, and December 31, 2004, the Company had accrued revenues
payable of $30,000 and $0 to Bridgeport Royalties, LLC.

K - SUBSEQUENT EVENTS

In October 2005, the Company entered into a definitive merger agreement with
Tremisis Energy Acquisition Corporation pursuant to which the Company will
become a wholly owned subsidiary of Tremisis.


                                      F-16


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors
RAM Energy, Inc.

We have audited the accompanying consolidated balance sheets of RAM Energy, Inc.
(a Delaware corporation) and subsidiaries (the "Company") as of December 31,
2004 and 2003, and the related consolidated statements of operations,
stockholders' deficit, and cash flows for each of the three years in the period
ended December 31, 2004. These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audits to obtain reasonable assurance about whether the
consolidated financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the consolidated financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis of our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of RAM
Energy, Inc. and subsidiaries as of December 31, 2004 and 2003, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 2004, in conformity with accounting
principles generally accepted in the United States of America.

As discussed in Note A, effective January 1, 2003, the Company adopted the
provisions of Statement of Financial Accounting Standards No. 143, Accounting
for Asset Retirement Obligations.

UHY Mann Frankfort Stein & Lipp CPAs, LLP

Houston, Texas
November 22, 2005


                                      F-17


                                RAM Energy, Inc.
                           Consolidated balance sheets

               (In thousands, except share and per share amounts)
                           December 31, 2004 and 2003

                                                            2004         2003
                                                         ---------    ---------
ASSETS
CURRENT ASSETS:
  Cash and cash equivalents                              $   1,175    $   2,118
  Short-term investments                                        --        1,681
  Accounts receivable:
    Oil and natural gas sales, net of allowance
      of $0 ($0 in 2003)                                     5,039        1,926
    Joint interest operations, net of allowance
      of $687 ($433 in 2003)                                   630          616
    Other, net of allowance of $37 ($0 on 2003)                 28           36
  Prepaid expenses and other current assets                    706          134
  Derivative assets                                          1,627          125
                                                         ---------    ---------
Total current assets                                         9,205        6,636
PROPERTIES AND EQUIPMENT, AT COST (Note P):
  Oil and natural gas properties and equipment,
    using full cost accounting                             146,598       60,760
  Other property and equipment                               5,779        4,642
                                                         ---------    ---------
                                                           152,377       65,402
  Less accumulated depreciation, depletion,
    and amortization                                        23,919       27,809
                                                         ---------    ---------
Net properties and equipment                               128,458       37,593
OTHER ASSETS:
  Deferred loan costs, net of accumulated
    amortization of $4,110
    ($4,303 in 2003 (Note D)                                 1,845        1,078
  Other                                                        816          601
                                                         ---------    ---------
Total assets                                             $ 140,324    $  45,908
                                                         =========    =========
LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES:
  Accounts payable:
    Trade                                                $   5,273    $   1,244
    Oil and natural gas proceeds due others                  2,528        2,056
  Accrued liabilities:
    Compensation                                               583          422
    Interest                                                 1,547        1,316
    Income taxes                                               289        2,475
    Other                                                       --          421
Long-term debt due within one year (Note D)                  3,891           61
                                                         ---------    ---------
Total current liabilities                                   14,111        7,995

GAS BALANCING LIABILITY                                         --          168
OIL AND NATURAL GAS PROCEEDS DUE OTHERS                      1,642        1,564
LONG-TERM DEBT (Note D)                                    113,453       45,996
DEFERRED AND OTHER NON-CURRENT INCOME TAXES                 24,374        7,886
ASSET RETIREMENT OBLIGATION                                  6,656        1,952
COMMITMENTS AND CONTINGENCIES (Note K)                          --           --

STOCKHOLDERS' DEFICIT:
  Common stock, $10.00 par value; authorized -
    5,000 shares; issued and  outstanding -
    2,273 shares and 2,727 shares at December 31,
    2004 and 2003 respectively                                  23           27
  Additional paid-in capital                                    73           88
  Accumulated deficit                                      (20,008)     (19,768)
                                                         ---------    ---------
Total stockholders' deficit                                (19,912)     (19,653)
                                                         ---------    ---------
Total liabilities and stockholders' deficit              $ 140,324    $  45,908
                                                         =========    =========

      The accompanying notes are an integral part of these consolidated
financial statements.


                                      F-18


                                RAM Energy, Inc.
                      Consolidated statements of operations

               (In thousands, except share and per share amounts)
                  Years Ended December 31, 2004, 2003 and 2002




                                                                                        2004           2003           2002
                                                                                      ---------      ---------     ----------
REVENUES AND OTHER OPERATING INCOME:
                                                                                                           
  Oil and natural gas sales                                                           $  17,975      $  20,053     $   10,166
  Gain on sale of subsidiary                                                             12,139             --             --
  Other                                                                                     338            170            163
  Realized and unrealized losses from derivatives                                          (793)          (203)          (146)
                                                                                      ---------      ---------     ----------
        Total revenues and other operating income                                        29,659         20,020         10,183

OPERATING EXPENSES:
  Oil and natural gas production taxes                                                    1,263          1,408          1,044
  Oil and natural gas production expenses                                                 3,600          3,527          3,023
  Depreciation, depletion and amortization                                                3,273          4,098          2,947
  Accretion expense                                                                          78             48             --
  General and administrative, overhead and other expenses, net of
      operator's overhead fees                                                            6,601          6,331          5,858
                                                                                      ---------      ---------     ----------
        Total operating expenses                                                         14,815         15,412         12,872
                                                                                      ---------      ---------     ----------
        Operating income (loss)                                                          14,844          4,608         (2,689)

OTHER INCOME (EXPENSE):
  Gain on early extinguishment of debt                                                       --             --         32,883
  Interest expense                                                                       (5,070)        (4,912)        (9,240)
  Interest income                                                                            35             41            277
                                                                                      ---------      ---------     ----------
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                                     9,809           (263)        21,231

INCOME TAX PROVISION                                                                      3,733            228          7,975
                                                                                      ---------      ---------     ----------

INCOME (LOSS) FROM CONTINUING OPERATIONS                                                  6,076           (491)        13,256

DISCONTINUED OPERATIONS:
  Loss from discontinued operations                                                          --         (1,723)       (18,016)
  Income tax benefit                                                                         --           (655)        (6,846)
                                                                                      ---------      ---------     ----------
LOSS FROM DISCONTINUED OPERATIONS                                                            --         (1,068)       (11,170)

INCOME (LOSS) BEFORE CUMULATIVE EFFECT OF CHANGE
  IN ACCOUNTING PRINCIPLE                                                                 6,076         (1,559)         2,086

CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE
  (Net of tax benefit of $0, $275, and $0 in 2004, 2003, and 2002, respectively)             --           (448)            --
                                                                                      ---------      ---------     ----------

Net income (loss)                                                                     $   6,076      $  (2,007)    $    2,086
                                                                                      =========      =========     ==========

BASIC EARNINGS (LOSS) PER SHARE:
  Income (loss) from continuing operations                                            $2,383.67      $ (180.05)    $ 4,861.01
  Loss from discontinued operations                                                          --        (391.64)     (4,096.08)
  Cumulative effect of change in accounting principle                                        --        (164.28)            --
                                                                                      ---------      ---------     ----------
               Net income (loss)                                                      $2,383.67      $ (735.97)    $   764.93
                                                                                      =========      =========     ==========
BASIC WEIGHTED AVERAGE SHARES OUTSTANDING                                                 2,549          2,727          2,727
                                                                                      =========      =========     ==========

DILUTED EARNINGS (LOSS) PER SHARE:

  Income (loss) from continuing operations                                            $2,299.77      $(180.05)     $ 4,861.01
  Loss from discontinued operations                                                          --        (391.64)     (4,096.08)
  Cumulative effect of change in accounting principle                                        --        (164.28)            --
                                                                                      ---------      ---------     ----------
               Net income (loss)                                                      $2,299.77      $(735.97)     $   764.93
                                                                                      =========      =========     ==========

DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING                                               2,642          2,727          2,727
                                                                                      =========      =========     ==========



      The accompanying notes are an integral part of these consolidated
financial statements.


                                      F-19


                                RAM Energy, Inc.

                Consolidated statements of stockholders' deficit
                      (In thousands, except share amounts)

                  Years Ended December 31, 2004, 2003 and 2002



                                             Common Stock      Additional                   Total
                                        --------------------     Paid-In   Accumulated   Stockholders'
                                         Shares      Amount      Capital     Deficit       Deficit
                                        --------    --------   ----------  -----------   -------------
                                                                            
BALANCE, January 1, 2002                   2,727    $     27    $     16    $(19,043)      $(19,000)

  Net income                                  --          --           0       2,086          2,086

  Expense related to stock options                        --          72          --             72
                                        --------    --------    --------    --------       --------

BALANCE, December 31, 2002                 2,727          27          88     (16,957)       (16,842)

  Net loss                                    --          --           0      (2,007)        (2,007)

  Dividends declared                                      --          --        (804)          (804)
                                        --------    --------    --------    --------       --------

BALANCE, December 31, 2003                 2,727          27          88     (19,768)       (19,653)

  Net income                                              --          --       6,076          6,076

  Dividends declared                                      --          --      (1,200)        (1,200)

  Purchase and cancellation of common
     shares and outstanding options         (454)         (4)        (15)     (5,116)        (5,135)
                                        --------    --------    --------    --------       --------

BALANCE, December 31, 2004                 2,273    $     23    $     73    $(20,008)      $(19,912)
                                        ========    ========    ========    ========       ========


      The accompanying notes are an integral part of these consolidated
financial statements.


                                      F-20


                                RAM Energy, Inc.

                      Consolidated statements of cash flows
                                 (In thousands)

                  Years Ended December 31, 2004, 2003 and 2002




                                                                         2004        2003        2002
                                                                       --------    --------    --------
OPERATING ACTIVITIES:
                                                                                      
Net income (loss)                                                      $  6,076    $ (2,007)   $  2,086
Adjustments to reconcile net income (loss) to net cash provided
  by (used in) operating activities -
    Depreciation, depletion and amortization                              3,273       4,098       2,947
    Amortization of Deferred loan costs and Senior Notes discount           492         445         611
    Accretion expense                                                        78          48          --
    Gain on sale of subsidiary                                          (12,139)         --          --
    Loss from discontinued operations, net of tax                            --       1,068      11,170
    Cumulative effect of change in accounting principle, net of tax          --         448          --
    Provision for doubtful accoounts                                        385          17         450
    Unrealized gain on derivatives                                       (1,524)        (41)        (62)
    Expense related to stock options                                         --          --          72
    Loss (gain) on sale of other property and equipment                      (1)         13           8
    Gain on early extinguishment of debt                                     --          --     (32,883)
    Deferred income taxes                                                (3,159)     (3,962)      7,975
    Changes in operating assets and liabilities, net of acquisitions
      Accounts receivable                                                   (18)         77        (361)
      Prepaid expenses and other assets                                     342          95         181
      Accounts payable                                                      (67)       (664)     (4,290)
      Accrued liabilities                                                 1,556       1,792        (888)
      Income taxes payable                                                6,892       4,190          --
      Gas balancing liability                                              (393)        109        (173)
                                                                       --------    --------    --------
        Total adjustments                                                (4,283)      7,781     (15,243)
                                                                       --------    --------    --------
           Net cash provided by (used in) operating activities            1,793       5,774     (13,157)
INVESTING ACTIVITIES:
Proceeds released from escrow                                                --          --       6,375
Payments for oil and natural gas properties and equipment                (5,900)     (4,282)     (6,700)
Proceeds from sales of oil and natural gas properties                       320         187         446
  and equipment
Payments for other property and equipment                                  (205)       (343)       (266)
Proceeds from sales of other property and equipment                          38          15          39
RWG acquisition, net of cash acquired                                   (82,577)         --          --
Proceeds from the sale of subsidiary                                     21,791          --          --
Proceeds from sale of pipeline system                                        --      12,026          --
Payment for and proceeds from sale of other assets                           --          --          60
Proceeds from (payments for) short-term investments                       1,681        (181)     (1,685)
                                                                       --------    --------    --------
           Net cash  (used in) provided by investing activities         (64,852)      7,422      (1,731)

FINANCING ACTIVITIES:
Payments on long-term debt                                              (18,234)    (11,929)       (238)
Proceeds from borrowings on long-term debt                               88,585          --      27,459
Payments for purchase of Senior Notes                                        --          --     (30,000)
Payments for deferred loan costs                                         (1,500)         --        (952)
Stock repurchased and retired                                            (5,135)         --          --
Dividends paid                                                           (1,600)       (404)         --
                                                                       --------    --------    --------
           Net cash provided by (used in) financing activities           62,116     (12,333)     (3,731)

 INCREASE (DECREASE) IN CASH AND                                           (943)        863     (18,619)
  AND CASH EQUIVALENTS
CASH AND CASH EQUIVALENTS, beginning of year                              2,118       1,255      19,874
                                                                       --------    --------    --------
CASH AND CASH EQUIVALENTS, end of year                                 $  1,175    $  2,118    $  1,255
                                                                       ========    ========    ========

SUPPLEMENTAL CASH FLOW INFORMATION:
    Cash paid for income taxes                                         $    300    $     --    $     --
                                                                       ========    ========    ========
    Cash paid for interest                                             $  4,285    $  3,292    $ 10,199
                                                                       ========    ========    ========

DISCLOSURE OF NONCASH INVESTING AND
  FINANCING ACTIVITIES:
    Accrued interest added to principal balance of credit facility     $    554    $  1,699    $     --
                                                                       ========    ========    ========



      The accompanying notes are an integral part of these consolidated
financial statements.


                                      F-21


                                RAM ENERGY, INC.

                   Notes to consolidated financial statements

                           DECEMBER 31, 2004 AND 2003

A -   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, ORGANIZATION AND BASIS OF
      PRESENTATION

      1.    Nature of Operations and Organization

      RAM Energy,  Inc. (the  "Company")  operates  exclusively  in the upstream
      segment of the oil and  natural gas  industry  with  activities  including
      drilling,  completion  and operation of onshore oil and natural gas wells.
      The  Company  conducts  the  majority of its  operations  in the states of
      Texas,  Louisiana,  Oklahoma and New Mexico.  On December  17,  2004,  the
      Company  completed its acquisition of WG Energy  Holdings,  Inc. ("WG"), a
      Delaware  corporation,  in which a wholly owned  subsidiary of the Company
      created  specifically  for such purpose merged with and into WG and WG was
      the surviving  corporation  in the merger (the "WG  Acquisition").  At the
      time of the merger,  the name of WG was changed to RWG  Energy,  Inc.,  or
      RWG.  RWG,  with  its   subsidiaries,   are  now  first  and  second  tier
      subsidiaries  of the Company.  On August 1, 2003, the Company sold its oil
      and natural gas pipeline system and saltwater  disposal operation in north
      central  Oklahoma (the pipeline  system).  The pipeline system  purchased,
      transported  and marketed oil and natural gas  production  and disposed of
      saltwater from  properties  owned by the Company and other oil and natural
      gas companies (see Note J).

      2.    Principles of Consolidation

      The consolidated  financial statements include the accounts of the Company
      and its wholly owned subsidiaries.  All significant  intercompany balances
      and transactions have been eliminated.

      3.    Properties and Equipment

      The Company follows the full cost method of accounting for oil and natural
      gas operations.  Under this method, all productive and nonproductive costs
      incurred in connection with the  acquisition,  exploration and development
      of oil and natural gas  reserves are  capitalized.  No gains or losses are
      recognized  upon the  sale or other  disposition  of oil and  natural  gas
      properties  except in  transactions  that  would  significantly  alter the
      amortization base of the capitalized costs.


      Under the full cost method, the net book value of oil and natural gas
      properties, less related deferred income taxes, may not exceed the
      estimated after-tax future net revenues from proved oil and natural gas
      properties, discounted at 10% per year (the ceiling limitation). In
      arriving at estimated future net revenues, estimated lease operating
      expenses, development costs and certain production-related and ad valorem
      taxes are deducted. In calculating future net revenues, prices and costs
      in effect at the time of the calculation are held constant indefinitely,
      except for changes that are fixed and determinable by existing contracts.
      The net book value is compared to the ceiling limitation on a quarterly
      and yearly basis. The excess, if any, of the net book value above the
      ceiling limitation is charged to expense in the period in which it occurs
      and is not subsequently reinstated. Reserve estimates used in determining
      estimated future net revenues have been prepared by an independent
      petroleum engineer.



                                      F-22


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      The Company has  capitalized  internal  costs of  approximately  $596,000,
      $434,000  and $600,000  for the years ended  December  31, 2004,  2003 and
      2002,  respectively.  Such capitalized  costs include salaries and related
      benefits of individuals  directly  involved in the Company's  acquisition,
      exploration  and development  activities  based on the percentage of their
      time devoted to such activities.

      In  accordance  with the  impairment  provisions of Statement of Financial
      Accounting  Standards  (SFAS) No. 144,  Accounting  for the  Impairment or
      Disposal of Long-Lived  Assets, the Company assesses the recoverability of
      the carrying  value of its non-oil and gas  long-lived  assets when events
      occur that indicate an impairment in value may exist.  An impairment  loss
      is indicated if the sum of the expected future cash flows is less than the
      carrying  amount of the assets.  If this  occurs,  an  impairment  loss is
      recognized  for the  amount by which  the  carrying  amount of the  assets
      exceeds the estimated  fair value of the asset.  At December 31, 2002, the
      net book value of the pipeline  system  exceeded the expected  future cash
      flows  from the  pipeline.  Accordingly,  an  impairment  charge  of $12.7
      million  ($7.9  million  after  tax)  was  recorded  in the  statement  of
      operations for the year ended December 31, 2002, for the excess of the net
      book value over the fair value.  No  impairments  were recorded in 2004 or
      2003.

      Other  property  and  equipment  consists  principally  of  furniture  and
      equipment and  leasehold  improvements.  Other  property and equipment and
      related  accumulated  amortization  and  depreciation  are  relieved  upon
      retirement  or sale  and the  gain or  loss  is  included  in  operations.
      Renewals  and  replacements  that extend the useful  life of property  and
      equipment are treated as capital  additions.  Accumulated  depreciation of
      other   property  and   equipment  at  December  31,  2004  and  2003,  is
      approximately $3,845,000 and $3,803,000, respectively.

      4.    Depreciation and Amortization

      All  capitalized  costs of oil and natural gas  properties  and equipment,
      including  the  estimated  future costs to develop  proved  reserves,  are
      amortized using the unit-of-production method using total proved reserves.
      Depreciation of other equipment is computed based on the estimated  useful
      lives of the assets, which range from three to ten years.  Amortization of
      leasehold  improvements is computed based on the straight-line method over
      the term of the associated lease.

      5.    Natural Gas Sales and Gas Imbalances

      Natural gas  imbalances  are generated on properties for which two or more
      owners have the right to take production  "in-kind" and, in doing so, take
      more or less than their respective entitled percentage.


      The Company follows the entitlement method of accounting for natural gas
      sales, recognizing as revenues only its net interest share of all
      production sold. Any amount attributable the sale of production in excess
      of or less than the Company's net interest is recorded as a gas balancing
      asset or liability. At December 31, 2004, the Company's net underproduced
      position was approximately 153,000 Mcf with an associated asset of
      approximately $230,000, which is recorded in other assets in the
      consolidated balance sheet. At December 31, 2003, the Company's net
      overproduced position was approximately 108,000 Mcf with an associated
      liability of approximately $168,000.



                                      F-23


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      6.    Cash Equivalents

      All highly liquid unrestricted investments with a maturity of three months
      or less when purchased are considered to be cash equivalents.

      7.    Short-Term Investments

      The Company  purchased a $1.5 million  certificate  of deposit (CD) with a
      bank that served as  collateral  for a  three-year  $1.5  million  standby
      letter of credit issued to Carmen  Acquisition  Corp.  in 2001.  The CD is
      included  in  current  assets  in the  consolidated  balance  sheet  as of
      December  31, 2003.  The letter of credit was  released  during the fourth
      quarter of 2003 due to the sale of the Company's pipeline during 2003 (see
      Note J). The CD matured in the first quarter of 2004.

      8.    Credit and Market Risk

      The  Company   sells  oil  and  natural  gas  to  various   customers  and
      participates with other parties in the drilling,  completion and operation
      of oil and natural gas wells. Joint interest and oil and natural gas sales
      receivables related to these operations are generally unsecured.  In 2004,
      approximately  52% of total  revenues were to four  customers (68% to four
      customers in 2003 and 63% to four  customers in 2002),  with sales to each
      comprising  23%,  11%,  10% and 8% (27%,  20%, 12% and 9% in 2003 and 35%,
      16%, 6% and 6% in 2002) of total revenues.

      At December  31, 2004 and 2003,  the Company had cash  deposits in certain
      banks which exceeded the maximum insured by the Federal Deposit  Insurance
      Corporation. The Company monitors the financial condition of the banks and
      has experienced no losses on these accounts.

      9.    Deferred Loan Costs

      Deferred loan costs are stated at cost net of amortization  computed using
      the  straight-line  method  over the term of the related  loan  agreement,
      which approximates the interest method.

      The  estimated  aggregate  amortization  expense  for the next five fiscal
      years is as follows:

              2005                                          $619,000
              2006                                           619,000
              2007                                           600,000
              2008                                             7,000
              2009                                                --

      10.   General and Administrative Expense

      The Company  receives  fees for the  operation  of  jointly-owned  oil and
      natural gas  properties and records such  reimbursements  as reductions of
      general  and  administrative  expense.  Such  fees  totaled  approximately
      $212,000,  $406,000 and  $517,000  for the years ended  December 31, 2004,
      2003 and 2002, respectively.


                                      F-24


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      11.   Use of Estimates

      The  preparation  of financial  statements in conformity  with  accounting
      principles  generally  accepted in the United  States of America  requires
      management  to make  estimates  and  assumptions  that affect the reported
      amounts of assets and liabilities and disclosure of contingent  assets and
      liabilities  at the  date of the  financial  statements  and the  reported
      amounts of revenues  and  expenses  during the  reporting  period.  Actual
      results could differ from those estimates. Estimates and assumptions that,
      in the opinion of  management of the Company are  significant  include oil
      and natural  gas  reserves,  amortization  relating to oil and natural gas
      properties, asset retirement obligations, and income taxes.

      12.   Fair Value of Financial Instruments

      Cash and cash equivalents,  trade receivables and payables and installment
      notes:  The carrying  amounts  reported in the balance sheets  approximate
      fair value due to the short-term maturity of these instruments.

      Long-term  debt:  The  carrying  amount  reported  in the  balance  sheets
      approximates  fair value because this debt  instrument  carries a variable
      interest rate based on market interest rates.

      Senior Notes:  The carrying  amount reported in the balance sheets exceeds
      fair value at December 31, 2004 and December  31, 2003,  by  approximately
      $1.4  million  and $7.1  million,  respectively,  based upon  management's
      estimates.  Management  bases its  estimate on  information  from the bond
      underwriters on current bids for the Company's senior notes.

      Derivative  contracts:  The carrying amount reported in the balance sheets
      is the fair value of the contracts based upon commodity futures prices for
      similar contracts.

      13.   Reclassifications

      Certain reclassifications of previously reported amounts for 2003 and 2002
      have   been   made  to   conform   with  the  2004   presentation.   These
      reclassifications had no effect on net income (loss).

      14.   Derivatives

      The  Company  applies  the  provisions  of SFAS No.  133,  Accounting  for
      Derivative  Instruments and Hedging Activities,  as amended.  SFAS No. 133
      requires  companies  to recognize  all  derivative  instruments  as either
      assets or  liabilities  in the  statement  of  financial  position at fair
      value.

      The Company  entered  into  numerous  derivative  contracts  to reduce the
      impact of oil and  natural gas price  fluctuations  and as required by the
      terms of its credit  facility  (see Note L). The Company did not designate
      these  transactions  as hedges  as  required  by SFAS No.  133 in order to
      receive hedge accounting treatment.  Accordingly,  all gains and losses on
      the derivative  instruments  during 2004, 2003 and 2002 have been recorded
      in the statement of operations.


                                      F-25


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      15.   Earnings per Common Share

      Basic  earnings  per  share is  computed  by  dividing  net  income by the
      weighted  average  number of common  shares  outstanding  for the  period.
      Diluted  earnings per share  reflects the  potential  dilution  that could
      occur if dilutive  stock  options  were  exercised,  calculated  using the
      treasury stock method. A reconciliation  of net income (loss) and weighted
      average  shares used in computing  basic and diluted net income (loss) per
      share is as follows for the years ended December 31 (in thousands,  except
      share and per share amounts):

                                               2004      2003        2002
                                            ---------  --------    -------
BASIC INCOME (LOSS) PER SHARE:
  Net income (loss)                         $   6,076  $ (2,007)   $ 2,086
                                            =========  ========    =======
  Weighted average shares                       2,549     2,727      2,727
                                            =========  ========    =======
  Basic net income (loss) per share         $2,383.67  $(735.97)   $764.93
                                            =========  ========    =======

DILUTED INCOME (LOSS) PER SHARE:
  Net income (loss)                         $   6,076  $ (2,007)   $ 2,086
                                            =========  ========    =======
  Weighted average shares - basic               2,549     2,727      2,727
  Dilutive effect of stock options                 93        --         --
                                            ---------  --------    -------
  Weighted average shares assuming
    dilutive effect of stock options            2,642     2,727      2,727
                                            =========  ========    =======
  Diluted net income (loss) per share       $2,299.77  $(735.97)   $764.93
                                            =========  ========    =======

      During 2003, the Company executed a 1,000-to-1  reverse stock split. Prior
      period amounts have been restated to reflect the reverse stock split.

      16.   Asset Retirement Obligations

      In June 2001, the Financial  Accounting Standards Board (FASB) issued SFAS
      No.  143,  Accounting  for  Asset  Retirement  Obligations.  SFAS No.  143
      addresses  financial  accounting and reporting for obligations  associated
      with the retirement of tangible long-lived assets and the associated asset
      retirement  costs and amends FASB Statement No. 19,  Financial  Accounting
      and  Reporting by Oil and Gas Producing  Companies.  SFAS No. 143 requires
      that the fair value of a liability for an asset  retirement  obligation be
      recognized in the period in which it is incurred if a reasonable  estimate
      of fair value can be made, and that the associated  asset retirement costs
      be capitalized as part of the carrying amount of the long-lived asset. The
      Company  adopted this  standard as of January 1, 2003.  The effect of this
      standard on the Company's results of operations and financial  position at
      adoption  included an increase in long-term  liabilities  for plugging and
      abandonment  costs of oil and natural gas  properties of  $1,304,000,  net
      increase in oil and natural gas properties and equipment of $530,000,  and
      a  non-cash  loss as a  result  of the  cumulative  effect  of  change  in
      accounting  principle,  net of tax,  of $448,000  (using a 6.25%  discount
      factor).  The Company recorded accretion expense of approximately  $78,000
      and $48,000 in 2004 and 2003, respectively.


                                      F-26


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      Had the  provisions of SFAS No. 143 been adopted in 2002, the liability as
      a result of the adoption for asset retirement  obligations would have been
      approximately  $1,253,000  at January 1, 2002 and the Company's net income
      and  earnings  per share for the year ended  December  31, 2002 would have
      been as follows (in thousands, except per share amounts):

                                                         As Reported  Pro Forma
                                                         -----------  ---------

 Net income                                                $ 2,086     $ 2,000
 Income per share (basic and diluted)                      $764.93     $733.41

      The  Company  recorded  the  following   activity  related  to  the  asset
      retirement  liability  for the years ended  December 31, 2004 and 2003 (in
      thousands):

                                                              2004        2003
                                                             -------    -------
Liability for asset retirement obligations,
  beginning of year                                          $ 1,952    $   600

                                                                  --      1,304

  Liability recognized upon adoption of SFAS No. 143
  Obligations for wells sold with RB Operating Company          (238)        --
  Accretion expense                                               78         48
  New obligations for wells drilled                              275         --
  Obligations for wells purchased in WG Acquisition            4,660         --
  Obligations for wells sold                                     (71)        --
                                                             -------    -------
  Liability for asset retirement obligations, end of year    $ 6,656    $ 1,952
                                                             =======    =======

      17.   Recently Issued Accounting Pronouncements

      In December  2004,  the FASB issued SFAS No. 123R,  Share-Based  Payments.
      SFAS 123R requires all share-based payments to employees, including grants
      of employee  stock options,  to be recognized in the financial  statements
      based on their fair values and is effective for the first annual reporting
      period  beginning  after June 30, 2005.  Management has not determined the
      impact of SFAS 123R on the Company's future financial  position or results
      of operations.

      18.   Income Taxes

      The Company  accounts for income taxes and the related  accounts under the
      liability method. Deferred tax liabilities and assets are determined based
      on the difference between the financial  statement and tax bases of assets
      and  liabilities  using enacted rates  expected to be in effect during the
      year in which the basis differences reverse.

B - ACQUISITION

      The Company completed the WG Acquisition on December 17, 2004.


      The final adjusted purchase price was $82.6 million, including the
      assumption and payment of WG's long-term debt of $24.5 million, the
      settlement of all outstanding derivative instruments of $14.4 million and
      the balance (excluding the escrow) of $32.7 million was paid in cash.
      $11.0 million of the purchase price was deposited in two separate escrow
      accounts to provide funds against which the Company may make claims for
      any subsequently determined breach by WG of representations and warranties
      in the merger agreement and for potential losses that may arise in
      connection with certain existing litigation against WG (see Note K). The
      litigation escrow fund was released in October, 2005. Claims against the
      general escrow fund must be asserted on or before December 17, 2005. The
      acquisition was financed with a credit facility provided by Wells Fargo
      Foothill, Inc. (Foothill) (see Note D).



                                      F-27


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      RWG's  principal  assets are  producing  oil  properties  located in north
      Texas, a gas plant and a significant  block of undeveloped  deep rights in
      held-by-production leases.

      The WG  acquisition  was  accounted  for  using  the  purchase  method  of
      accounting in accordance with SFAS No. 141, Business Combinations, and the
      purchase price has been allocated based on the estimated fair value of the
      individual  assets  acquired  and  liabilities  assumed  at  the  date  of
      acquisition.

      The assets acquired and purchase price allocation of the WG acquisition is
      as follows (in thousands):

         Current assets                                       $  5,437
         Oil and natural gas properties                         97,243
         Current liabilities                                    (4,233)
         Debt                                                     (340)
         Asset retirement obligations                           (4,661)
         Deferred taxes                                        (10,869)
                                                              --------
                                                              $ 82,577
                                                              ========

      The results of operations  for the  acquisition  have been included in the
      consolidated  statement of operations  from the date of  acquisition.  The
      following   unaudited  pro  forma  information  is  presented  as  if  the
      acquisition  had occurred at the  beginning of the periods  presented  (in
      thousands, except per share amounts):


                                                        Year ended December 31,
                                                           2004          2003
                                                        ----------   ----------
         Revenues and other operating income            $   49,792   $   40,526
         Loss before cumulative effect of
           change in accounting principle                   (5,040)      (4,909)
                                                        ----------   ----------
         Net loss                                       $   (5,040)  $   (5,357)
                                                        ==========   ==========
         Basic and diluted loss per share               $(1,977.25)  $(1,964.43)
                                                        ==========   ==========


C - SALE OF SUBSIDIARY


      On April 23, 2004, the Company entered into a stock sale agreement with
      Range Energy I, Inc. to sell all of the issued and outstanding shares of
      common capital stock of RB Operating Company (RBOC), a wholly-owned
      subsidiary of the Company. The transaction closed on April 29, 2004, for a
      purchase price of $22.5 million, subject to customary post-closing
      adjustments. The Company received proceeds of $21.8 million, net of
      transaction costs of $363,000 and cash paid of $814,000, from the sale, of
      which $17.9 million was used to pay the remaining balance on the Foothill
      loan and security agreement.

      With this sale, the Company sold approximately 27% of its proved oil and
      natural gas reserves. As this significantly altered the relationship
      between the Company's capitalized costs and proved reserves, the Company
      recognized a gain on the sale of $12.1 million.

      Although the Company sold a wholly-owned subsidiary, the subsidiary was
      formed solely to effect this transaction and the assets included in the
      subsidiary consisted solely of oil and gas properties located in New
      Mexico that were carved out of another RAM entity. That RAM entity
      continues to hold and operate significant other oil and gas properties,
      including oil and gas properties located in New Mexico, which have similar
      quality hydrocarbons and similar economic characteristics as those
      properties sold. Because the net assets of RBOC were part of a larger
      cash-flow-generating product group and, in the aggregate, did not
      represent a group that on their own would be a component of the Company,
      the conditions in Statement of Financial Accounting Standard No. 144,
      "Accounting for the Impairment or Disposal of Long-Lived Assets" for
      reporting the gain associated with the sale of RBOC in discontinued
      operations were not met.



                                      F-28


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      Standard No. 144, "Accounting for the Impairment or Disposal of Long-Lived
      Assets,"  for  reporting  the  gain  associated  with  the sale of RBOC in
      discontinued operations were not met.

D - LONG-TERM DEBT

      Long-term debt at December 31 consists of the following (in thousands):

                                                       2004       2003
                                                     --------   --------
         11.5% Senior Notes due 2008,
           net of discount                           $ 28,268   $ 28,226
             Credit facility                           88,663     17,752
             Installment loan agreements                  413         79
                                                     --------   --------
                                                      117,344     46,057
         Less amount due within one year                3,891         61
                                                     --------   --------
                                                     $113,453   $ 45,996
                                                     ========   ========

      The  amount of  required  principal  payments  for the next five years and
      thereafter,  as of December 31, 2004,  is as follows:  2005-$3.9  million;
      2006-$5.1 million; 2007-$80.0 million; 2008-$28.4 million; 2009-none.

      1.    Senior Notes

      In February  1998,  the Company  completed  the sale of $115.0  million of
      11.5%  Senior Notes due 2008 in a public  offering of which $28.2  million
      remained  outstanding  at December 31, 2004 and 2003. The Senior Notes are
      senior  unsecured  obligations  of the Company and are  redeemable  at the
      option  of the  Company  in  whole  or in  part,  at any  time on or after
      February 15, 2005, at prices  ranging from 111.5% to 103.8% of face amount
      to their scheduled maturity in 2008.

      The indenture under which the Senior Notes were issued  contained  certain
      covenants,  including covenants that limited (i) incurrences of additional
      indebtedness and issuances of disqualified  capital stock, (ii) restricted
      payments, (iii) dividends and other payments affecting subsidiaries,  (iv)
      transactions with affiliates and outside directors' fees, (v) asset sales,
      (vi) liens, (vii) lines of business,  (viii) merger, sale or consolidation
      and (ix) non-refundable acquisition deposits.

      In  November  2002,  the  Company  recognized  a gain (net of  unamortized
      deferred  offering and original issue discount costs and transaction fees)
      of $32.9  million  as a result of the  purchase  of $63.475  million  face
      amount of the Senior  Notes.  The Senior Notes,  plus accrued  interest of
      $1.988 million,  were purchased at 46% of face amount and were canceled by
      the Company.  The Company  utilized  borrowings under its revolving credit
      agreement and available cash to purchase the Senior Notes.

      In  connection  with the  Company's  November  2002 purchase of the Senior
      Notes,  the indenture was amended to eliminate the  limitations  described
      above.

      At December 31, 2004 and 2003,  the  unamortized  original  issue discount
      associated  with the Notes  totaled  approximately  $128,000 and $170,000,
      respectively.


                                      F-29


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      2.    Credit Facility

      In November 2002,  the Company  entered into a two-part  revolving  credit
      facility  with  Foothill.  It  provided  for a  three  year,  $30  million
      revolving commitment,  subject to certain limitations.  Advances under the
      credit facility bore interest,  payable monthly, at the Foothill reference
      rate  plus 2% per  annum,  but no less  than 6% per annum on Loan A ($17.8
      million  outstanding  at December 31, 2003) and at the Foothill  reference
      rate  plus 6% per  annum,  but no less  than  10% per  annum on Loan B ($0
      outstanding  at December  31, 2003) (see Note C). The facility was paid in
      full in April 2004 with the proceeds from the sale of RBOC.

      In December 2004,  the Company  entered into an amended and restated $90.0
      million senior secured credit facility provided by Foothill.  The facility
      included a $30.0  million term loan and a $60.0 million  revolving  credit
      facility,  reducing by $2.5 million per quarter  commencing  September 30,
      2005 and continuing  until the committed amount of the revolver is reduced
      to $50.0  million.  Borrowings  under the revolving  credit  facility bore
      interest at Foothill's  base rate plus 2% (7.25% at December 31, 2004), or
      LIBOR plus 4%, at the option of the Company, while advances under the term
      loan bore  interest at the base rate plus 4% (9.25% at December 31, 2004),
      or LIBOR plus 6%, also at the option of the Company.

      The amount of credit  available  under the credit facility at December 31,
      2004 was $1.3 million.

      The Company  and  Foothill  amended the credit  facility on March 7, 2005.
      This amendment  decreased the minimum  EBITDA  threshold and decreased the
      limit on the annual maximum amount of capital expenditures.

      On May 24,  2005,  the credit  facility  was amended  and  restated in its
      entirety to  accommodate  Ableco  Finance LLC as a  participating  lender.
      Significant   changes  in  the  amended  and  restated  facility  included
      increasing the interest rate on the term loan to Foothill's base rate plus
      5%, or 10.5%,  whichever is greater, or LIBOR plus 7%, or 9.5%,  whichever
      is greater,  at the Company's option, and increasing the percentage of the
      Company's  projected  future  production  for which hedging  contracts are
      required.  The scheduled  reductions in  availability  under the revolving
      credit portion of the facility were not changed.

      In August and September  2005, the Company paid $6,400,000 in margin calls
      related  to the  derivative  contracts  required  under  the  amended  and
      restated facility.  Principally due to these margin call requirements, the
      amended and restated credit facility was amended once again on October 11,
      2005,  with an  effective  date of  September  30,  2005.  That  amendment
      increased  the amount of the facility to $100.0  million and created a new
      special revolving facility in the amount of $10.0 million  specifically to
      fund margin calls under the Company's hedging contracts.  Borrowings under
      the special revolving  facility bear interest at the same rate as the term
      loan.  The  amendment  also  deferred  until the date of its execution the
      first $2.5  million  reduction  in the $30.0  million  revolver  and reset
      EBITDA and capital  expenditure  limit  covenants  and a timetable  to set
      other  financial  covenants.  The special  revolving  credit  facility was
      funded in the amount of $6.9  million,  including a $500,000  closing fee,
      and the  revolving  credit  facility  was  reduced by that  amount.  Under
      certain  conditions,  an additional  fee of $375,000 may be required to be
      paid as early as March 31, 2006. On November 4, 2005, the  counterparty to
      the Company's hedging contracts refunded $4,600,000 of the margin deposits
      and that amount was applied to reduce the special revolving facility.


                                      F-30


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      With the exception of the $10.0 million special revolving facility,  which
      is due June 30, 2006, the amended and restated credit facility will mature
      on December 17, 2007.

      The  Company is  required  to pay monthly and annual fees under the credit
      facility. Amounts outstanding under the credit facility are collateralized
      by  substantially  all  current  and future  assets of the Company and its
      subsidiaries.  Along with the  pledged  collateral  mentioned  above,  the
      lenders also have first rights to the Company's cash accounts.

      The credit  facility  contains  customary  covenants  which,  among  other
      things,  require periodic  financial and reserve  reporting and limits the
      Company's  incurrence of  indebtedness,  executive  compensation,  capital
      expenditures, transactions with affiliates, sales of assets, liens, loans,
      mergers and  investments  and requires the Company to meet minimum  EBITDA
      thresholds and hedging  requirements.  The Company was in compliance  with
      these covenants or had obtained waivers for non-compliance at December 31,
      2004.

      If the Company  fails to satisfy or obtain a waiver for the  covenants  of
      the credit  facility,  the  lenders  could  consider  the Company to be in
      default. Upon default, the lenders may declare all obligations immediately
      due and payable, cease advancing money or extending credit,  terminate the
      agreement,  and secure its rights in the Company's collateral.  The credit
      facility  also  contains a  subjective  acceleration  clause  whereby  the
      lenders  may  declare an event of default  if they  determines  a material
      adverse change has occurred.  Management  believes it is unlikely that the
      subjective acceleration clause would be asserted in 2005 and therefore has
      classified  the credit  facility as a long-term  obligation  in accordance
      with its stated maturity.


                                      F-31


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

E - SUBSIDIARY GUARANTORS

      The  Company's  Senior  Notes are fully  and  unconditionally  guaranteed,
      jointly  and  severally,  on a  senior  unsecured  basis,  by  all  of the
      Company's current and future  subsidiaries (the "Subsidiary  Guarantors").
      The  following   table  sets  forth  condensed   consolidating   financial
      information  of  the  Subsidiary   Guarantors.   There  are  currently  no
      restrictions on the ability of the Subsidiary Guarantors to transfer funds
      to the Company in the form of cash dividends, loans or advances.

      The following  represents the condensed  consolidating  balance sheets for
      the Company  and its  subsidiaries  as of  December  31, 2004 and 2003 (in
      thousands):



                                                                                         Total
                                                         Subsidiary  Consolidating    Consolidated
                                               Parent    Guarantors   Adjustments        Amounts
                                             ---------    ---------  -------------    ------------
                                                                           
December 31, 2004
Current assets                               $   1,203    $   8,002   $      --        $   9,205
Property and equipment, net                     10,563      117,895          --          128,458
Investment in subsidiaries                      11,882           --     (11,882)              --
Other assets                                     2,661           --          --            2,661
                                             ---------    ---------   ---------        ---------
Total assets                                 $  26,309    $ 125,897   $ (11,882)       $ 140,324
                                             =========    =========   =========        =========

Current liabilities                          $   6,086    $   8,025   $      --        $ 14,111
Long-term debt                                  34,489       78,964          --          113,453
Other non-current liabilities                    3,104        5,194          --            8,298
Deferred income taxes                            2,542       21,832          --           24,374
                                             ---------    ---------   ---------        ---------
Total liabilities                               46,221      114,015          --          160,236

Stockholders' equity (deficit)                 (19,912)      11,882     (11,882)         (19,912)
                                             ---------    ---------   ---------        ---------
Total liabilities and stockholders' equity
  (deficit)                                  $  26,309    $ 125,897   $ (11,882)       $ 140,324
                                             =========    =========   =========        =========


                                                                                         Total
                                                         Subsidiary  Consolidating    Consolidated
                                               Parent    Guarantors   Adjustments        Amounts
                                             ---------    ---------  -------------    ------------
                                                                           
December 31, 2003
Current assets                                $  2,795     $ 15,455    $(11,614)        $  6,636
Property and equipment, net                     16,946       20,647          --           37,593
Investment in subsidiaries                      27,869           --     (27,869)              --
Other assets                                     1,679           --          --            1,679
                                             ---------    ---------   ---------        ---------
Total assets                                  $ 49,289     $ 36,102    $(39,483)        $ 45,908
                                             =========    =========   =========        =========

Current liabilities                           $ 15,242     $  4,367    $(11,614)        $  7,995
Long-term debt                                  45,996           --          --           45,996
Other non-current liabilities                    3,274          410          --            3,684
Deferred income taxes                            4,430        3,456          --            7,886
                                             ---------    ---------   ---------        ---------
Total liabilities                               68,942        8,233     (11,614)          65,561

Stockholders' equity (deficit)                 (19,653)      27,869     (27,869)         (19,653)
                                             ---------    ---------   ---------        ---------
Total liabilities and stockholders' equity
  (deficit)                                   $ 49,289     $ 36,102    $(39,483)        $ 45,908
                                             =========    =========   =========        =========



                                      F-32


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      The  following  represents  the  condensed  consolidating   statements  of
      operations   and  statements  of  cash  flows  for  the  Company  and  its
      subsidiaries  for the years ended  December  31,  2004,  2003 and 2002 (in
      thousands):



                                                                                         Total
                                                         Subsidiary  Consolidating    Consolidated
                                               Parent    Guarantors   Adjustments        Amounts
                                             ---------    ---------  -------------    ------------
                                                                           
Year ended December 31, 2004
Operating revenues                            $ 20,370     $  9,369    $    (80)        $ 29,659
Operating expenses                              11,553        3,342         (80)          14,815
                                              --------     --------    --------         --------
Operating income                                 8,817        6,027          --           14,844
Other income                                       359           25      (5,419)          (5,035)
                                              --------     --------    --------         --------
Income before income taxes                       9,176        6,052      (5,419)           9,809
Income taxes                                     3,100          633          --            3,733
                                              --------     --------    --------         --------
Net income                                    $  6,076     $  5,419    $ (5,419)        $  6,076
                                              ========     ========    ========         ========

Cash flows provided by (used in)
  operating activities                        $ 85,788     $(83,995)   $     --         $  1,793
Cash flows (used in) provided by
  investing activities                         (66,556)       1,704          --          (64,852)
Cash flows (used in) provided by
  financing activities                         (20,113)      82,229          --           62,116
                                              --------     --------    --------         --------
Decrease in cash and cash equivalents             (881)         (62)         --             (943)
Cash and cash equivalents, beginning of
  year                                           1,924          194          --            2,118
                                              --------     --------    --------         --------
Cash and cash equivalents, end of year        $  1,043     $    132    $     --         $  1,175
                                              ========     ========    ========         ========



                                      F-33


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued



                                                                                         Total
                                                         Subsidiary  Consolidating    Consolidated
                                               Parent    Guarantors   Adjustments        Amounts
                                             ---------    ---------  -------------    ------------
                                                                           
Year ended December 31, 2003
Operating revenues                            $ 14,612     $  5,408    $     --         $ 20,020
Operating expenses                              14,320        1,092          --           15,412
                                              --------     --------    --------         --------
Operating income                                   292        4,316          --            4,608
Other expense                                   (3,257)          --      (1,614)          (4,871)
                                              --------     --------    --------         --------
Income (loss) from continuing operations
  before income taxes                           (2,965)       4,316      (1,614)            (263)
Income taxes                                    (1,406)       1,634          --              228
                                              --------     --------    --------         --------
Income (loss) from continuing operations        (1,559)       2,682      (1,614)            (491)
Loss from discontinued operations, net of
  tax                                               --       (1,068)         --           (1,068)
                                              --------     --------    --------         --------
Net income (loss) before cumulative
  effect of change in accounting principle      (1,559)       1,614      (1,614)          (1,559)
Cumulative effect of change in accounting
  principle, net of tax                           (448)          --          --             (448)
                                              --------     --------    --------         --------
Net income (loss)                             $ (2,007)    $  1,614    $ (1,614)        $ (2,007)
                                              ========     ========    ========         ========

Cash flows provided by (used in)
  operating activities                        $ 17,756     $(11,982)   $     --         $  5,774
Cash flows (used in) provided by
  investing activities                          (4,423)      11,845          --            7,422
Cash flows (used in) provided by
  financing activities                         (12,333)          --          --          (12,333)
                                              --------     --------    --------         --------
Increase (decrease) in cash and cash
  equivalents                                    1,000         (137)         --              863
Cash and cash equivalents, beginning of
  year                                             924          331          --            1,255
                                              --------     --------    --------         --------
Cash and cash equivalents, end of
  year                                        $  1,924     $    194    $     --         $  2,118
                                              ========     ========    ========         ========



                                      F-34


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued



                                                                                         Total
                                                         Subsidiary  Consolidating    Consolidated
                                               Parent    Guarantors   Adjustments        Amounts
                                             ---------    ---------  -------------    ------------
                                                                           
Year ended December 31, 2002
Operating revenues                            $  7,608     $  2,575    $     --         $ 10,183
Operating expenses                              12,512          360          --           12,872
                                              --------     --------    --------         --------
Operating income (loss)                         (4,904)       2,215          --           (2,689)
Other income                                     2,642        1,467      19,811           23,920
                                              --------     --------    --------         --------
Income (loss) from continuing operations
  before income taxes                           (2,262)       3,682      19,811           21,231
Income taxes                                    (4,348)      12,323          --            7,975
                                              --------     --------    --------         --------
Income (loss) from continuing operations         2,086       (8,641)     19,811           13,256
Loss from discontinued operations, net of
  tax                                               --      (11,170)         --          (11,170)
                                              --------     --------    --------         --------
Net income (loss)                             $  2,086     $(19,811)   $ 19,811         $  2,086
                                              ========     ========    ========         ========

Cash flows used in operating activities       $ (6,349)    $ (8,493)   $     --         $(14,842)
Cash flows provided by (used in)
  investing activities                           4,332       (4,378)         --              (46)
Cash flows (used in) provided by
  financing activities                          (3,889)         158          --           (3,731)
                                              --------     --------    --------         --------
Decrease in cash and cash equivalents           (5,906)     (12,713)         --          (18,619)
Cash and cash equivalents, beginning of
  year                                           6,830       13,044          --           19,874
                                              --------     --------    --------         --------
Cash and cash equivalents, end of year        $    924     $    331    $     --         $  1,255
                                              ========     ========    ========         ========


      The  Company  has  not   allocated   to  its   subsidiaries   general  and
      administrative  expenses.  Accordingly,  the above condensed consolidating
      information  is not intended to present the  Company's  subsidiaries  on a
      stand-alone basis.

F - LEASES

      The Company leases office space and certain equipment under non-cancelable
      operating  lease  agreements  that expire on various  dates  through 2007.
      Approximate future minimum lease payments for operating leases at December
      31, 2004, are as follows:

              2005                                         $287,000
              2006                                          261,000
              2007                                           54,000
                                                           --------
                                                           $602,000
                                                           ========


                                      F-35


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      Rent expense of approximately $288,000, $254,000 and $203,000 was incurred
      under  operating  leases in the years ended  December 31,  2004,  2003 and
      2002, respectively.

      In  conjunction  with the WG  Acquisition,  the Company  acquired  capital
      leases for operating equipment.  Future minimum lease payments for capital
      leases are  approximately  $100,000 in 2005 and  approximately  $50,000 in
      2006.

G - DEFINED CONTRIBUTION PLAN

      The Company sponsors a 401(k) defined contribution plan for the benefit of
      substantially all of its employees.  The plan allows eligible employees to
      contribute  up to 100% of their  annual  compensation,  not to exceed  the
      maximum amount permitted by IRS regulations,  which limited  contributions
      to $13,000  for those  under 50 years of age and $16,000 for those over 50
      years  of  age  in   2004.   Employer   contributions   to  the  plan  are
      discretionary.  Company  contributions  to the plan in 2004, 2003 and 2002
      were $190,000, $163,000 and $148,000, respectively.

H - CAPITAL STOCK

      Pursuant  to a Special  Retainer  Agreement  effective  July 1,  1998,  as
      amended,  the Board of Directors  granted an outside  counsel an option to
      purchase 50 shares of the  Company's  common  stock,  which  became  fully
      vested during 2000, and is exercisable  through June 30, 2008. On April 4,
      2002, the Board of Directors granted  fully-vested  options to purchase an
      additional  50 shares of the  Company's  common stock and set the exercise
      price on all  options  at $2,500  per share,  an amount  which  management
      believes  approximated  the per common  share value of the Company at that
      date.  Expense of  approximately  $72,000 related to the stock options has
      been recognized in the 2002 statement of operations based on the estimated
      fair  value of the stock  options.  As of  December  31,  2004,  after the
      redemption  of one-sixth of the  outstanding  stock options in August 2004
      described below, options to purchase 83.33 shares remained outstanding.

      The fair value of each  option  grant was  estimated  on the date of grant
      using  the   Black-Scholes   option   pricing  model  with  the  following
      assumptions:  risk-free  interest  rate of 5.0%,  no  expected  dividends,
      expected life of 6.7 years and no volatility.

      In January 1998,  the Company  adopted its 1998 Stock  Incentive  Plan and
      reserved 550 shares of common stock for issuance under the plan. No awards
      have been granted under the Plan as of December 31, 2004.

      In April 2002, the Company  amended its  Certificate of  Incorporation  to
      eliminate its authorized  preferred stock and reduce its authorized common
      stock  to  5,000,000  shares.  Prior  to  the  amendment,   the  Company's
      authorized  capital consisted of 5,000,000 shares of preferred stock, none
      of which were  issued and  outstanding,  and  15,000,000  shares of common
      stock.

      In December  2003, the Company  effected a 1,000-to-1  reverse stock split
      and amended its  Certificate  of  Incorporation  to reduce its  authorized
      common stock to 5,000 shares,  with a par value of $10.00 per share. Prior
      period amounts have been restated to reflect the reverse stock split.


      In August 2004, the Company repurchased and retired one-sixth of its
      outstanding common shares and vested stock options for $5.0 million and
      $135,000, respectively. The cash paid to repurchase the common shares and
      stock options was equal to their respective estimated fair values on the
      date of settlement and, therefore, is recorded as a reduction of equity.
      Absent a market price for or comparable to the untraded securities,
      management estimated the fair value of the common stock by dividing the
      estimated net asset value per share by the total number of shares
      outstanding. Management believes the estimation method and assumptions
      utilized represent the best available evidence of the value of the equity
      securities at the settlement date.



                                      F-36


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      The  Company  declared  cash  dividends  of  $804,000  for the year  ended
      December 31, 2003, $294.68 per share. The unpaid dividends at December 31,
      2003 are recorded as other  accrued  liabilities  on the balance sheet and
      were  paid in  January  2004.  The  Company  declared  cash  dividends  of
      $1,200,000  for the year ended  December 31,  2004,  $146.68 per share for
      $800,000 declared prior to the stock repurchase, and $176.02 per share for
      the $400,000 declared  subsequent to the stock  repurchase.  All dividends
      declared in 2004 were paid by December 31, 2004.

I - INCOME TAXES

      The (provision) benefit for income taxes is comprised of (in thousands):

                                                 Year Ended December 31,
                                             ------------------------------
                                               2004       2003       2002
                                             -------    -------    -------
Current                                      $(6,892)   $(4,190)   $     0
Deferred                                       3,159      3,962     (7,975)
                                             -------    -------    -------
Provision for income tax (expense) benefit   $(3,733)   $  (228)   $(7,975)

      The  provision  for  income  taxes  differs  from the amount  computed  by
      applying the statutory  federal income tax rate to income before provision
      for income taxes. The significant  differences between pre-tax book income
      and taxable book income relate to non-deductible personal expenses,  meals
      and entertainment expenses and state income taxes.

      The  sources  and  tax  effects  of the  differences  are as  follows  (in
      thousands):

                                                       Year Ended December 31,
                                                     --------------------------
                                                      2004       2003     2002
                                                     -------    -----   -------
Income tax (provision) benefit at the federal
   statutory rate (34%)                              $(3,088)   $ (73)  $ (7167)
State income (tax) benefit, net of federal benefit      (361)      (6)     (611)
Non-deductible expenses and other                       (284)    (149)     (197)
                                                     -------    -----   -------
Income tax (provision) benefit                       $(3,733)   $(228)  $(7,975)

      The  Company's  income tax  provision  was  computed  based on the federal
      statutory rate and the average state statutory  rates,  net of the related
      federal benefit.

      Deferred income taxes reflect the net tax effects of temporary differences
      between  the  carrying  amounts of assets and  liabilities  for  financial
      reporting purposes and the amounts used for income tax purposes.


                                      F-37


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      Significant   components  of  the   Company's   deferred  tax  assets  and
      liabilities are as follows (in thousands):

                                                      Year Ended December 31,
                                                         2004         2003
                                                       --------    --------
Deferred tax assets:
Current:
Hedge termination payment                              $  4,894    $      0
Accrued expenses and other                                   85           0
                                                       --------    --------
                                                       $  4,979    $      0
Valuation allowance                                           0           0
                                                       --------    --------
Net current deferred tax assets                        $  4,979    $      0

Noncurrent deferred tax assets:
Net operating loss carryforward                        $  1,887    $      0
Accrued liabilities and other                             1,855         573
                                                       --------    --------
                                                       $  3,742    $    573
Valuation allowance                                           0           0
                                                       --------    --------
Net noncurrent deferred tax assets                     $  3,742    $    573

Deferred tax liabilities:
Noncurrent:

Depreciable/depletable property, plant and equipment   $(23,257)   $ (8,459)
Other                                                        (0)         (0)
                                                       --------    --------
Total noncurrent deferred tax liabilities              $(23,257)   $ (8,459)

Net noncurrent deferred tax asset (liability)          $(19,515)   $ (7,886)
                                                       ========    ========
Net deferred tax asset (liability)                     $(14,536)   $ (7,886)
                                                       ========    ========

      As of December  31,  2004,  the Company  has  federal net  operating  loss
      carryforwards of approximately $5.55 million for tax purposes,  which were
      an  inherited  attribute  from the WG Energy  Holdings,  Inc.  acquisition
      during 2004.  These net operating  loss  carryforwards  are subject to the
      ownership  change  limitation  provisions  of Section 382 of the  Internal
      Revenue Code. However, based upon the value of WG Energy Holdings, Inc. at
      the time of the acquisition, the amount of these net operating losses that
      may be used  annually  should  be  sufficient  to allow  the  losses to be
      utilized prior to their expiration. Accordingly, the Company believes that
      it will more likely than not be able to utilize  these  losses and that no
      valuation  allowance  for the deferred tax asset  associated  therewith is
      required.  If not used, these  carryforwards will generally expire between
      2021 and 2023. In addition,  the Company has generated net operating  loss
      carryforwards  for state income tax purposes,  which the Company  believes
      will more  likely than not be realized  during the  relevant  carryforward
      periods;  however,  such amounts have not been separately disclosed in the
      financial  statements  as the  Company  does not  believe  that  these net
      operating losses are material to the amounts presented herein.


      The Company has reported the recovery of tax basis amounts in certain
      assets in prior years that generated net operating losses for tax return
      filing purposes; however, the Company has not recorded a tax benefit for
      such amounts due to certain factual and technical issues related thereto.
      The Company will record the benefit for such tax basis amounts in future
      periods when it can appropriately conclude that the realization of such
      benefit is more likely than not assured.



                                      F-38


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

J - SALE OF PIPELINE SYSTEM

      On July 18,  2003,  the Company  entered into an agreement to sell its oil
      and natural gas pipeline  system in north central  Oklahoma to Continental
      Gas, Inc. (CGI) for $15.0 million,  effective  August 1, 2003, and subject
      to  certain  adjustments.  The sale price was  reduced by $3.0  million in
      settlement  of the claim by CGI.  (see Note K).  The sale of the  pipeline
      closed July 31, 2003,  and  approximately  $11.8 million net proceeds were
      used to reduce the Company's credit facility.

      The results of operations  and cash flows  related to the pipeline  system
      are reflected in the  accompanying  financial  statements as  discontinued
      operations.  For the years ended December 31, 2003 and 2002,  revenues for
      discontinued  operations were $14,500,000 and  $14,409,000,  respectively.
      Interest  expense of $609,000 and  $1,419,000 for the years ended December
      31,  2003 and  2002,  respectively,  has been  allocated  to  discontinued
      operations in the statements of operations.  The 2002 financial statements
      have been reclassified to provide for comparison.

      No gain or loss on disposal was recorded because impairment provisions had
      written the pipeline system down to its realizable value.

K - COMMITMENTS AND CONTINGENCIES

      In November  2004,  Ted  Collins,  Jr.  filed a lawsuit  against WG Energy
      Holdings,  Inc.  and  Michael  G.  Grella,  the former  president  of that
      company. Mr. Collins alleged that WG and Mr. Grella failed to timely apply
      a $1.5 million advance toward developing the shallow formations underlying
      certain leases, and failed to deliver  assignments of certain interests in
      those leases,  both as allegedly  required by the participation  agreement
      between them. Mr. Collins further claimed that WG failed to account to him
      for   revenues   allegedly   accruing  to  him  under  the  terms  of  the
      participation  agreement. Mr. Collins sought an accounting and to have the
      partial  assignment  and/or  participation  agreement  reformed  based  on
      allegations  of  mutual  mistake,  and  further  pled  claims of fraud and
      negligent  misrepresentation.  He did not  specify  the  amount of damages
      claimed. As this lawsuit existed at the time of the Company's  acquisition
      of WG, a $5 million  escrow was  established as a reserve for this lawsuit
      (see Note B). A settlement  agreement  was reached on September  14, 2005,
      whereby Ted Collins Jr. and the defendants settled and released all claims
      that had been  asserted  and those that might  have been  asserted  in the
      lawsuit.  On October  19,  2005,  RWG  received  $250,000  from the escrow
      account as a result of this settlement.

      In June 2003,  a lawsuit was filed by CGI against  Great  Plains  Pipeline
      Company (GPPC), a wholly owned subsidiary of the Company,  in the District
      Court of Garfield  County,  Oklahoma.  GPPC and CGI were  parties to a Gas
      Service Contract (the Contract) dated November 22, 1996, pursuant to which
      GPPC delivered to CGI all of the gas that flowed  through GPPC's  pipeline
      system.  CGI  compressed  and  processed  the  gas  and  then  redelivered
      thermally equivalent volumes to GPPC at the tailgate of the CGI processing
      plant in Woods  County.  The term of the  Contract was for the life of the
      leases from which GPPC purchased gas in a specified service area.


      In the lawsuit, CGI alleged that over several years, GPPC delivered gas
      under the Contract that was produced from wells and leases lying outside
      the specified service area and that such gas was not covered by and should
      not have been delivered under the Contract. CGI alleged that only gas
      produced from wells and leases lying inside the service area should be
      counted for purposes of determining whether or not a compression and
      processing fee was due, that when outside volumes were excluded,
      compressing and processing fees were due CGI, and with respect to the
      outside volumes GPPC delivered under the Contract, GPPC owed CGI a market
      rate for compressing and processing services performed with respect to
      such gas.



                                      F-39


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      As a part of the agreement for the sale of the pipeline  system by GPPC to
      CGI,  the  parties  agreed  to  $3.0  million  as   consideration   for  a
      contemporaneous  mutual  release  by CGI and GPPC of all  claims  of every
      nature arising out of the Contract. A provision for litigation settlements
      in the amount of $3.0  million  was  recorded  at  December  31, 2002 as a
      current  liability and netted from the proceeds  received from the sale of
      the pipeline (see Note J).

      In April 2002, a lawsuit was filed in the District Court for Woods County,
      Oklahoma  against the  Company,  certain of its  subsidiaries  and various
      other individuals and unrelated  companies,  by lessors and royalty owners
      of certain  tracts of land,  which were sold to a subsidiary of Chesapeake
      Energy Corporation in 2001. The petition claims that additional  royalties
      are due, because Carmen Field Limited  Partnership  (CFLP), a wholly-owned
      subsidiary  of the Company,  resold oil and gas  purchased at the wellhead
      for an amount in excess of the price  upon  which  royalty  payments  were
      based and paid no royalties on natural gas liquids  extracted from the gas
      at  plants   downstream   of  the  system.   Other   allegations   include
      under-measurement  of oil and gas at the wellhead by CFLP,  failure to pay
      royalties  on  take-or-pay  settlement  proceeds  and  failure to properly
      report deductions for post-production  costs in accordance with Oklahoma's
      check stub law.

      Company  defendants have filed answers in the lawsuit denying all material
      allegations  set out in the petition.  The Company  believes that fair and
      proper  accounting was made to the royalty owners for production  from the
      subject leases and intends to vigorously defend the lawsuit. Management is
      unable to  estimate a range of  potential  loss,  if any,  related to this
      lawsuit, and accordingly no amounts have been recorded in the consolidated
      financial  statements.   In  the  event  the  court  should  find  Company
      defendants  liable for  damages in the  lawsuit,  a former  joint  venture
      partner  is  contractually  obligated  to pay a  portion  of  any  damages
      assessed  against the Company  defendants up to a maximum  contribution of
      approximately $2.8 million.

      In a suit filed in mid-2001 by a large independent oil and gas exploration
      and production  company,  claims arising from gas balancing on seven wells
      located in western Oklahoma,  then operated by the Company,  were made. In
      December  2002, a provision  for  settlement of this claim was made in the
      amount of $140,000, which was paid in May 2003.

      The Company is also involved in other legal  proceedings and litigation in
      the ordinary course of business. In the opinion of management, the outcome
      of such matters will not have a material  adverse  effect on the Company's
      financial position or results of operations.

      The Company has  established  a severance  agreement for the President and
      CEO of the Company.  This agreement  provides for severance benefits to be
      paid  upon  involuntary  separation  as a result of  actions  taken by the
      Company or its  successors.  At December 31, 2004 and 2003,  the severance
      benefits   under  this  agreement   were   approximately   $1,750,000  and
      $1,825,000,  respectively. A provision for these benefits will not be made
      until an involuntary termination is probable.


                                      F-40


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      Pursuant  to a Special  Retainer  Agreement  effective  July 1,  1998,  as
      amended,  the  Company is  obligated  to pay an outside  counsel  law firm
      approximately  $348,000 in the event that the  agreement is  terminated by
      reason of  expiration  of term,  by counsel for good reason,  by reason of
      change in control,  or by the Company at will. A provision for the payment
      will not be made until termination of the agreement is probable.

L - HEDGING ACTIVITIES

      The  Company  utilizes  a  hedging  program  to  reduce  its  exposure  to
      unfavorable  changes in oil and  natural  gas prices  that are  subject to
      significant  and often  volatile  fluctuation.  This  program  customarily
      involves  the  purchase  of put  options to provide a price  floor for its
      production,  put/call  collars that  establish  both a floor and a ceiling
      price to  provide  price  certainty  within a fixed  range,  put/call/call
      collars  that  establish  a  secondary  floor  above the  put/call  collar
      ceiling,  forward sale contracts for specified  monthly  volumes at prices
      determined  with  reference  to the natural  gas  futures  market and swap
      arrangements that establish an index-related price above which the Company
      pays the  hedging  partner  and  below  which the  Company  is paid by the
      hedging partner.  When market prices for oil and natural gas decline,  the
      decline  in the  value of the cash  flows  from the  Company's  forecasted
      natural gas production  designated as being hedged is substantially offset
      by gains in the value of the hedging  contracts.  Conversely,  when market
      prices  increase,  the  increase  in the value of the cash  flows from the
      Company's forecasted natural gas production  designated as being hedged is
      substantially offset by losses in the value of the hedging contracts.

      In 2002,  the Board of Directors  approved  risk  management  policies and
      procedures to utilize these hedging contracts for the reduction of defined
      commodity  price  risks  in  alignment  with the  terms  of the  Company's
      revolving   credit  facility  with  Foothill.   These  policies   prohibit
      speculation with  derivatives,  limit the amount of production  hedged and
      limit  hedge  agreements  to   counterparties   with  appropriate   credit
      standings.

      During 2004, 2003 and 2002, the Company  entered into numerous  derivative
      contracts.  The Company did not formally  designate these  transactions as
      hedges as  required by SFAS No. 133 in order to receive  hedge  accounting
      treatment.  Accordingly,  all gains and losses on the derivative financial
      instruments during 2004, 2003 and 2002 have been recorded in the statement
      of operations.

      At December  31,  2004,  the Company had  purchased  put options on 37,958
      barrels/month of crude oil through  December,  2005, with a floor price of
      $40.00 per barrel.  For natural gas, the Company had purchased  collars on
      152,000 Mmbtu/month through October 2005; the weighted average floor price
      was $5.65 per MMbtu and the weighted  average  ceiling price was $7.84 per
      MMbtu.  An  asset  of   approximately   $1,627,000  was  recorded  in  the
      consolidated balance sheets.

      At  December  31,  2003,  the  Company  had  collars  in place  on  15,167
      barrels/month in 2004 for future oil production.  The 15,167 barrels/month
      in 2004 had a weighted  average  floor and  ceiling of $24.50 and  $32.35,
      respectively.  At December 31, 2003, the Company had purchased natural gas
      put options on total notional volumes of 52,941  Mmbtu/month for 2004 with
      a weighted  average price of $4.92. At December 31, 2003, the Company also
      had  natural  gas  call  options  on  total  notional  volumes  of  54,000
      Mmbtu/month  for 2004 with a weighted  average price of $6.71. An asset of
      approximately $125,000 was recorded in the consolidated balance sheets.


      The primary market risk related to the Company's derivative contracts are
      the volatility in commodity prices. However, this market risk is offset by
      the gain or loss recognized upon the related sale or purchase of the
      commodity that is hedged. Credit risk relates to the risk of loss as a
      result of nonperformance by the Company's counterparties. The
      counterparties are primarily major trading companies which management
      believes present minimal credit risks.



                                      F-41


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

M - FINANCIAL CONDITION AND MANAGEMENT PLANS

      The financial statements of the Company have been prepared on the basis of
      accounting  principles  applicable to a going concern,  which contemplates
      the  realization  of assets and the  satisfaction  of  liabilities  in the
      normal  course  of  business.  As  shown  in  the  consolidated  financial
      statements,  the Company has an  accumulated  deficit of  $20,008,000  and
      negative working capital of $4,906,000 at December 31, 2004. The financial
      statements do not include any adjustments  relating to the  recoverability
      and   classification   of  asset  carrying   amounts  or  the  amount  and
      classification  of  liabilities  that might  result  should the Company be
      unable to continue as a going concern.

      Management  believes that  borrowings  currently  available to the Company
      under the Company's credit  facilities ($1.3 million available at December
      31, 2004),  the balance of unrestricted  cash and  anticipated  cash flows
      from  operations  will be  sufficient  to satisfy its  currently  expected
      capital expenditures, working capital and debt service obligations for the
      foreseeable  future.  The  actual  amount  and  timing of  future  capital
      requirements  may differ  materially  from estimates as a result of, among
      other things, changes in product pricing and regulatory, technological and
      competitive  developments.  Sources of  additional  financing  may include
      commercial  bank  borrowings,  vendor  financing  and the  sale of oil and
      natural gas  properties or equity or debt  securities.  Management  cannot
      assure that any such financing will be available on acceptable terms or at
      all.

N - RELATED PARTY TRANSACTIONS


      For the years ended December 31, 2004, 2003 and 2002, the Company paid
      expenses in the amount of $0, $260,000 and $46,000, respectively, for
      expenses on behalf of the Danish Knights, a Limited Partnership, which is
      a principal shareholder of the Company.


      The Company paid rent  expense of  approximately  $66,000,  $54,000 and $0
      relating to a condominium  for one of the  shareholders of the Company for
      the years ended December 31, 2004, 2003 and 2002, respectively.

      For the years  ended  December  31,  2004,  2003 and  2002,  approximately
      $792,000, $299,000 and $140,000,  respectively, of expenses (excluding the
      rent payments  discussed  above) for the  shareholders  of the Company are
      included  in  general  and  administrative  expenses  in the  consolidated
      statements of operations, some of which may be personal in nature.

O - DEFERRED COMPENSATION

      On April 21, 2004, the Company adopted a Deferred Bonus  Compensation Plan
      (the Plan) for senior management  employees of the Company. The Plan is to
      provide additional compensation for significant business transactions with
      a portion of each  bonus to be  deferred  to  encourage  retention  of key
      employees. Determination of significant business transactions and terms of
      awards  is  made  by a  committee  comprised  of the  shareholders  of the
      Company.


      During 2004, three members of senior management were granted awards. Each
      award provides for a total cash compensation of $75,000 and vests on each
      anniversary date for three years, beginning on July 1, 2004. Receipt of
      the award is contingent on the members being employed on the anniversary
      date. Should there be a change of control or involuntary termination, as
      defined in the award contract, each member will become fully vested in his
      award. At December 31, 2004, $37,500 is recorded in accrued compensation.
      Compensation expense is recorded on a straight-line basis. For the year
      ended December 31, 2004, $112,500 has been recorded as compensation
      expense in the consolidated statement of operations.



                                      F-42


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

P - OIL AND NATURAL GAS PRODUCING ACTIVITIES

      Capitalized costs relating to oil and natural gas producing activities and
      related accumulated depreciation,  depletion, and amortization at December
      31 are summarized as follows (in thousands):

                                                          2004          2003
                                                        ---------    ---------
         Proved oil and
           natural gas properties                       $ 146,598    $  60,760
         Accumulated depreciation,
           depletion, and amortization                    (20,074)     (24,006)
                                                        ---------    ---------
                                                        $ 126,524    $  36,754
                                                        =========    =========

      Costs  incurred in oil and natural gas producing  activities for the years
      ended  December 31 are as follows  (in  thousands,  except per  equivalent
      Mcf):

                                                      2004      2003      2002
                                                    -------   -------   -------
         Acquisition of proved properties           $82,600   $    --   $ 1,300
         Development costs                            5,580     4,080     3,698
         Exploration costs                              727       202     1,702
         Amortization rate per equivalent Mcf          1.00       .92       .89

Q - SUBSEQUENT EVENTS

      In June 2005,  the Company sold  overriding  royalty  interests in certain
      properties  located in Jack and Wise  Counties,  Texas for $2.3 million to
      Bridgeport Royalties, LLC. Bridgeport Royalties, LLC is a related party of
      the  Company,  owned and  operated by the owners and several  officers and
      employees of the Company,  in addition to outside counsel.  No gain on the
      sale  was   recognized  and  the  proceeds  were  applied  to  reduce  the
      outstanding balance under the Company's revolving credit facility.

      In October 2005, the Company  entered into a definitive  merger  agreement
      with Tremisis Energy Acquisition Corporation pursuant to which the Company
      will become a wholly owned subsidiary of Tremisis.

R - SUPPLEMENTARY OIL AND NATURAL GAS RESERVE INFORMATION (UNAUDITED)

      The Company has  interests  in oil and  natural  gas  properties  that are
      principally  located in Texas,  Louisiana,  Oklahoma  and New Mexico.  The
      Company does not own or lease any oil and natural gas  properties  outside
      the United States of America.

      The Company  retains  independent  engineering  firms to provide  year-end
      estimates of the Company's  future net  recoverable  oil,  natural gas and
      natural gas liquids reserves. Estimated proved net recoverable reserves as
      shown  below  include  only those  quantities  that can be  expected to be
      commercially  recoverable  at prices  and  costs in effect at the  balance
      sheet dates under  existing  regulatory  practices  and with  conventional
      equipment and operating methods.


                                      F-43


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      Proved  developed  reserves  represent only those reserves  expected to be
      recovered  through  existing wells.  Proved  undeveloped  reserves include
      those  reserves  expected  to be  recovered  from new  wells on  undrilled
      acreage or from existing wells on which a relatively major  expenditure is
      required for re-completion.

      Net  quantities of proved  developed and  undeveloped  reserves of oil and
      natural gas, including  condensate and natural gas liquids, are summarized
      as follows:

                                                      Natural Gas      Crude Oil
                                                       (Million       (Thousand
                                                      Cubic Feet)      Barrels)
                                                      -----------      --------

         December 31, 2001                              35,488          1,902

         Extensions and discoveries                      2,808            813
         Sales of reserves in place                        (96)           (74)
         Purchases of reserves in place                  6,395             66
         Revisions of previous estimates                (6,915)           (50)
         Production                                     (1,760)          (206)
                                                        ------         ------
         December 31, 2002                              35,920          2,451
                                                        ------         ------

         Extensions and discoveries                      1,152            258
         Sales of reserves in place                        (16)            --
         Purchases of reserves in place                  1,114             --
         Revisions of previous estimates                (1,269)          (105)
         Production                                     (2,334)          (282)
                                                        ------         ------
         December 31, 2003                              34,567          2,322
                                                        ------         ------

         Extensions and discoveries                      3,016             17
         Sales of reserves in place                     (4,979)        (1,299)
         Purchases of reserves in place                  9,986         11,573
         Revisions of previous estimates                (2,311)           332
         Production                                     (2,084)          (190)
                                                        ------         ------
         December 31, 2004                              38,195         12,755
                                                        ======         ======

         Proved developed reserves:

         December 31, 2001                              22,089          1,556
         December 31, 2002                              28,379          2,234
         December 31, 2003                              26,237          2,151
         December 31, 2004                              31,048          7,809

      The following is a summary of a  standardized  measure of  discounted  net
      cash flows related to the  Company's  proved oil and natural gas reserves.
      For these calculations,  estimated future cash flows from estimated future
      production  of proved  reserves  were  computed  using oil and natural gas
      prices  as of the end of the  period  presented.  Future  development  and
      production  costs  attributable  to the  proved  reserves  were  estimated
      assuming that existing  conditions  would continue over the economic lives
      of the  individual  leases and costs were not  escalated  for the  future.
      Estimated  future income tax expenses were  calculated by applying  future
      statutory  tax rates (based on the current tax law adjusted for  permanent
      differences and tax credits) to the estimated future pretax net cash flows
      related to proved oil and natural gas reserves,  less the tax basis of the
      properties involved.


                                      F-44


                                RAM ENERGY, INC.

              Notes to consolidated financial statements, continued

      The Company  cautions  against using this data to determine the fair value
      of its oil and natural gas properties. To obtain the best estimate of fair
      value of the oil and natural gas properties,  forecasts of future economic
      conditions, varying discount rates, and consideration of other than proved
      reserves would have to be incorporated into the calculation.  In addition,
      there are significant  uncertainties  inherent in estimating quantities of
      proved  reserves and in  projecting  rates of  production  that impair the
      usefulness of the data.

      The standardized  measure of discounted  future net cash flows relating to
      proved oil and natural gas  reserves  at  December  31 are  summarized  as
      follows (in thousands):




                                                      2004         2003         2002
                                                   ---------    ---------    ---------
                                                                    
Future cash inflows                                $ 711,781    $ 281,149    $ 220,558
Future production costs                             (247,314)     (70,644)     (54,732)
Future development costs                             (36,495)      (9,534)      (9,532)
Future income tax expenses                          (136,669)     (69,787)     (52,533)
                                                   ---------    ---------    ---------
Future net cash flows                                291,303      131,184      103,761

10% annual discount for estimated timing of cash
flows                                               (129,983)     (63,250)     (50,392)
                                                   ---------    ---------    ---------
Standardized measure of discounted future net
cash flows                                         $ 161,320    $  67,934    $  53,369
                                                   =========    =========    =========



      The  following  are the  principal  sources of change in the  standardized
      measure of discounted future net cash flows of the Company for each of the
      three years in the period ended December 31 (in thousands):



                                                      2004         2003         2002
                                                   ---------    ---------    ---------
                                                                    
Discounted future net cash flows at beginning of
year                                               $  67,934    $  53,369    $  33,020
Changes during the year:
Sales and transfers of oil and natural gas
produced, net of production costs                    (13,112)     (14,919)      (5,891)
Net changes in prices and production costs             7,612       33,972       30,124
Extensions and discoveries, less related costs         9,337        5,153       15,620
Development costs incurred and revisions                  --           --          525
Sales of reserves in place                           (19,840)         (26)      (1,005)
Purchases of reserves in place                       153,364        1,643       11,867
Revisions of previous quantity estimates              (1,677)      (9,166)     (12,970)
Net change in income taxes                           (38,246)      (9,253)     (19,911)
Accretion of discount                                  6,793        8,075        4,049
Other                                                (10,845)        (914)      (2,059)
                                                   ---------    ---------    ---------
Net change                                            93,386       14,565       20,349
                                                   ---------    ---------    ---------
Discounted future net cash flows at end of year    $ 161,320    $  67,934    $  53,369
                                                   =========    =========    =========


      Prices  used in  computing  these  calculations  of future cash flows from
      estimated  future  production of proved  reserves were $40.25,  $29.25 and
      $27.75  per  barrel  of  oil  at  December  31,   2004,   2003  and  2002,
      respectively,  and  $6.02,  $6.17  and $4.24 per  thousand  cubic  feet of
      natural gas at December 31, 2004, 2003 and 2002, respectively.


                                      F-45


                          INDEPENDENT AUDITORS' REPORT

The Board of Directors
RWG Energy, Inc.

We have audited the accompanying consolidated balance sheets of RWG Energy, Inc.
and Subsidiaries (the "Company") as of December 31, 2004 and 2003, and the
related consolidated statements of operations, stockholders' equity and cash
flows for the years then ended. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the audits to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of RWG Energy, Inc. and
Subsidiaries as of December 31, 2004 and 2003, and the results of their
operations and their cash flows for the years then ended, in conformity with
accounting principles generally accepted in the United States of America.

Our audits were conducted for the purpose of forming an opinion on the basic
financial statements taken as a whole. The supplementary information disclosed
in Note 14 is presented for purposes of additional analysis and is not a
required part of the basic financial statements. Such information has not been
subjected to the auditing procedures applied in the audits of the basic
financial statements and, accordingly, we express no opinion on it.

ELMS FARIS & COMPANY, LLP

November 3, 2005
Midland, Texas


                                      F-46


                        RWG ENERGY, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 2004 AND 2003

                                                       2004             2003
                                                  -------------    -------------
                                   A S S E T S

CURRENT ASSETS
Cash and Cash Equivalents                        $     688,387    $   5,075,952
Accounts Receivable
    Oil and Gas Sales                                3,141,173        1,533,454
    Other                                              209,806          278,262
Related Party Receivable                               975,014               --
Other Current Assets                                   608,095          104,215
                                                 -------------    -------------
      TOTAL CURRENT ASSETS                           5,622,475        6,991,883
                                                 -------------    -------------

PROPERTY, PLANT AND EQUIPMENT
Oil and Gas Properties
  (Using Successful Efforts)                        97,048,597       45,202,262
Other Property and Equipment                         1,160,328        1,078,635
                                                 -------------    -------------
                                                    98,208,925       46,280,897
Less Accumulated Depreciation and Depletion           (348,000)      (5,488,141)
                                                 -------------    -------------
      NET PROPERTY, PLANT AND EQUIPMENT             97,860,925       40,792,756
                                                 -------------    -------------

OTHER ASSETS
    Other Assets, Net of Amortization of $0
      and $649,905, Respectively                            --          507,898

DEFERRED TAX ASSET                                   6,758,000        1,301,000
                                                 -------------    -------------

      TOTAL ASSETS
        (Pledged for Parent Company Debt -       $ 110,241,400    $  49,593,537
                                                 =============    =============
      See Note 2)

                     The accompanying notes are an integral
                       part of these financial statements.


                                      F-47


                        RWG ENERGY, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 2004 AND 2003



                                                                    2004             2003
                                                               -------------    -------------
                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                              
CURRENT LIABILITIES
  Current Maturities of Long-Term Debt (See Note 2)            $   3,867,411    $      90,994
  Accounts Payable
    Trade                                                          3,175,742        2,337,014
    Other                                                            901,933        1,106,215
  Accrued Liabilities                                                364,827           99,797
  Derivative Obligation                                                   --        1,211,272
                                                               -------------    -------------
      TOTAL CURRENT LIABILITIES                                    8,309,913        4,845,292
                                                               -------------    -------------

LONG-TERM DEBT, NET OF CURRENT MATURITIES (See Note 2)            78,964,732       24,028,795

DERIVATIVE OBLIGATION                                                     --          242,036

ASSET RETIREMENT OBLIGATION                                        4,661,073        4,674,466

DEFERRED TAX LIABILITY                                            20,946,000        4,205,000
                                                               -------------    -------------
TOTAL LIABILITIES                                                112,881,718       37,995,589
                                                               -------------    -------------

COMMITMENTS AND CONTINGENCIES                                             --               --

STOCKHOLDERS' EQUITY
Preferred Stock, Series A, $.01 Par Value, 14,000,000 Shares
  Authorized, 11,000,000 Shares Issued and Outstanding                    --          110,000
Common Stock, Class A, $.0001 Par Value, 17,200,000 Shares
  Authorized, 5,200,000 Shares Issued and Outstanding                     --              520
Common Stock, Class B, $.0001 Par Value, 10,000,000 Shares
  Authorized, 6,800,000 Shares Issued and Outstanding                     --              680
Common Stock,  $1 Par Value, 5,000 Shares
  Authorized, 1,000 Shares Issued and Outstanding                      1,000               --
Additional Paid-In Capital                                            86,672       13,083,584
Retained Earnings (Deficit)                                       (2,727,990)        (826,685)
Accumulated Other Comprehensive Income (Loss),
  Net of Taxes of $397,000 in 2003                                        --         (770,151)
                                                               -------------    -------------
      TOTAL STOCKHOLDERS' EQUITY                                  (2,640,318)      11,597,948
                                                               -------------    -------------

      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY               $ 110,241,400    $  49,593,537
                                                               =============    =============


                     The accompanying notes are an integral
                      part of these financial statements.


                                      F-48



                        RWG ENERGY, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                     YEARS ENDED DECEMBER 31, 2004 AND 2003



                                                                2004               2003
                                                            ------------       ------------

                                                                         
REVENUES
  Oil and Gas Sales                                         $ 31,995,406       $ 20,447,993
  Realized Loss on Settlement of Derivative Contracts        (25,379,185)        (5,479,411)
  Management and Other Fees                                       72,935             56,881
  Gain (Loss) on Sale of Assets                                1,584,964           (258,830)
  Other Miscellaneous Income                                     155,195             17,461
                                                            ------------       ------------
    TOTAL REVENUES                                             8,429,315         14,784,094
                                                            ------------       ------------

EXPENSES
  Oil and Gas Production Costs                                10,646,379          8,292,034
  Oil and Gas Production Taxes                                 1,531,816          1,023,399
  Depreciation, Depletion and Amortization                     3,264,818          2,539,564
  General and Administrative Expenses                          2,411,986          2,151,626
  Interest Expense, Net of Interest Income                     1,087,298          1,380,247
  Loss on Extinguishment of Debt                                      --             42,105
                                                            ------------       ------------
    TOTAL EXPENSES                                            18,942,297         15,428,975
                                                            ------------       ------------

    EARNINGS (LOSS) FROM CONTINUING OPERATIONS
      BEFORE INCOME TAXES                                    (10,512,982)          (644,881)
                                                            ------------       ------------

INCOME TAX BENEFIT (EXPENSE)
  Current Income Taxes                                           (80,579)                --
  Deferred Income Taxes                                        1,042,519           (145,000)
                                                            ------------       ------------
    TOTAL INCOME TAXES                                           961,940           (145,000)
                                                            ------------       ------------

    EARNINGS (LOSS) FROM CONTINUING OPERATIONS                (9,551,042)          (789,881)
                                                            ------------       ------------

DISCONTINUED OPERATIONS
  Earnings (Loss) from Discontinued Operations                        --            (55,804)
  Tax Benefit (Expense)                                               --             19,000
                                                            ------------       ------------
    LOSS FROM DISCONTINUED OPERATIONS                                 --            (36,804)
                                                            ------------       ------------

    NET INCOME (LOSS)                                         (9,551,042)          (826,685)

OTHER COMPREHENSIVE INCOME (LOSS)
  Deferred Hedge Loss                                                 --           (770,151)
                                                            ------------       ------------

    COMPREHENSIVE INCOME (LOSS)                             $ (9,551,042)      $ (1,596,836)
                                                            ============       ============


                     The accompanying notes are an integral
                       part of these financial statements.


                                      F-49


                        RWG ENERGY, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                     YEARS ENDED DECEMBER 31, 2004 AND 2003




                                                                      Common Stock                    Additional
                                       Preferred     --------------------------------------------      Paid-In
                                         Stock          Class A         Class B          New           Capital
                                     ------------    ------------    ------------   -------------   ------------
                                                                                    
Balance, December 31, 2002           $         --    $         --    $         --    $         --   $         --

Redemption of Partnership Interest             --              --              --              --             --

Conversion of Partnership Interest             --             520              --              --      3,451,482

Capital Contributions                     110,000              --             680              --      9,632,102

Net Income (Loss)                              --              --              --              --             --

Deferred Hedge Losses                          --              --              --              --             --
                                     ------------    ------------    ------------    ------------   ------------

Balance, December 31, 2003           $    110,000    $        520    $        680    $         --   $ 13,083,584
                                     ============    ============    ============    ============   ============

Accumulated Other
Comprehensive Income (Loss)                    --              --              --              --             --

Net Income (Loss)                              --              --              --              --             --

Purchase Transaction                     (110,000)           (520)           (680)          1,000     69,494,088

Acquisition of Debt at Purchase                --              --              --              --    (82,491,000)
                                     ------------    ------------    ------------    ------------   ------------

Balance, December 31, 2004           $         --    $         --    $         --    $      1,000   $     86,672
                                     ============    ============    ============    ============   ============


                                                       Accumulated
                                        Retained          Other            Partners' Capital
                                        Earnings      Comprehensive      General        Limited
                                        (Deficit)     Income (Loss)      Partner        Partners           Total
                                      ------------    ------------    ------------    ------------    ------------
                                                                                      
Balance, December 31, 2002            $         --    $         --    $     54,453    $  5,390,889    $  5,445,342

Redemption of Partnership Interest              --              --         (19,933)     (1,973,407)     (1,993,340)

Conversion of Partnership Interest              --              --         (34,520)     (3,417,482)             --

Capital Contributions                           --              --              --              --       9,742,782

Net Income (Loss)                         (826,685)             --              --              --        (826,685)

Deferred Hedge Losses                           --        (770,151)             --              --        (770,151)
                                      ------------    ------------    ------------    ------------    ------------

Balance, December 31, 2003            $   (826,685)   $   (770,151)   $         --    $         --    $ 11,597,948
                                      ============    ============    ============    ============    ============

Accumulated Other
Comprehensive Income (Loss)                     --         959,118              --              --         959,118

Net Income (Loss)                       (9,551,042)             --              --              --      (9,551,042)

Purchase Transaction                     7,649,737        (188,967)             --              --      76,844,658

Acquisition of Debt at Purchase                 --              --              --              --     (82,491,000)
                                      ------------    ------------    ------------    ------------    ------------

Balance, December 31, 2004            $ (2,727,990)   $         --    $         --    $         --    $ (2,640,318)
                                      ============    ============    ============    ============    ============


                     The accompanying notes are an integral
                       part of these financial statements


                                      F-50


                        RWG ENERGY, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                     YEARS ENDED DECEMBER 31, 2004 AND 2003




                                                                  2004             2003
                                                             ------------    ------------
CASH FLOWS FROM OPERATING ACTIVITIES
                                                                       
  Net (Loss)                                                 $ (9,551,042)   $   (826,685)
  Adjustments to reconcile Net (Loss) to Net Cash
      (Used In) provided by Operating Activities
           Depreciation, Depletion and Amortization             3,264,818       2,539,564
           Deferred Hedge Loss                                         --         286,157
           (Gain) Loss on Sale of Assets                       (1,584,964)        258,830
           Changes in Assets and Liabilities
           (Increase) Decrease In
               Accounts Receivable                             (1,539,263)        227,876
               Other Current Assets                              (503,880)         (1,298)
               Related Party Receivable                          (975,014)             --
               Other Assets                                       507,898              --
           Increase (Decrease) In
               Accounts Payable                                   634,446       1,114,943
               Accrued Liabilities                                265,030        (171,045)
               Derivative Obligation                           (1,453,308)             --
               Deferred Taxes                                   2,286,942         126,000
                 NET CASH (USED IN) PROVIDED                   (8,648,337)      3,554,342
                   BY OPERATING ACTIVITIES

CASH FLOWS FROM INVESTING ACTIVITIES
  Additions to Property, Plant and Equipment                   (3,971,546)     (3,358,038)
  Proceeds from Sale of Property, Plant and Equipment           4,436,474         193,500
  Retirement of Property, Plant and Equipment                          --         199,374
  Other Asset Retirements                                              --         336,528
                 NET CASH PROVIDED BY (USED IN)                   464,928      (2,628,636)
                   INVESTING ACTIVITIES

CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from Long-Term Borrowings                           32,619,072      23,851,040
  Repayment of Long-Term Borrowings                           (28,823,228)    (27,996,243)
  Redemption of Partnership Interest                                   --      (1,993,340)
  Capital Contributions                                                --      11,000,000
  Cost of Capital Contributions                                        --      (1,257,218)
                 NET CASH PROVIDED BY FINANCING ACTIVITIES      3,795,844       3,604,239
                 NET (DECREASE) INCREASE IN CASH               (4,387,565)      4,529,945
                   AND CASH EQUIVALENTS

CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR                   5,075,952         546,007
  CASH AND CASH EQUIVALENTS - END OF YEAR                    $    688,387    $  5,075,952
                                                             ============    ============



                                   (Continued)


                                      F-51


                        RWG ENERGY, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003




                                                                     2004            2003
                                                                 ------------    ------------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
                                                                           
     Cash Paid for Interest                                      $  1,093,423    $  2,482,694
                                                                 ============    ============
SIGNIFICANT NON-CASH TRANSACTIONS
     Additions to Property, Plant and Equipment                    12,181,732      (4,425,895)
     Increase in Asset Retirement Obligation                          (13,393)      4,425,895
     Increase in Deferred Tax Liability                           (12,168,339)             --
     Step-up in Basis of Property and Equipment at Acquisition    (50,629,286)             --
     Purchase Transaction/Long Term Debt Assumption                50,629,286              --
         TOTAL SIGNIFICANT NON-CASH TRANSACTIONS                 $         --    $         --
                                                                 ============    ============



                     The accompanying notes are an integral
                       part of these financial statements.


                                      F-52


                        RWG ENERGY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003

NOTE 1: ORGANIZATION AND NATURE OF OPERATIONS

      WG Energy, Inc., a Texas corporation, was organized and began operations
      on June 1, 2000, with the purchase of 100% of the outstanding shares of
      Williamson Petroleum Consultants, Inc., ("WPC") a Texas corporation
      organized in 1969. WG Operating, Inc. and WG Royalty Company, both
      wholly-owned subsidiaries of WG Energy, Inc. were also founded in 2000.

      Effective January 25, 2002, WG Energy, Inc. reorganized its legal entity
      structure and converted into WG Energy, Ltd, (the "Partnership"), a Texas
      limited partnership. WG Energy Management, LLC was created to serve as the
      Partnership's General Partner. Such conversion qualified as a Type F
      tax-free reorganization.

      As discussed in Note 3 to the financial statements, on April 3, 2003, the
      Partnership entered into a series of reorganization transactions that
      resulted in the redemption of approximately 50% of the Partnership's
      interest, the conversion of the remaining Partnership's interest into
      5,200,000 shares of Class A Common Stock of WG Energy Holdings, Inc. (the
      "Company"), a newly formed Delaware corporation, and a $8,000,000 capital
      contribution by WGE Investment, LLC, a Delaware limited liability company,
      ("WGE Investment") in exchange for 4,800,000 shares of Class B Common
      Stock and 8,000,000 shares of Series A Preferred Stock of the Company.
      Subsequently, on December 23, 2003, WGE Investment invested another
      $3,000,000 for 2,000,000 shares of Class B Common Stock and 3,000,000
      shares of Series A Preferred Stock of the Company.

      On December 17, 2004, Ram Energy, Inc. (Ram), a Delaware corporation,
      completed its acquisition of WG Energy Holdings, Inc. (WG), a Delaware
      corporation, in which a wholly owned subsidiary of Ram created
      specifically for such purpose merged with and into WG and WG was the
      surviving corporation in the merger. At the time of the merger, the name
      of WG was changed to RWG Energy, Inc., or RWG.

      The Company is involved in the exploration, development, production, and
      acquisition of oil and gas properties. Since operations began, the Company
      and its subsidiaries have experienced growth through the acquisition of
      oil and gas properties and the exploitation of these properties in the
      Texas Panhandle and North Texas regions.

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Principles of Consolidation

      The consolidated financial statements include the accounts of the Company
      and its wholly-owned subsidiaries. As discussed in Note 3, the operations
      of WPC through April 3, 2003, are recorded as discontinued operations in
      the accompanying consolidated financial statements.

      All material inter-company accounts and transactions have been eliminated
      in the consolidation. The accounts of Ram and its subsidiaries, other than
      those directly owned by the company are not included in these financial
      statements.


                                      F-53


                        RWG ENERGY, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

      Reclassifications

      Certain reclassifications have been made to the 2003 amounts to conform
      with the 2004 financial statement presentation.

      Guarantor Obligation of Parent Debt

      To facilitate the December 17, 2004 acquisition by Ram of WG and
      subsequent merger with RWG Energy, Inc., Ram obtained financing using
      substantially all of the assets of RWG Energy, Inc. as collateral and
      involving RWG Energy, Inc. as guarantor on the debt. In accordance with
      SEC Staff Accounting Bulletins 54 and 73, a purchase transaction which
      results in an entity becoming substantially wholly owned establishes a new
      basis of accounting for the purchased assets and liabilities, and the
      parent company's debt and related debt issuance costs should be reflected
      in the subsidiary's financial statements if the subsidiary guarantees or
      pledges its assets as collateral for the parent company's debt.

      The acquisition transaction was recorded under the purchase method which
      resulted in a new cost basis of valuing the assets and liabilities of the
      newly created entity, RWG Energy, Inc. The major adjustments to the
      financial statements can be seen on the balance sheet as current
      maturities of long term debt of approximately $3,867,000 and long term
      debt, net of current maturities of approximately $78,965,000. The increase
      to oil and gas properties includes a step-up in basis of approximately
      $50,561,000 and appears on the balance sheet as an end result of
      approximately $97,049,000.

      Use of Estimates

      Preparation of the accompanying consolidated financial statements in
      conformity with accounting principles generally accepted in the United
      States of America requires management to make estimates and assumptions
      that affect the reported amounts of assets and liabilities and disclosure
      of contingent assets and liabilities at the date of the consolidated
      financial statements and the reported amounts of revenues and expenses
      during the reporting period. Actual results could differ from those
      estimates.

      Recent Accounting Pronouncements

      In August 2001, the FASB issued SFAS 144, "Accounting for the Impairment
      or Disposal of Long-Lived Assets". SFAS 144 addresses financial accounting
      and reporting for the impairment of long-lived assets and for long-lived
      assets to be disposed of. It supersedes, with exceptions, SFAS 121,
      "Accounting for the Impairment of Long-Lived Assets to be Disposed of",
      and is effective for the fiscal years beginning after December 15, 2001.
      Effective January 1, 2002, the Company adopted the provisions of SFAS 144.
      At December 31, 2004 and 2003, the Company's long-lived assets were not
      deemed to be impaired.


                                      F-54


                        RWG ENERGY, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

      Recent Accounting Pronouncements (Continued)

      In  November  2002,  the  FASB  issued  Interpretation  No.  45 (FIN  45),
      Guarantees,  Including Indirect  Guarantees of Indebtedness of Others. FIN
      45 requires  that upon the  issuance of  guarantees,  the  guarantor  must
      recognize a  liability  for the fair value of the  obligations  it assumes
      under the  guarantee.  Liability  recognition is required on a prospective
      basis for  guarantees  that are made or modified  after December 31, 2002.
      The adoption of FIN 45 resulted in the Company recognizing debt, which was
      guaranteed by the Company, representing Ram's indebtedness used to acquire
      the Company and a re-valuation of the Company's  assets as of December 17,
      2004.

      In December 2002, the FASB issued SFAS 148, "Accounting for Stock-Based
      Compensation--Transition and Disclosure--an amendment of SFAS No. 123."
      This statement amends SFAS 123, "Accounting for Stock-Based Compensation,"
      to provide alternative methods of transition for a voluntary change to the
      fair value based method of accounting for stock-based employee
      compensation. In addition, this Statement amends the disclosure
      requirements of SFAS 123 to require prominent disclosures in financial
      statements about the method of accounting for stock-based employee
      compensation and the effect of the method used on reported results.
      Effective January 1, 2003, the Company adopted the provision of SFAS 148.

      In January 2003, the FASB issued Interpretation No. 46 (FIN 46),
      Consolidation of Variable Interest Entities, an interpretation of ARB 51.
      The primary objectives of FIN 46 are to provide guidance on the
      identification of entities for which control is achieved through means
      other than through voting rights (variable interest entities or VIEs) and
      how to determine when and which business enterprise should consolidate the
      VIE. This new model for consolidation applies to an entity which either:
      (1) the equity investors, if any, do not have a controlling financial
      interest or (2) the equity investment at risk is insufficient to finance
      that entity without receiving additional subordinated financial support
      from other parties. The adoption of this standard does not have any impact
      on the Company's consolidated financial position or results of operations.

      In April 2003, the FASB issued SFAS 149, "Amendment of Statement 133 on
      Derivative Instruments and Hedging Activities" ("SFAS 149"). SFAS 149
      amends and clarifies accounting for derivative instruments, including
      certain derivative instruments embedded in other contracts, and for
      hedging activities under SFAS 133, "Accounting for Derivative Instruments
      and Hedging Activities" ("SFAS 133"). SFAS 149 is generally effective for
      contracts entered into or modified after June 30, 2003 and for hedging
      relationships designated after June 30, 2003. The Company has previously
      adopted the provisions of SFAS 133, as amended.


                                      F-55


                        RWG ENERGY, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

      Recent Accounting Pronouncements (Continued)

      In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain
      Financial Instruments with Characteristics of Both Liabilities and
      Equity", which establishes standards for how an issuer classifies and
      measures certain financial instruments with characteristics of both
      liabilities and equity and requires that an issuer classify a financial
      instrument within the scope of SFAS No. 150 as a liability (or an asset in
      some circumstances). SFAS No. 150 was effective for the Company beginning
      in the third quarter 2003. The adoption of SFAS No. 150 did not have a
      material impact on the Company's financial position or the results of
      operations.

      In December 2004, the FASB issued SFAS No. 123R, Share-Based Payment. SFAS
      123R requires all share-based payments to employees, including grants of
      employee stock options, to be recognized in the financial statements based
      on their fair values and is effective for the first interim or annual
      reporting period beginning after January 1, 2006. Management does not
      believe the adoption of SFAS No. 123R will have a significant impact on
      the Company's financial position or statement of operations.

      The FASB issued Staff Position (FSP) Nos. 141-1 and 142-1 as a result of
      the March 17-18, 2004, Emerging Issues Task Force (EITF) meeting, after
      the EITF reached a consensus on EITF Issue No. 04-2, Whether Mineral
      Rights are Tangible or Intangible Assets, and concluded that mineral
      rights, as defined in the issue, are tangible assets. This FSP addressed
      the inconsistency between this consensus and the characterization of
      mineral rights as intangible assets in SFAS No. 141 and SFAS No. 142. The
      guidance in this FSP is applicable to the first reporting period beginning
      after April 29, 2004 and, therefore effective for the Company January 1,
      2005. The FASB encourages early adoption. As such, the Company adopted
      this FSP effective December 31, 2004. The adoption of this FSP did not
      have a significant impact on the Company's financial position or results
      of operations.

      Cash and Cash Equivalents

      For purposes of the consolidated statements of cash flows, the Company
      considers all demand deposits, money market accounts and certificates of
      deposit purchased with an original maturity of three months or less to be
      cash equivalents.

      Inventories

      Inventories consist of various supplies used in the production of oil and
      gas reserves and are accounted for at the lower of cost (first-in,
      first-out) or market. Inventories, which are not material, are included in
      other current assets in the accompanying consolidated balance sheets.


                                      F-56


                        RWG ENERGY, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

      Property, Plant and Equipment

      The Company utilizes the successful efforts method of accounting for its
      oil and gas properties. Under this method of accounting, all costs
      associated with productive wells and nonproductive development wells are
      capitalized. Exploration costs are capitalized pending determination of
      whether proved reserves are found. If no proved reserves are found,
      previously capitalized exploration costs are charged to expense. If, after
      the passage of one year, the existence of proved reserves cannot be
      conclusively established, any deferred costs are charged to expense.

      Costs of significant non-producing properties, wells in the process of
      being drilled and development projects are excluded from depletion until
      such time as the related project is developed and proved reserves are
      established or impairment is determined. The Company capitalizes interest
      on expenditures for significant development projects until such time as
      significant operations commence.

      The Company has adopted the provisions of SFAS 143. Capitalized costs of
      individual properties abandoned or retired, net of salvage proceeds, are
      charged to accumulated depreciation and depletion. Costs of abandonment or
      retirement are charged to the asset retirement obligation.

      Sales proceeds from insignificant sales of individual properties are
      credited to property costs and no gain or loss is recognized until the
      entire property base is sold or abandoned. For significant sales of
      interests in producing oil and gas properties, the estimated present value
      of fair market value of the interests conveyed is credited to the
      producing oil and gas properties and any resulting gain or loss is
      reflected in operations.

      In accordance with SFAS 144, the Company's oil and gas properties are
      assessed for impairment whenever changes in facts and circumstances
      indicate a possible significant deterioration in the future cash flows
      expected to be generated by an asset group. If, upon review, the sum of
      the undiscounted pretax cash flows is less than the carrying value of the
      asset group, the carrying value is written down to the estimated fair
      value. Individual assets are grouped for impairment purposes at the lowest
      level for which there are identifiable cash flows that are largely
      independent of the cash flows of other groups of assets - generally on a
      property-by-property basis. The fair value of impaired assets is
      determined based on quoted market prices in active markets, if available,
      or upon the present values of expected future cash flows using discount
      rates commensurate with the risks involved in the asset group. Long-lived
      assets committed by management for disposal are accounted for at the lower
      of amortized cost or fair value less cost to sell. None of the Company's
      oil and gas properties were deemed impaired for the years ended December
      31, 2004 and 2003.

      Other property and equipment, which includes office furniture, fixtures,
      and equipment and vehicles, are recorded at cost. Major renewals and
      betterments are capitalized while the costs of repairs and maintenance are
      charged to operating expenses in the period incurred. With respect to
      dispositions of assets, other than oil and gas properties, the cost of the
      asset retired or otherwise disposed of, and the applicable accumulated
      depreciation are removed from the accounts, and any resulting gain or loss
      is reflected in operations.


                                      F-57


                        RWG ENERGY, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

      Property, Plant and Equipment (Continued)

      As a result of Ram acquiring the stock of the company (as discussed in
      Note 1), the assets of RWG were re-valued at December 17, 2004 on the
      basis of the amount of the purchase price, which was largely financed by
      Ram revolving and term debt instruments. The non oil & gas property and
      equipment were adjusted to fair value, while the oil & gas properties were
      valued at the remaining purchase price of the company.

      Depreciation, Depletion and Amortization

      Depreciation and depletion of the Company's oil and gas properties are
      provided using the unit-of-production method and estimated proved reserves
      on a property-by-property basis. In addition, estimated costs of future
      dismantlement, restoration and abandonment, if any, are accrued as part of
      the property cost and subjected to depreciation and depletion.

      Other property and equipment is depreciated using the straight-line method
      over the estimated useful lives of the assets. Deferred long-term loan
      origination costs are capitalized and amortized over the life of the
      related loan.

      Concentrations of Credit Risk

      The Company is engaged primarily in the oil and gas production business.
      The Company performs ongoing credit evaluations of its customers'
      financial condition and generally, requires no collateral from their
      customers.

      The Company maintains its cash balances at one financial institution
      insured by the Federal Deposit Insurance Corporation with each depositor
      insured up to $100,000. At December 31, 2004 and 2003, the Company had
      cash on deposit at the bank of approximately $1,027,000 and $5,596,000,
      respectively.

      Income Taxes

      The Company follows the provisions of SFAS 109, "Accounting for Income
      Taxes". Under the asset and liability method of SFAS 109, deferred tax
      assets and liabilities are recognized for the future tax consequences
      attributable to differences between the financial statement carrying
      amounts of existing assets and liabilities and their respective tax bases.
      Deferred tax assets and liabilities are measured using enacted tax rates
      expected to apply to taxable income in the years in which those temporary
      differences are expected to be recovered or settled. Under SFAS 109, the
      effect on deferred tax assets and liabilities of a change in tax rate is
      recognized in income in the period that includes the enactment date.


                                      F-58


                        RWG ENERGY, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

      Environmental

      The Company is subject to extensive federal, state and local environmental
      laws and regulations. These laws, which are constantly changing, regulate
      the discharge of materials into the environment and may require the
      Company to remove or mitigate the environmental effects of the disposal or
      release of petroleum or chemical substances at various sites.
      Environmental expenditures are expensed or capitalized depending on their
      future economic benefit. Expenditures that relate to an existing condition
      caused by past operations and that have no future economic benefits are
      expensed. Liabilities for expenditures of a non-capital nature are
      recorded when environmental assessment and/or remediation is probable, and
      the costs can be reasonably estimated.

      Revenue Recognition and Gas Imbalances

      The Company uses the sales method of accounting for crude oil revenues.
      Under this method, revenues are recognized based on actual volumes of oil
      sold to purchasers.

      The Company used the entitlements method of accounting for natural gas
      revenues. Under this method, revenues are recognized based on the
      Company's proportionate share of actual sales of natural gas. Natural gas
      revenues would not have been significantly altered in any period had the
      sales method of recognizing natural gas revenues been utilized. The
      Company has no material gas balancing asset or liability at December 31,
      2004 and 2003.

      The Company recognizes marketing revenue, net of the cost of gas and
      third-party delivery fees, as service is provided.

      Commodity Hedging

      SFAS 133 requires the accounting recognition of all derivative instruments
      as either assets or liabilities at fair value. Derivative instruments that
      are not hedges must be adjusted to fair value through net income (loss).
      Under the provisions of SFAS 133, changes in the fair value of derivative
      instruments that are fair value hedges are offset against changes in the
      fair value of the hedged assets, liabilities or firm commitments, through
      net income (loss). Effective changes in the fair value of derivative
      instruments that are cash flow hedges are recognized in accumulated other
      comprehensive income ("AOCI") - deferred hedges gains (losses), net in the
      stockholders' equity sections of the Company's consolidated balance sheet
      until such time as the hedged items are recognized in net income (loss).
      The ineffective portion of a derivative instrument's change in fair value
      is immediately recognized in net income (loss).

      Under provisions of SFAS 133, a cash flow hedge is a derivative instrument
      that hedges the exposure to variability in expected future cash flows that
      are attributable to a particular risk. Both at the inception of a hedge
      and on an ongoing basis, a cash flow hedge must be expected to be highly
      effective in achieving offsetting cash flows attributable to the hedged
      risk during the term of the hedge. The expectation of hedge effectiveness
      must be supported by matching the essential terms of the hedged asset,
      liability or forecasted transaction to the derivative hedge contract or by
      effectiveness assessments using statistical measurement. The Company's
      policy is to assess actual hedge effectiveness at least on an annual
      basis.


                                      F-59


                        RWG ENERGY, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

      Revenue Recognition and Gas Imbalances

      The Company's crude oil contracts required the physical delivery and sale
      of specific volumes of crude oil at fixed prices over a twenty-four month
      period. The Company considers its crude oil contracts to be forward sales
      contracts and does not meet the requirements of SFAS 133.

      The Company considers its natural gas hedge contracts to be derivative
      financial instruments within the scope of SFAS 133. All hedge contracts of
      the Company were settled in full at December 17, 2004, at the time Ram
      acquired the Company. This settlement resulted in a hedging loss of $14.4
      million reported in the statements of operations. At December 31, 2004,
      the Company had no hedge contracts outstanding.

      Asset Retirement Obligations

      In June 2001, the FASB issued SFAS No. 143, "Accounting for Asset
      Retirement Obligations." SFAS No. 143 addresses financial accounting and
      reporting for obligations associated with the retirement of tangible
      long-lived assets and the associated asset retirement costs and amends
      FASB Statement No. 19, Financial Accounting and Reporting by Oil and Gas
      Producing Companies. SFAS No. 143 requires that the fair value of a
      liability for an asset retirement obligation be recognized in the period
      in which it is incurred if a reasonable estimate of fair value can be
      made, and that the associated asset retirement costs be capitalized as
      part of the carrying amount of the long-lived asset. The Company adopted
      this standard as of January 1, 2003. The effect of this standard on the
      Company's results of operations and financial condition at adoption
      included an increase in long-term liabilities for plugging and abandonment
      costs of natural gas and oil properties of $4,425,895. The cumulative
      effect of SFAS No. 143 on previously reported operations was not material.
      The company recorded accretion expense of approximately $226,992 and
      $248,571 in 2004 and 2003, respectively.

      The Company recorded the following activity related to the asset
      retirement liability for the years ended December 31, 2004 and 2003:

                                                         2004            2003
                                                     -----------     -----------
Liability for Asset Retirement Obligations,
  Beginning of Year                                  $ 4,674,466     $ 4,425,895
Accretion Expense                                        226,992         248,571
Purchase Price Adjustment                               (240,385)             --
                                                     -----------     -----------
Liability for Asset Retirement Obligations,
  End of Year                                        $ 4,661,073     $ 4,674,466
                                                     ===========     ===========


                                      F-60


                        RWG ENERGY, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 3: REORGANIZATION TRANSACTIONS

      On April 3, 2003, the following reorganizations transactions occurred:

      o     The Partnership agreed to extinguish certain convertible promissory
            notes issued in connection with the acquisition of 100% of the
            common stock of WPC. Promissory notes aggregating $908,525 and
            accrued interest of $117,283 were extinguished for cash payments
            totaling $72,660, the transfer of WPC common stock back to the
            original WPC owners, the transfer of certain Company assets to WPC
            and the forgiveness of WPC's intercompany payable and receivable
            balances. The extinguishment of convertible promissory notes
            resulted in a loss of $42,105.

      o     The Partnership agreed to redeem the interest of certain limited
            partners (the "Redeemed Parties") owning approximately 50% of the
            Partnership. In exchange for their Partnership interest, the
            Redeemed Parties received cash of $277,340 on April 3, 2003, $75,000
            payable in $25,000 installments on July 1, 2003, December 31, 2003,
            and February 1, 2004, and a $1,800,000 non-interest bearing
            installment obligation (discounted to a present value of
            $1,641,000), secured by a deed of trust, and payable monthly based
            on the net production revenue from certain oil and gas properties.
            The total cost of the 50% Partnership interest redemption of
            $1,993,340 was charged to partners' capital.

      o     Immediately after the Partnership redemption transaction, the
            Company was formed and the remaining Partnership interest was
            converted into 5,200,000 shares of the Company's Class A Common
            Stock. The conversion transaction resulted in a credit to additional
            paid-in capital of $3,417,482.

      o     In accordance with a Plan of Merger and Contribution Agreement, WGE
            Investment contributed $8,000,000 in exchange for 4,800,000 shares
            of Class B Common Stock and 8,000,000 shares of Series A Preferred
            Stock of the Company. The contribution transaction resulted in a
            credit to additional paid-in capital of $6,662,302, net of legal,
            accounting and other cost of capital of $1,257,220. On December 23,
            2003, WGE Investment converted $3,000,000 of its Bridge Loan into
            3,000,000 shares of Series A Preferred Stock and 2,000,000 shares of
            Class B Common Stock and resulted in $2,969,800 being credited to
            additional paid-in capital.

      o     In connection with the Company's restructuring transactions, the
            Company and its primary lender entered into a Second Amended and
            Restated Revolving Credit Agreement, dated April 3, 2003. This
            Revolving Credit Agreement was terminated and the loan amount due
            was paid in full upon the Ram acquisition of the Company on December
            17, 2004.


                                      F-61


                        RWG ENERGY, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 4: ACQUISITION TRANSACTION

      On December 17, 2004, the company was acquired by and merged with a
      subsidiary of RAM Energy, Inc. (RAM) resulting in the surviving
      corporation RWG Energy, Inc. (RWG). RWG is a wholly owned subsidiary of
      RAM. RWG and its four subsidiaries make up the first and second tier
      subsidiaries of RAM. All common and preferred stock of the company was
      retired and replaced with 1,000 shares of new common stock of RWG. All
      outstanding debt of the Company was paid in full as a result of the merger
      and acquisition. Additionally, all outstanding derivative positions were
      settled for cash as part of the merger and acquisition transaction. The
      final adjusted purchase price was $82.6 million, including the assumption
      and payment of WG's long term debt of $24.5 million and the settlement of
      all outstanding derivative instruments of $14.4 million. The WG
      acquisition was accounted for using the purchase method of accounting in
      accordance with SFAS No. 141, Business Combinations, and the purchase
      price has been initially allocated based on the estimated fair value of
      the individual assets acquired and liabilities assumed at the date of
      acquisition.

NOTE 5: PREFERRED AND COMMON STOCK

      As stated in Note 4, all outstanding preferred and common stock of the
      company was retired and replaced with 1,000 shares of RWG as a result of
      the merger and acquisition transaction on December 17, 2004. Stockholders'
      equity includes 5,000 shares of authorized $1 par value common stock, of
      which 1,000 shares are issued and outstanding as of December 31, 2004. All
      shares are owned by RAM Energy, Inc.

NOTE 6: LONG-TERM DEBT

      Long-term debt at December 31, 2004 and 2003 consisted of the following:

                                                       2004            2003
                                                   ------------    ------------
         Foothill Term and Revolving
           Credit Facility                         $ 82,491,000    $         --
         Revolving Credit Facility                           --      19,555,000
         Secured Convertible Promissory Note                 --       3,010,000
         Installment Obligation                              --       1,308,468
         Other                                          341,143         246,321
                                                   ------------    ------------
                                                     82,832,143      24,119,789
         Less Current Maturities                     (3,867,411)        (90,994)
                                                   ------------    ------------
                                                   $ 78,964,732    $ 24,028,795
                                                   ============    ============

      All outstanding debt of the company (except some automobile loans and
      leases) was paid as a result of the merger and acquisition transaction on
      December 17, 2004. The Company assumed a significant portion of RAM's
      Foothill Term and Revolving Credit Facility with the transaction as a
      result of push down accounting as more fully described in Note 2.


                                      F-62


                        RWG ENERGY, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 6: LONG-TERM DEBT

      Foothill Term and Revolving Credit Facility

      The facility includes a $30.0 million term loan and a $60.0 million
      revolving credit facility, reducing by $2.5 million per quarter commencing
      September 30, 2005 and continuing until the committed amount of the
      revolver is reduced to $50.0 million. Borrowings under the revolving
      credit facility bear interest at Foothill's base rate plus 2% (7.25% at
      December 31, 2004), or LIBOR plus 4%, at the option of RAM, while advances
      under the term loan bear interest at the base rate plus 4% (9.25% at
      December 31, 2004), or LIBOR plus 6%, also at the option of the RAM. The
      entire facility will mature in three years. The amount of credit available
      under the credit facility at December 31, 2004 was $1.3 million.

      RAM is required to pay a commitment fee equal to .375% per annum on the
      amount by which the borrowing base exceeds the aggregate amount
      outstanding under the Foothill credit facility. Amounts outstanding under
      the Foothill credit facility are collateralized by substantially all
      current and future assets of RAM and its subsidiaries. Along with the
      pledged collateral mentioned above, Foothill also has first rights to
      RAM's cash accounts.

      The credit facility contains customary covenants which, among other
      things, require periodic financial and reserve reporting and limit the
      Company's incurrence of indebtedness, executive compensation, capital
      expenditures, transactions with affiliates, sales of assets, liens, loans,
      mergers and investments and require RAM to meet minimum EBITDA thresholds.
      Additionally, the credit facility requires RAM to hedge at least 40%, but
      not more than 80%, of its estimated production for the ensuing six-month
      period. RAM was in compliance with these covenants or had obtained waivers
      at December 31, 2004.

      If RAM fails to satisfy or obtain a waiver for the covenants of the credit
      facility, Foothill could consider RAM to be in default. Upon default,
      Foothill may declare all obligations immediately due and payable, cease
      advancing money or extending credit, terminate the agreement, and secure
      its rights in RAM's collateral. The Foothill credit facility also contains
      a subjective acceleration clause whereby Foothill may declare an event of
      default if it determines a material adverse change has occurred.
      Management believes it is unlikely that the subjective acceleration clause
      would be asserted in 2005 and therefore has classified the credit facility
      as a long-term obligation in accordance with its stated maturity.

      Scheduled maturities of Company's long-term debt at December 31, 2004, are
      as follows:

            2005                                   $ 3,867,411
            2006                                     5,132,589
            2007                                    73,491,000
                                                   -----------
                                                   $82,491,000
                                                   ===========

      Other

      The Company has entered into several financing agreements with a financial
      institution aggregating $290,926 at December 31, 2004, at interest rates
      ranging from 9.0% to 11.25%. The notes are payable in monthly installments
      ranging from $556 to $1,584, including principal and interest. The notes
      are secured by vehicles. The company also had non-current lease
      obligations totaling $50,217 secured by equipment.


                                      F-63


                        RWG ENERGY, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 7: FAIR VALUE OF FINANCIAL INSTRUMENTS

      The Company's financial instruments consist of cash and cash equivalents,
      accounts receivable, other current assets, accounts payable and other
      current liabilities. The carrying amounts of such assets and liabilities
      approximate fair value due to the short maturity of these instruments.

      The carrying amount of long-term debt approximates fair value because this
      debt carries a variable interest rate based on market interest rates.

NOTE 8: COMMITMENTS AND CONTINGENCIES

      Senior Note Obligation to Parent

      RAM's Senior Notes are fully and unconditionally guaranteed, jointly and
      severally, on a senior unsecured basis, by all of the RAM's current and
      future subsidiaries (the Subsidiary Guarantors which include RWG Energy,
      Inc and subsidiaries.) These senior notes are described below.

      In February 1998, RAM completed the sale of $115 million of 11.5% Senior
      Notes due 2008 in a public offering of which $28.4 million remained
      outstanding at December 31, 2004 and 2003. The Senior Notes are senior
      unsecured obligations of RAM and are redeemable at the option of RAM in
      whole or in part, at any time on or after February 15, 2005, at prices
      ranging from 111.5% to 103.8% of face amount to their scheduled maturity
      in 2008.

      Other

      The Company is party to various legal actions arising in the ordinary
      course of business. In the opinion of the Company's management, upon
      advice of legal counsel, the Company has adequate legal defense and/or
      insurance coverage and does not believe they will materially affect the
      Company's operations or financial position.

NOTE 9: RETIREMENT PLAN

      The Company sponsors a 401(k) defined contribution plan for the benefit of
      substantially all employees. The plan allows eligible employees to
      contribute up to 100% of their annual compensation, not to exceed $13,000
      for those under 50 years of age and $16,000 for those over 50 in 2004.
      Employer contributions to the plan are discretionary. There were no
      employer contributions to the plan during 2003 or 2004.

NOTE 10: MAJOR CUSTOMERS

      For the years ended December 31, 2004 and 2003, two of the Company's
      customers accounted for 10% or more of the Company's consolidated revenues
      as follows:

                                                  2004                   2003
                                               -----------           -----------
Purchaser A                                    $22,061,243           $ 9,119,000
Purchaser B                                    $ 5,428,202           $ 4,860,000
Purchaser C                                    $ 1,109,479           $   575,828


                                      F-64


                        RWG ENERGY, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 11: DERIVATIVE FINANCIAL INSTRUMENTS


      During 2004 and 2003, the Company entered into numerous crude oil and
      natural gas derivative contracts. The Company did not formally designate
      the crude oil transactions as hedges as required by SFAS No. 133 in order
      to receive hedge accounting treatment. The natural gas contracts were,
      however, designated as hedges under the scope of SFAS 133. Realized gains
      and losses on the derivative financial instruments during 2004 and 2003
      have been recorded in the statement of operations in the amounts of
      $(25,379,185) and $(5,479,411) in 2004 and 2003, respectively.
      Additionally, the Company recognized a deferred hedge loss of $(770,151),
      net of deferred taxes of $397,000 recorded as a charge to other
      comprehensive income in 2003.


      All outstanding derivative financial instruments of WG Energy Holdings,
      Inc. and subsidiaries (aggregating $14.4 million) were settled with the
      merger and acquisition transaction on December 17, 2004. All current
      hedging activities occur at the parent company RAM Energy, Inc.

NOTE 12: RELATED PARTY TRANSACTIONS

      Employment Contract

      The employment contract described below was ended with the merger and
      acquisition transaction on December 17, 2004. The president's stock was
      purchased and his employment ended as of that date.

      On April 3, 2003, the Company executed an employment contract with its
      president providing for an annual salary of $175,000 per year and a
      $250,000 signing bonus. Under the terms of the contract, the president was
      permitted to devote up to one day per month to his personal investments
      and the operations of Manhattan Petroleum, Inc. ("Manhattan") and the
      Company had a right of first refusal to purchase any prospect developed by
      Manhattan. The employment contract expired March 31, 2005. For the year
      ended December 31, 2004, the Company exercised its first right of refusal
      and paid Manhattan the sum of $168,000 for certain rights and claims
      related to a Manhattan project.

NOTE 13: INCOME TAXES

      The components of the federal income tax benefit (expense) for the period
      ended December 31, 2004 and 2003 are as follows:

                                                           2004         2003
                                                       ----------     ---------
        Continuing Operations
          Current-Income Tax (Expense)                 $  (80,579)    $      --
          Net Deferred Income Tax (Expense)            1,042,519      (145,000)
                                                       ----------     ---------

            Total Income Tax Benefit (Expense)         $  961,940     $(145,000)
                                                       ==========     =========


                                      F-65


                        RWG ENERGY, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 13: INCOME TAXES

      The components of the Company's net deferred federal income tax
      liabilities at December 31, 2004 and 2003 are as follows:

                                                          2004          2005
                                                      -----------   -----------
      Deferred Income Tax Liabilities
        Depreciation, Depletion, and Amortization     $20,934,000   $ 4,179,000
        Other                                              12,000        26,000
                                                      -----------   -----------
          Total Deferred Income Tax Liabilities      $20,946,000   $ 4,205,000

      Deferred Income Tax Assets
        Federal Income Tax Credits                          --         (163,000)
        Net Operating Loss Carryover                   (1,608,000)   (1,138,000)
        Hedging Losses                                 (4,900,000)        --
        Other                                            (250,000)        --
                                                      -----------   -----------
          Total Deferred Income Tax Assets             (6,758,000)   (1,301,000)
                                                      -----------   -----------

          Net Deferred Income Tax Liabilities          $14,188,000   $ 2,904,000
                                                      ===========   ===========

      The utilization of the Company's net operating loss carry-forwards is
      limited to approximately $674,000 per year due to a change in the
      ownership of the Company. The carry-forwards expire December 31, 2023. It
      is estimated that all deferred federal income tax assets will be fully
      utilizable and, as a result, no valuation allowance has been applied
      against these assets.

NOTE 14: UNAUDITED SUPPLEMENTARY INFORMATION

      Reserve Quantity Information

      The following estimates of proved crude oil, natural gas liquids, natural
      gas reserve quantities and future net revenues are estimates only, and do
      not purport to reflect realizable values or fair market values of the
      Company's reserves. The Company emphasizes that reserve estimates are
      inherently imprecise and that estimates of new discoveries are more
      imprecise than those of producing oil and gas properties. Accordingly,
      these estimates are expected to change as future information becomes
      available. The estimates of proved oil and gas reserves, which are located
      in Texas, were prepared by an independent professional petroleum engineer.

      Proved reserves are estimated reserves of crude oil (including
      condensate), natural gas liquids and natural gas that geological and
      engineering data demonstrate, with reasonable certainty, to be recoverable
      in future years from known reservoirs under existing economic and
      operating conditions.

      The Company's estimated future net revenues are computed utilizing year
      end pricing of $40.25 per Bbl for crude oil and $6.02 per MMBtu for
      natural gas.


                                      F-66


                        RWG ENERGY, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 14: UNAUDITED SUPPLEMENTARY INFORMATION (Continued)

Oil and Gas Reserve Information as of December 31, 2004

 Proved Reserves:

      Crude Oil (Bbls)                                                9,453,740
      Natural Gas Liquids (Bbls)                                      2,087,027
      Natural Gas (MMBtu)                                             9,957,622

 Future Net Revenues:

      Undiscounted                                                $ 271,770,312
      Discounted at 10%                                           $ 152,017,531

Capitalized Costs Relating to Oil and Gas Producing

Activities at December 31, 2004

Proved Oil and Gas Properties                                     $  96,833,526
Gas Processing Equipment and Facilities                                 215,071
                                                                  -------------
                                                                     97,048,597

Less Accumulated Depreciation and Depletion                            (348,000)
                                                                  -------------
 Net Capitalized Costs                                            $  96,700,597
                                                                  =============
Cost Incurred in Oil and Gas Producing Activities

for the Year Ended December 31, 2004

Property Acquisition Costs

 Drilling and Development Costs                                   $   1,798,552
 Lease and Well Equipment                                               967,010
 Leasehold Costs                                                         33,368
                                                                  -------------
                                                                  $   2,798,930
                                                                  =============
Results of Operations for Oil and Gas Producing Activities

for the Year Ended December 31, 2004

Oil and Gas Sales                                                 $  31,995,406
Realized Losses from Settlement of Derivatives                      (25,379,185)
Production Costs                                                    (10,646,379)
Depreciation, Depletion, and Amortization                            (2,758,964)
Income Tax Expense (34%)                                              2,308,301
                                                                  -------------
Results of Operations for Oil and Gas Producing Activities
(Excluding Corporate Overhead and Financing Costs)                $  (4,480,821)
                                                                  =============


                                      F-67


                        RWG ENERGY, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 2004 AND 2003

NOTE 15: OTHER COMPREHENSIVE INCOME (LOSS)

      Other Comprehensive Income (Loss) at December 31, 2003 was comprised of
      net loss of $(826,685) and an amount for deferred hedge loss of
      $(770,151), net of deferred taxes of $397,000, for total comprehensive
      income (loss) of $(1,596,836). At December 31, 2004, there was no other
      comprehensive income or (loss).


                                      F-68


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors
Tremisis Energy Acquisition Corporation
New York, NY

We have audited the accompanying balance sheet of Tremisis Energy Acquisition
Corporation (a corporation in the development stage) as of December 31, 2004 and
the related statements of operations, stockholders' equity and cash flows for
the period from February 5, 2004 (inception) to December 31, 2004. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.

We conducted our audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes consideration of
internal control over financial reporting as a basis for designing audit
procedures that are appropriate in the circumstances, but not for the purpose of
expressing an opinion on the effectiveness of the company's internal control
over financial reporting. Accordingly, we express no such opinion. An audit also
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe that our audit provides a
reasonable basis for our opinion.

As discussed in Note 1, the Company's Certificate of Incorporation provides for
mandatory liquidation of the Company, in the event that the Company does not
consummate a business combination within 18 months from the date of the
consummation of its initial public offering ("Offering")(such date would be
November 18, 2005) or 24 months from the consummation of the Offering if certain
extension criteria have been satisfied.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Tremisis Energy Acquisition
Corporation as of December 31, 2004 and the related statements of operations and
cash flows for the period from February 5, 2004 (inception) to December 31, 2004
in conformity with accounting principles generally accepted in the United States
of America.

/s/ BDO Seidman, LLP

BDO Seidman, LLP
New York, NY
March 16, 2005
(except as to Note 4, which is as of November 11, 2005)


                                      F-69


                                         Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)
                                                                  Balance Sheets

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

                                                        September     December
                                                         30, 2005     31, 2004
                                                       -----------   -----------
                                                       (unaudited)
Assets
 Current assets:
 Cash and cash equivalents                             $   499,413   $   834,094
 U.S. Government Securities held
 in Trust Fund (Note 2)                                 34,059,992    33,351,358
Accrued interest receivable,
 Trust Fund (Note 2)                                        57,699        91,170
Prepaid expenses                                            10,771        22,125
                                                       -----------   -----------
Total current assets                                    34,627,875    34,298,747

Deferred acquisition costs (Note 4)                         85,063            --

Furniture and equipment (net of accumulated
  deprecation of $4,044 and $1,418)                          9,829         6,558

Total assets                                           $34,722,767   $34,305,305
                                                       -----------   -----------

Liabilities and Stockholders' Equity

Current liabilities:

Accrued expenses                                       $   122,490   $    26,680
Taxes payable                                              130,637        26,000
                                                       -----------   -----------

Total current liabilities                                  253,127        52,680
                                                       -----------   -----------

Common stock, subject to possible conversion
    1,264,368 shares at conversion value (Note 2)        6,820,129     6,685,164

Commitment (Note 5)                                             --            --

Stockholders' equity (Notes 2, 3, 4 and 6
  and 7) Preferred stock, $.0001 par value,
  authorized 1,000,000 shares; none issued                      --            --
Common stock, $.0001 par value Authorized
  30,000,000 shares; Issued and outstanding
  7,700,000 shares (which includes 1,264,368
  subject to possible conversion)                              770           770
Additional paid-in capital                              27,367,201    27,502,166
Earnings accumulated during the development stage          281,540        64,525
                                                       -----------   -----------

Total stockholders' equity                              27,649,511    27,567,461
                                                       -----------   -----------

Total liabilities and stockholders' equity             $34,722,767   $34,305,305
                                                       -----------   -----------

                    See accompanying summary of significant
             accounting policies and notes to financial statements.


                                      F-70


                                         Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)
                                                        Statements of Operations



                                            Period from   Period from    Period from
                                             February       February        February
                            Nine months      5, 2004        5, 2004          5, 2004
                               Ended       (inception)    (inception)     (inception)
                             September     to September   to December    to September
                              30, 2005       30, 2004      31, 2004        30, 2005
                            -----------    -----------    -----------    -----------
                            (Unaudited)    (Unaudited)     (Audited)      (Unaudited)
                                                            
Expenses:
General and
administrative expenses
(Note 5)                    $   266,881    $   102,674    $   164,392    $   431,273

Operating loss                 (266,881)      (102,674)      (164,392)      (431,273)

Interest income                 682,446        163,242        308,032        990,478

Income before provision
 for  taxes                     415,565         60,568        143,640        559,205

Provision for  taxes
(note 8)                       (198,550)       (21,200)       (79,115)      (277,665)

Net Income                  $   217,015    $    39,368    $    64,525    $   281,540

Accretion of Trust Fund
relating to common
stock subject to possible
conversion                      134,965         31,574         59,875        194,840

Net income
 attributable to
 common stockholders        $    82,050    $     7,794    $     4,650    $    86,700

Basic and diluted
income per
share                       $      0.01    $      0.00    $      0.00

Weighted average
 common shares
 outstanding                  7,700,000      4,977,848      5,739,057



                    See accompanying summary of significant
        accounting policies and notes to unaudited financial statements.


                                      F-71


                                         Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)
                                              Statements of Stockholder's Equity



                                                                               Earnings
                                                                             accumulated
                                       Common Stock         Additional        during the
                                 ----------------------      Paid-In         development
                                     Shares      Amount      Capital            stage        Total
                                 --------------------------------------------------------------------
                                                                          
Balance, February 5, 2004                  --     $ --    $        --        $     --    $        --
(inception)

Issuance of common stock to
initial stockholders                1,375,000      137         24,863              --         25,000

Sale of 6,325,000 units and
underwriters' option, net of
underwriters' discount and
offering expenses (includes
1,264,368 share subject to
Possible conversion)                6,325,000      633     27,537,178              --     27,537,811

Accretion of Trust Fund
relating to common stock

subject to conversion                 (59,875)      --        (59,875)

Net income for the period                  --       --             --          64,525         64,525
-----------------------------------------------------------------------------------------------------

Balance, December 31, 2004          7,700,000      770     27,502,166          64,525     27,567,461

Accretion of Trust Fund
relating to common stock
subject to possible conversion
(unaudited)                                --       --       (134,965)             --       (134,965)

Net income for the nine month
period (unaudited)                         --       --             --         217,015        217,015

                                   ------------------------------------------------------------------
Balance, September 30, 2005
(unaudited)                         7,700,000     $770    $27,367,201        $281,540     27,649,511
-----------------------------------------------------------------------------------------------------


               See accompanying summary of significant accounting
                   policies and notes to financial statements.


                                      F-72


                                         Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)
                                                        Statements of Cash Flows



                                                                  Period from      Period from      Period from
                                                                    February        February          February
                                                 Nine months        5, 2004          5, 2004          5, 2004
                                                     Ended         (inception)     (inception)      (inception)
                                                   September      to September     to December      to September
                                                   30, 2005         30, 2004         31, 2004         30, 2005
                                                -------------    -------------    -------------    -------------
Cash Flows From Operating Activities             (Unaudited)       (Unaudited)       (Audited)       (Unaudited)
                                                                                       
Net income for the period                       $     217,015    $      39,368    $      64,525    $     281,540
Adjustments to reconcile net income to net
cash used in operating activities:

Depreciation                                            2,626              811            1,418            4,044
Gain on maturities of U.S. Government
Securities held in Trust Fund                        (708,476)              --         (208,605)        (917,081)
Changes in operating assets and liabilities:
Decrease (increase) in prepaid expenses                11,354          (36,875)         (22,125)         (10,771)
Decrease (increase) in accrued interest
receivable                                             33,471         (157,953)         (91,170)         (57,699)
Increase in accrued expenses                           10,747            9,096           26,680           37,427
Increase in income tax payable                        104,637           21,200           26,000          130,637
                                                -------------    -------------    -------------    -------------
     Net cash used in operating activities           (328,626)        (124,353)        (203,277)        (531,903)
                                                -------------    -------------    -------------    -------------

Cash Flows from Investing Activities

Purchases of U.S. Government Securities held

in Trust Fund                                    (202,846,158)     (33,143,000)     (66,493,753)    (269,339,911)
Maturity of U.S. Government Securities held
in Trust Fund                                     202,846,000               --       33,351,000      236,197,000
Purchase of furniture and equipment                    (5,897)          (7,976)          (7,976)         (13,873)
                                                -------------    -------------    -------------    -------------
Net cash used in investing activities                  (6,055)     (33,150,976)     (33,150,729)     (33,156,784
                                                -------------    -------------    -------------    -------------

Cash Flows from Financing Activities
Proceeds from public offering of 6,325,000
units and underwriter option, net                          --       34,163,000       34,163,100       34,163,100
Proceeds from issuance of common stock to
initial stockholders                                       --           25,000           25,000           25,000
Proceeds from note payable, stockholder                    --           77,500           77,500           77,500
Repayment of note payable, stockholder                     --          (77,500)         (77,500)         (77,500)
                                                -------------    -------------    -------------    -------------
Net cash provided by financing activities          34,188,000       34,188,100       34,188,100

Net (decrease) increase in cash and cash
equivalents                                          (334,681)         912,671          834,094          499,413
Cash and cash equivalents at beginning of the
period                                                834,094               --               --               --
                                                -------------    -------------    -------------    -------------
Cash and cash equivalents end of the period     $     499,413    $     912,671    $     834,094    $     499,413
                                                -------------    -------------    -------------    -------------

Supplemental disclosure of cash flow

information:

     Cash paid during the period for
      income taxes                              $      93,913    $          --    $      53,115    $     147,028
Supplemental disclosure of non cash activity:

  Accrued deferred acquisition costs            $      85,063    $          --    $          --    $      85,063
  Accretion of Trust Fund relating to common
stock subject to possible conversion            $     134,965    $      31,574    $      59,875    $     194,841


               See accompanying summary of significant accounting
             policies and notes to unaudited financial statements..


                                      F-73


                                         Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)
                                      Summary of Significant Accounting Policies

Furniture and Equipment       Furniture and equipment is stated at cost, net of
                              accumulated depreciation. Depreciation if computed
                              on a straight-line basis over the estimated lives
                              commencing upon the date the asset is placed in
                              service.

Cash and Cash Equivalents     The Company considers all highly liquid
                              investments with original maturities of three
                              months or less to be cash equivalents.



Income Taxes                  The Company follows Statement of Financial
                              Accounting Standards No. 109 ("SFAS No. 109"),
                              "Accounting for Income Taxes" which is an asset
                              and liability approach that requires the
                              recognition of deferred tax assets and liabilities
                              for the expected future tax consequences of events
                              that have been recognized in the Company's
                              financial statements or tax returns.

Net Income                    Net income per share is computed on the basis of
Per Share                     the weighted average number of common shares
                              outstanding during the period. Basic earnings per
                              share excludes dilution and is computed by
                              dividing income available to common stockholders
                              by the weighted average common shares outstanding
                              for the period. Diluted earnings per share
                              reflects the potential dilution that could occur
                              if securities or other contracts to issue common
                              stock were exercised or converted into common
                              stock or resulted in the issuance of common stock
                              that then shared in the earnings of the entity.
                              Since the effect of outstanding warrants to
                              purchase common stock is antidilutive, they have
                              been excluded from the Company's computation of
                              net income per share.

Use of Estimates              The preparation of financial statements in
                              conformity with accounting principles generally
                              accepted in the United States of America requires
                              management to make estimates and assumptions that
                              affect the reported amounts of assets and
                              liabilities at the date of the financial
                              statements and the reported amounts of expenses
                              during the reporting period. Actual results could
                              differ from those estimates.



Reclassification              Certain items have been reclassified from prior
                              periods to conform with the current period
                              presentation.


                                      F-74


                                        Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)
                                        Notes to Financial Statements

1.  Unaudited Interim         The accompanying balance sheet as of September 30,
    Financial Statements      2005 and the statements of operations and cash
                              flows for the nine months ended September 30, 2005
                              and the period from inception (February 5, 2004 to
                              September 30, 2004) are unaudited and have been
                              prepared in accordance with accounting principles
                              generally accepted in the United States of America
                              for interim financial information. In the opinion
                              of management, all adjustments (consisting
                              primarily of normal accruals) have been made that
                              are necessary to present fairly the financial
                              position of the Company. The information described
                              in the notes to the financial statements for these
                              periods is also unaudited. Operating results for
                              the interim period presented are not necessary
                              indicative of the results to be expected for the
                              full year.

2.  Organization and          The Company was incorporated in February 5, 2004
    Business Operations       as a blank check company whose objective is to
                              acquire an operating business in either the energy
                              or the environmental industry and their related
                              infrastructures.

                              The registration statement for the Company's
                              initial public offering ("Offering") was declared
                              effective May 13, 2004. The Company consummated
                              the offering on May 18, 2004 and received net
                              proceeds of approximately $34,163,100 (Note 3).
                              The Company's management has broad discretion with
                              respect to the specific application of the net
                              proceeds of this Offering, although substantially
                              all of the net proceeds of this Offering are
                              intended to be generally applied toward
                              consummating a business combination with an
                              operating business in the energy and environmental
                              industry and their related infrastructures
                              ("Business Combination"). An amount of $34,117,691
                              and $33,442,528 (which includes accrued interest
                              of $57,699 and $91,170) as of September 30, 2005
                              and December 31, 2004, respectively, is being held
                              in an interest-bearing trust account ("Trust
                              Fund") until the earlier of (i) the consummation
                              of its first Business Combination or (ii)
                              liquidation of the Company. Under the agreement
                              governing the Trust Fund, funds will only be
                              invested in United States government securities
                              (Treasury Bills) with a maturity of 180 days or
                              less. The remaining net proceeds may be used to
                              pay for business, legal and accounting due
                              diligence on prospective acquisitions and
                              continuing general and administrative expenses.

                              The Company, has signed a definitive agreement for
                              the acquisition of a target business (see Note 4),
                              and will submit such transaction for stockholder
                              approval. In the event that stockholders owning
                              20% or more of the shares sold in the Offering,
                              vote against the Business Combination and exercise
                              the conversion rights described below, the
                              Business Combination will not be consummated. All
                              of the Company's stockholders prior to the
                              Offering, including all of the officers and
                              directors of the Company ("Initial Stockholders"),
                              have agreed to vote their 1,375,000 founding
                              shares of common stock in accordance with the vote
                              of the majority in interest of all other
                              stockholders of the Company ("Public
                              Stockholders") with respect to the


                                      F-75


                                        Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)
                                        Notes to Financial Statements

                              Business Combination. After consummation of the
                              Business Combination, all of these voting
                              safeguards will no longer be applicable.

                              With respect to a Business Combination which is
                              approved and consummated, any Public Stockholder
                              who voted against the Business Combination may
                              demand that the Company convert his or her shares.
                              The per share conversion price will equal the
                              amount in the Trust Fund as of the record date for
                              determination of stockholders entitled to vote on
                              the Business Combination divided by the number of
                              shares of common stock held by Public Stockholders
                              at the consummation of the Offering. Accordingly,
                              Public Stockholders holding 19.99% of the
                              aggregate number of shares owned by all Public
                              Stockholders may seek conversion of their shares
                              in the event of a Business Combination. Such
                              Public Stockholders are entitled to receive their
                              per share interest in the Trust Fund computed
                              without regard to the shares held by Initial
                              Stockholders. In this respect, $6,820,129 and
                              $6,685,164 (which includes accretion of Trust
                              Fund) has been classified as common stock subject
                              to possible conversion at September 30, 2005 and
                              December 31, 2004, respectively.

                              The Company's Certificate of Incorporation
                              provides for mandatory liquidation of the Company
                              in the event that the Company does not consummate
                              a Business Combination within 18 months from the
                              date of the consummation of the Offering (such
                              date would be November 18, 2005), or 24 months
                              from the consummation of the Offering (such date
                              would be May 18, 2006) if certain extension
                              criteria have been satisfied. In the event of
                              liquidation, it is likely that the per share value
                              of the residual assets remaining available for
                              distribution (including Trust Fund assets) will be
                              less than the initial public offering price per
                              share in the Offering (assuming no value is
                              attributed to the Warrants contained in the Units
                              sold in the Offering discussed in Note 3). The
                              Company has satisfied the extension criteria by
                              entering into an Agreement and Plan of merger with
                              RAM Energy, Inc as described in Note 4.

3.  Offering                  On May 18, 2004, the Company sold 6,325,000 units
                              ("Units") in the Offering including an additional
                              825,000 Units pursuant to the underwriters'
                              over-allotment option. Each Unit consists of one
                              share of the Company's common stock, $.0001 par
                              value, and two Redeemable Common Stock Purchase
                              Warrants ("Warrants"). Each Warrant will entitle
                              the holder to purchase from the Company one share
                              of common stock at an exercise price of $5.00
                              commencing the later of the completion of a
                              Business Combination with a target business or one
                              year from the effective date of the Offering and
                              expiring five years from the date of the
                              prospectus. The Warrants will be redeemable at a
                              price of $.01 per Warrant upon 30 days' notice
                              after the Warrants become exercisable, only in the
                              event that the last sale price of the common stock
                              is at least $8.50 per share for any 20 trading
                              days within a 30 trading day period ending on the
                              third day prior to the date on which notice of
                              redemption is given. In connection with this
                              Offering, the Company issued, for $100, an option
                              to the representative of the underwriters to
                              purchase 275,000 Units at an exercise price of
                              $9.90 per Unit. In addition, the warrants
                              underlying such Units are exercisable at $6.25 per
                              share.



4.   Business                 On October 20, 2005, the Company entered into an
                              Agreement and Plan of       .



                                      F-76


Combination                   Merger ("Merger Agreement") with RAM Energy, Inc.
and Deferred                  ("RAM") and all of RAM's stockholders
Acquisition                   ("Stockholders"), which was amended on November
Costs                         11, 2005. The Company formed a wholly owned
                              subsidiary on October 5, 2005 to effectuate the
                              transactions contemplated by the Merger Agreement
                              with RAM ("Merger"). RAM will be the surviving
                              corporation in the Merger, becoming a wholly owned
                              subsidiary of Tremisis. RAM is a privately-owned,
                              independent, oil and gas company headquartered in
                              Tulsa, Oklahoma. RAM's business strategy is to
                              acquire, explore, develop, exploit, produce and
                              manage oil and gas properties, primarily in Texas,
                              Louisiana and Oklahoma. RAM has been active in
                              these core areas since its inception in 1987.
                              RAM's management team has extensive technical and
                              operating expertise in all areas of RAM's
                              operations and geographic focus.

                              Pursuant to the Merger Agreement, the
                              Stockholders, in exchange for all of the
                              securities of RAM outstanding immediately prior to
                              the Merger, will receive from the Company $30
                              million in cash and a number of shares of the
                              Company's common stock equal to the greater of (x)
                              $160,000,000 divided by 115% of the average
                              closing price of a share of the Company's common
                              stock for the ten trading days immediately prior
                              to the consummation of the Merger and (y)
                              25,600,000. A portion of the shares of the
                              Company's common stock being issued to the
                              Stockholders in the Merger will be placed into
                              escrow to secure the indemnity rights of the
                              Company under the Merger Agreement and will be
                              governed by the terms of an Escrow Agreement.

                              In connection with this business combination, the
                              Company incurred $85,063 in Deferred Acquisition
                              costs as of September 30, 2005.

5.  Commitment                The Company presently occupies office space
                              provided by and affiliate of an initial
                              stockholder. Such affiliate has agreed that, until
                              the acquisition of a target business by the
                              Company, it will make such office space, as well
                              as certain office and secretarial services
                              available to the Company, as may be required by
                              the Company from time to time. The Company pays
                              such affiliate $3,500 per month for such services
                              commencing on May 18, 2004, the effective date of
                              the Offering. Included in general and
                              administrative such services are $31,500 for the
                              nine month period ended September 30, 2005,
                              $17,500 for the period from February 5, 2004
                              (inception) to September 30, 2004, $28,000 for the
                              period from February 5, 2004 (inception) to
                              December 31, 2004, and $59,500 for the period from
                              February 5, 2004 (inception) to September 30,
                              2005.

6.  Preferred Stock           The Company is authorized to issue 1,000,000
                              shares of preferred stock with such designations,
                              voting and other rights and preferences as may be
                              determined from time to time by the Board of
                              Directors.

7.  Common Stock              The Company's Board of Directors authorized a
                              1.666666 to one forward stock split of its common
                              stock on March 10, 2004, a 1.1428571 to one
                              forward stock split of its common stock on April
                              16, 2004 and a 1.375 to one forward stock split of
                              its common stock on April 23, 2004. All references
                              in the accompanying financial statements to the
                              numbers of shares have been retroactively restated
                              to reflect the transaction.


                                      F-77


                                        Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)
                                        Notes to Financial Statements

                              As of September 30, 2005, 13,475,000 shares of
                              common stock were reserved for issuance upon
                              exercise of redeemable warrants and underwriters'
                              unit purchase option.

8.  Provision for Taxes       Provision for taxes consists of:

                                                        For
                                                     the Period        For the
                                                      February       Period from
                                     Nine Months      5, 2004         February
                                        Ended       (inception)        5, 2004
                                      September     to September     (inception)
                                       30, 2005      30, 2004        to December
                                      unaudited)     unaudited)       31, 2004
                                     -----------    ------------     -----------
                Current:
                    Federal           $119,000        $ 10,000        $ 33,000
                    State and Local     79,550        $ 11,200          46,115
                Deferred:                   --              --              --
                                      --------        --------        --------
                    Total             $198,550        $ 21,200        $ 79,115
                                      ========        ========        ========

The effective tax rate exceeds statutory rates primarily due to state and local
taxes which are calculated as a percentage of capital.


                                      F-78


                                                                         Annex A

                          AGREEMENT AND PLAN OF MERGER

                                  BY AND AMONG

                    TREMISIS ENERGY ACQUISITION CORPORATION,

                          RAM ENERGY ACQUISITION, INC.,

                                RAM ENERGY, INC.

                                       and

                               THE STOCKHOLDERS OF
                                RAM ENERGY, INC.

                          DATED AS OF OCTOBER 20, 2005



                          AGREEMENT AND PLAN OF MERGER

      THIS  AGREEMENT  AND PLAN OF MERGER is made and entered into as of October
20, 2005,  by and among  Tremisis  Energy  Acquisition  Corporation,  a Delaware
corporation ("Parent"), RAM Energy Acquisition, Inc., a Delaware corporation and
a wholly-owned subsidiary of Parent ("Merger Sub"), RAM Energy, Inc., a Delaware
corporation  ("Company"),  and each of the  persons  listed  under  the  caption
"Stockholders"  on the  signature  page hereof,  such  persons  being all of the
stockholders  of the  Company  (each  a  "Stockholder"  and,  collectively,  the
"Stockholders;" from and after the date of exercise of the stock option referred
to in Section 1.13, C. David Stinson shall,  for all purposes of this Agreement,
be  a   "Stockholder"   and  shall  be  included   within  the   definition   of
"Stockholders").

                                    RECITALS

      A. Upon the terms and  subject to the  conditions  of this  Agreement  (as
defined in Section 1.2) and in accordance  with the General  Corporation  Law of
the State of Delaware  (the "DGCL"),  Parent and Company  intend to enter into a
business combination transaction by means of a merger between Merger Sub and the
Company in which the  Company  will merge with  Merger Sub and be the  surviving
entity and a wholly owned  subsidiary of Parent,  through an exchange of all the
issued and  outstanding  shares of capital  stock of the  Company  for shares of
common stock of Parent and cash.

      B. The Boards of Directors  of each of the Company,  Parent and Merger Sub
have  determined  that the Merger (as defined in Section 1.1) is fair to, and in
the  best  interests  of,  their  respective   companies  and  their  respective
stockholders.

      C. The parties  intend,  by executing this  Agreement,  to adopt a plan of
reorganization within the meaning of Section 368 of the Internal Revenue Code of
1986, as amended (the "Code").

      NOW,   THEREFORE,   in  consideration  of  the  covenants,   promises  and
representations set forth herein, and for other good and valuable consideration,
the receipt and sufficiency of which are hereby acknowledged,  the parties agree
as follows  (defined terms used in this Agreement are listed  alphabetically  in
Article IX,  together with the Section and, if applicable,  paragraph  number in
which the definition of each such term is located):


                                    ARTICLE I

                                   THE MERGER

      1.1 The Merger.  At the  Effective  Time (as  defined in Section  1.2) and
subject  to and  upon  the  terms  and  conditions  of  this  Agreement  and the
applicable  provisions  of the DGCL,  Merger  Sub shall be merged  with and into
Company (the  "Merger"),  the separate  corporate  existence of Merger Sub shall
cease and Company shall  continue as the surviving  corporation.  The Company as
the surviving  corporation after the Merger is hereinafter sometimes referred to
as the "Surviving  Corporation."

      1.2 Effective Time; Closing.  Subject to the conditions of this Agreement,
the parties  hereto shall cause the Merger to be  consummated by filing with the
Secretary  of State of the State of Delaware  in  accordance  with the  relevant
provisions of the DGCL a  Certificate  of Merger (the  "Certificate  of Merger")
(the time of such filing with the  Secretary  of State of the State of Delaware,
or such  later  time as may be agreed in  writing  by  Company  and  Parent  and
specified in the Certificate of Merger,  being the "Effective  Time") as soon as
practicable  on or  after  the  Closing  Date  (as  herein  defined).  The  term
"Agreement" as used herein refers to this  Agreement and Plan of Merger,  as the
same may be amended from time to time, and all schedules  hereto  (including the
Company  Schedule  and the  Parent  Schedule,  as defined  in the  preambles  to
Articles II and III hereof, respectively). Unless this Agreement shall have been
terminated  pursuant to Section 8.1,  the closing of the Merger (the  "Closing")
shall take place at the offices of Graubard  Miller,  counsel to Parent,  at 405
Lexington Avenue,  New York, New York, at a time and date to be specified by the
parties,  which  shall be no later  than  the  second  business  day  after  the
satisfaction  or waiver of the  conditions  set forth in Article  VI, or at such
other  time,  date and  location  as the parties  hereto  agree in writing  (the
"Closing Date"). Closing signatures may be transmitted by facsimile.

      1.3 Effect of the Merger.  At the Effective Time, the effect of the Merger
shall be as provided in this  Agreement  and the  applicable  provisions  of the
DGCL. Without limiting the generality of the foregoing,  and subject thereto, at
the Effective Time all the property, rights,  privileges,  powers and franchises
of the Company and Merger Sub shall vest in the Surviving  Corporation,  and all
debts,  liabilities  and duties of the Company  and Merger Sub shall  become the
debts, liabilities and duties of the Surviving Corporation.

      1.4 Certificate of Incorporation; Bylaws.

            (a) At the Effective Time, the Certificate of  Incorporation  of the
      Merger Sub, a copy of which is attached  hereto as Exhibit A, shall be the
      Certificate of Incorporation of the Surviving Corporation.

            (b) Also at the Effective Time, the Bylaws of the Merger Sub, a copy
      of which is  attached  hereto as  Exhibit  B,  shall be the  Bylaws of the
      Surviving Corporation.

      1.5 [Intentionally Omitted.]


                                      A-2


      1.6 Effect on Capital  Stock.  Subject to the terms and conditions of this
Agreement, at the Effective Time, by virtue of the Merger and this Agreement and
without any action on the part of Merger Sub,  the Company or the holders of any
of the following securities, the following shall occur:

            (a) Conversion of Company Common Stock.  Other than any shares to be
      canceled pursuant to Section 1.6(c), each share of common stock, par value
      $10.00,  of the Company  ("Company  Common Stock") issued and  outstanding
      immediately  prior to the Effective Time will be  automatically  converted
      (subject to Section  1.6(f)) into the right to receive on the Closing Date
      (i) that number of shares of common stock,  par value  $0.0001,  of Parent
      ("Parent Common Stock") determined by dividing the Aggregate Parent Common
      Stock Number by the Outstanding Company Stock Number, and (ii) that amount
      of  cash   determined  by  dividing  the  Aggregate  Cash  Number  by  the
      Outstanding  Company Stock Number. The term "Aggregate Parent Common Stock
      Number"  shall mean that number of shares of Parent  Common Stock equal to
      the greater of (x)  $160,000,000  divided by 115% of the  average  closing
      price of the Parent  Common  Stock for the ten  trading  days  immediately
      prior to the Closing and (y)  25,600,000.  The term  "Outstanding  Company
      Stock  Number"  shall mean the number of shares of  Company  Common  Stock
      outstanding  on the Closing Date,  after giving effect to all stock option
      exercises contemplated hereby. The term "Aggregate Cash Number" shall mean
      the lesser of (I) $30,000,000,  and (II) the amount of cash distributed to
      Parent  from  the  Trust  Fund at the  Closing  (after  payment  to  those
      stockholders of Parent who elect to have their shares converted to cash in
      accordance with Parent's Charter Documents (as defined in Section 2.1(a)),
      less the sum of all expenses  reasonably  incurred by Parent in connection
      with the transaction  contemplated  hereby, and less the sum of $1,000,000
      which shall be retained by Parent for working capital requirements.

            (b)  Certificates  for Shares.  The amount of cash and  certificates
      representing  the shares of Parent  Common Stock  issuable with respect to
      certificates for shares of Company Common Stock  ("Certificates") shall be
      issued to the holders of the shares of Company Common Stock upon surrender
      of the  Certificates  representing  such shares in the manner  provided in
      Section 1.7 (or in the case of a lost,  stolen or  destroyed  certificate,
      upon delivery of an affidavit (and  indemnity,  if required) in the manner
      provided  in  Section   1.9).   Each  holder  shall  be  issued   separate
      certificates  for such holder's Escrow Shares (as defined in Section 1.14)
      and for the  remaining  number of shares of Parent  Common  Stock to which
      such holder is entitled.

            (c) Cancellation of Treasury and Parent-Owned  Stock.  Each share of
      Company Common Stock held by the Company or owned by Merger Sub, Parent or
      any direct or indirect wholly-owned subsidiary of the Company or of Parent
      immediately prior to the Effective Time shall be canceled and extinguished
      without any conversion or payment in respect thereof.

            (d) Capital  Stock of Merger Sub.  Each share of Common  Stock,  par
      value  $.0001,  of Merger Sub (the "Merger Sub Common  Stock")  issued and
      outstanding


                                      A-3


      immediately  prior  to the  Effective  Time  shall be  converted  into one
      validly issued,  fully paid and  nonassessable  share of common stock, par
      value $.0001 per share,  of the Surviving  Corporation.  Each  certificate
      evidencing  ownership of shares of Merger Sub Common Stock shall  evidence
      ownership of such shares of common stock of the Surviving Corporation.

            (e) Adjustments to Exchange Ratios.  The numbers of shares of Parent
      Common  Stock and amounts of cash that the  holders of the Company  Common
      Stock are entitled to receive as a result of the Merger shall be equitably
      adjusted to reflect  appropriately the effect of any stock split,  reverse
      stock split,  stock dividend  (including any dividend or  distribution  of
      securities  convertible into Parent Common Stock or Company Common Stock),
      extraordinary    cash   dividends,    reorganization,    recapitalization,
      reclassification,  combination,  exchange  of shares or other like  change
      with respect to Parent Common Stock or Company  Common Stock  occurring on
      or after  the date  hereof  and  prior to the  Effective  Time;  provided,
      however,  that no  such  adjustment  shall  be made  with  respect  to any
      dividend or redemption permitted by Section 4.1.

            (f) Fractional Shares. No fraction of a share of Parent Common Stock
      will be  issued  by virtue  of the  Merger,  and each  holder of shares of
      Company  Common  Stock who would  otherwise be entitled to a fraction of a
      share of Parent Common Stock (after  aggregating all fractional  shares of
      Parent  Common  Stock that  otherwise  would be received  by such  holder)
      shall,  upon compliance with Section 1.7, receive from Parent,  in lieu of
      such fractional share, one (1) share of Parent Common Stock.

      1.7 Surrender of Certificates.

            (a)  Exchange  Procedures.  Upon  surrender of  Certificates  at the
      Closing,  the  holders of such  Certificates  shall  receive  in  exchange
      therefor such amounts of cash and certificates  representing the number of
      shares of Parent  Common Stock into which their  shares of Company  Common
      Stock shall be converted at the Effective  Time, and the  Certificates  so
      surrendered shall forthwith be canceled. Until so surrendered, outstanding
      Certificates  will be  deemed,  from and  after  the  Effective  Time,  to
      evidence  only the  right to  receive  the  applicable  amount of cash and
      number of shares of Parent  Common  Stock  issuable  pursuant  to  Section
      1.6(a).

            (b) Distributions  With Respect to Unexchanged  Shares. No dividends
      or other  distributions  declared or made after the date of this Agreement
      with respect to Parent Common Stock with a record date after the Effective
      Time will be paid to the holders of any  unsurrendered  Certificates  with
      respect to the shares of Parent  Common Stock to be issued upon  surrender
      thereof until the holders of record of such  Certificates  shall surrender
      such Certificates.  Subject to applicable law, following  surrender of any
      such Certificates with a properly completed letter of transmittal,  Parent
      shall promptly  deliver to the record holders thereof,  without  interest,
      the cash and  certificates  representing  shares  of Parent  Common  Stock
      issued in exchange  therefor and the


                                      A-4


      amount of any such  dividends  or other  distributions  with a record date
      after the Effective Time  theretofore  paid with respect to such shares of
      Parent Common Stock.

            (c) Transfers of Ownership.  If cash and  certificates  representing
      shares of Parent  Common  Stock are to be issued in a name other than that
      in which the Certificates surrendered in exchange therefor are registered,
      it will be a condition of the issuance  thereof that the  Certificates  so
      surrendered  will be properly  endorsed  and  otherwise in proper form for
      transfer and that the persons  requesting  such exchange will have paid to
      Parent or any agent  designated by it any transfer or other taxes required
      by reason of the issuance of  certificates  representing  shares of Parent
      Common Stock in any name other than that of the  registered  holder of the
      Certificates surrendered,  or established to the satisfaction of Parent or
      any agent designated by it that such tax has been paid or is not payable.

            (d)  Required   Withholding.   Each  of  Parent  and  the  Surviving
      Corporation   shall  be   entitled  to  deduct  and   withhold   from  any
      consideration  payable or otherwise deliverable pursuant to this Agreement
      to any holder or former holder of Company Common Stock such amounts as are
      required to be deducted or withheld  therefrom under the Code or under any
      provision of state, local or foreign tax law or under any other applicable
      legal requirement. To the extent such amounts are so deducted or withheld,
      such  amounts  shall be treated for all purposes  under this  Agreement as
      having been paid to the person to whom such amounts would  otherwise  have
      been paid.

            (e) No Liability.  Notwithstanding  anything to the contrary in this
      Section 1.7, neither Parent nor the Surviving Corporation,  the Company or
      any party  hereto  shall be liable to a holder of shares of Parent  Common
      Stock or Company  Common  Stock for any amount  properly  paid to a public
      official pursuant to any applicable abandoned property, escheat or similar
      law.

      1.8 No Further  Ownership  Rights in Company Stock. All cash and shares of
Parent Common Stock issued in  accordance  with the terms hereof shall be deemed
to have been issued in full satisfaction of all rights pertaining to such shares
of Company Common Stock and there shall be no further  registration of transfers
on the records of the Surviving  Corporation  of shares of Company  Common Stock
that were  outstanding  immediately  prior to the Effective  Time. If, after the
Effective Time,  Certificates are presented to the Surviving Corporation for any
reason, they shall be canceled and exchanged as provided in this Article I.

      1.9  Lost,  Stolen  or  Destroyed  Certificates.  In the  event  that  any
Certificates  shall have been lost,  stolen or destroyed,  Parent shall issue in
exchange for such lost, stolen or destroyed Certificates,  upon the making of an
affidavit  of  that  fact by the  holder  thereof,  the  cash  and  certificates
representing the shares of Parent Common Stock that the shares of Company Common
Stock  formerly  represented  by such  Certificates  were converted into and any
dividends  or  distributions  payable  pursuant  to  Section  1.7(b);  provided,
however,  that,  as a  condition  precedent  to the  issuance  of such  cash and
certificates representing shares of Parent Common Stock and other distributions,
the owner of such lost, stolen or destroyed  Certificates


                                      A-5


shall indemnify  Parent against any claim that may be made against Parent or the
Surviving  Corporation  with  respect to the  Certificates  alleged to have been
lost, stolen or destroyed.

      1.10 Tax  Consequences.  It is  intended  by the  parties  hereto that the
Merger shall  constitute a  reorganization  within the meaning of Section 368 of
the Code. The parties hereto adopt this Agreement as a "plan of  reorganization"
within the meaning of Sections  1.368-2(g)  and  1.368-3(a) of the United States
Income Tax Regulations.

      1.11 Taking of Necessary Action; Further Action. If, at any time after the
Effective  Time,  any further  action is necessary or desirable to carry out the
purposes  of this  Agreement  and to vest the  Surviving  Corporation  with full
right, title and possession to all assets, property, rights, privileges,  powers
and  franchises of the Company and Merger Sub, the officers and directors of the
Company and Merger Sub will take all such lawful and necessary action.

      1.12 [Intentionally Omitted.]

      1.13  Outstanding  Stock Option.  Concurrently  with the execution of this
Agreement,  C. David Stinson shall execute and deliver to the Company and Parent
an agreement in the form of Exhibit C annexed hereto  pursuant to which he shall
agree to exercise the option  granted to him to purchase 83.33 shares of Company
Common Stock prior to the Closing and waiving any  appraisal  rights that may be
afforded to him as a result of such ownership.

      1.14 Escrow. As the sole remedy for the indemnity obligations set forth in
Article VII, at the Closing the Persons  receiving shares of Parent Common Stock
to be issued as a result of the  Merger  shall  deposit  in  escrow,  to be held
during the period ending on June 30, 2007 ("Escrow Period"), twelve and one-half
percent (12.5%) of the shares of Parent Common Stock received by such Persons as
a result of the Merger (the  "Escrow  Shares"),  which shares shall be allocated
among the Persons entitled to receive them in the same proportions as the shares
of Parent Common Stock are  allocated  among them,  all in  accordance  with the
terms and  conditions of the Escrow  Agreement to be entered into at the Closing
between Parent, the Company Stockholder  Representative  (the  "Representative")
(who shall be Larry E. Lee until a successor  is  appointed  pursuant to Section
1.17(b)) and Continental  Stock Transfer and Trust Company,  as Escrow Agent, in
the form  annexed  hereto as  Exhibit D (the  "Escrow  Agreement").  Subject  to
Article VII, on the first  business day following  the  conclusion of the Escrow
Period,  the Escrow Agent shall deliver the Escrow Shares,  less any such shares
applied in  satisfaction of a claim for  indemnification  and any shares then in
dispute related to the indemnification  obligations set forth in Article VII, to
each such Person in the same proportions as initially  deposited in escrow.  Any
Escrow  Shares,  to the  extent  not  applied  in  satisfaction  of a claim  for
indemnification, will be distributed to such Persons promptly upon resolution of
the dispute or claim.

      1.15 Rule 145. All shares of Parent  Common Stock issued  pursuant to this
Agreement to "affiliates" of the Company listed on Schedule 1.15 will be subject
to certain resale  restrictions  under Rule 145 promulgated under the Securities
Act and all  certificates  representing  such shares  shall bear an  appropriate
restrictive  legend. At the Closing,  Parent and the Stockholders  shall execute
and  deliver a  Registration  Rights  Agreement  in the form  annexed  hereto as
Exhibit E with  respect to  registration  of the shares of Parent  Common  Stock
under the Securities Act (the "Registration Rights Agreement").


                                      A-6


      1.16 Stockholder Matters.

            (a)  By  his,  her  or  its  execution  of  this   Agreement,   each
      Stockholder,  in his, her or its capacity as a stockholder of the Company,
      hereby approves and adopts this Agreement and authorizes the Company,  its
      directors and officers to take all actions  necessary for the consummation
      of the Merger and the other transactions  contemplated  hereby pursuant to
      the terms of this  Agreement and its  exhibits.  Such  execution  shall be
      deemed to be  action  taken by the  irrevocable  written  consent  of each
      Stockholder for purposes of Section 228 of the DGCL.

            (b) Each  Stockholder,  for itself only,  represents and warrants as
      follows:  (i) all Parent  Common Stock to be acquired by such  Stockholder
      pursuant to this  Agreement  will be acquired  for his, her or its account
      and not with a view towards  distribution thereof other than, with respect
      to Stockholders that are entities, transfers to its stockholders, partners
      or members;  (ii) it understands that he, she or it must bear the economic
      risk of the investment in the Parent Common Stock, which cannot be sold by
      he, she or it unless it is  registered  under the  Securities  Act,  or an
      exemption therefrom is available  thereunder;  (iii) he, she or it has had
      both  the  opportunity  to ask  questions  and  receive  answers  from the
      officers and directors of Parent and all persons acting on Parent's behalf
      concerning  the  business  and  operations  of Parent  and to  obtain  any
      additional  information to the extent Parent possesses or may possess such
      information  or can  acquire  it  without  unreasonable  effort or expense
      necessary to verify the accuracy of such information;  and (iv) he, she or
      it has had  access to the Parent SEC  Reports  filed  prior to the date of
      this Agreement. Each Stockholder  acknowledges,  as to himself, herself or
      itself only, that (v) he, she or it is either (A) an "accredited investor"
      as such term is defined in Rule 501(a)  promulgated  under the  Securities
      Act or (B) a person  possessing  sufficient  knowledge  and  experience in
      financial  and  business  matters to enable it to evaluate  the merits and
      risks of an investment in Parent;  and (vi) he, she or it understands that
      the  certificates  representing  the Parent Common Stock to be received by
      he, she or it may bear legends to the effect that the Parent  Common Stock
      may not be transferred  except upon compliance  with (C) the  registration
      requirements of the Securities Act (or an exemption therefrom) and (D) the
      provisions of this  Agreement.  Each  Stockholder  that is an entity,  for
      itself, represents, warrants and acknowledges, with respect to each holder
      of its equity interests, to the same effect as the foregoing provisions of
      this Section 1.16(b).

            (c) Each Stockholder, for himself, herself or itself, represents and
      warrants  that  the  execution  and  delivery  of this  Agreement  by such
      Stockholder  does not, and the  performance of his, her or its obligations
      hereunder will not, require any consent, approval, authorization or permit
      of, or filing with or notification to, any court,  administrative  agency,
      commission,  governmental or regulatory authority,  domestic or foreign (a
      "Governmental Entity"), except (i) for applicable requirements, if any, of
      the  Securities  Act,  the  Securities  Exchange  Act of 1934,  as amended
      ("Exchange Act"),  state securities laws ("Blue Sky Laws"),  and the rules
      and  regulations  thereunder,  and (ii)


                                      A-7


      where the failure to obtain such consents,  approvals,  authorizations  or
      permits, or to make such filings or notifications, would not, individually
      or in the  aggregate,  reasonably  be expected to have a Material  Adverse
      Effect (as defined in Section  9.2(b)) on such  Stockholder or the Company
      or, after the Closing,  the Parent, or prevent  consummation of the Merger
      or otherwise  prevent the parties hereto from performing their obligations
      under this Agreement.

      1.17 Committee and Representative for Purposes of Escrow Agreement.

            (a) Parent Committee.  Prior to the Closing,  the Board of Directors
      of Parent shall appoint a committee  consisting of one of its then members
      to act on  behalf of Parent  to take all  necessary  actions  and make all
      decisions  pursuant to the Escrow  Agreement  regarding  Parent's right to
      indemnification  pursuant to Article VII hereof. In the event of a vacancy
      in such  committee,  the Board of Directors  of Parent shall  appoint as a
      successor a Person who was a director of Parent  prior to the Closing Date
      or some other  Person who would  qualify as an  "independent"  director of
      Parent and who has not had any relationship  with the Company prior to the
      Closing.  Such committee is intended to be the "Committee"  referred to in
      Article VII hereof and the Escrow Agreement.

            (b)  Representative.  The Stockholders hereby designate Larry E. Lee
      to represent  the  interests  of the Persons  entitled to receive cash and
      Parent  Common  Stock as a result of the Merger for purposes of the Escrow
      Agreement. If such Person ceases to serve in such capacity for any reason,
      such Person shall designate his or her successor. Failing such designation
      within 10  business  days  after the  Representative  has ceased to serve,
      those  members of the Board of Directors  of Parent who were  directors of
      the Company  prior to the Closing  shall appoint as successor a Person who
      was a former  stockholder  of the  Company,  or such other  Person as such
      members  shall  designate.  Such Person or successor is intended to be the
      "Representative"  referred  to in Section  1.14 and Article VII hereof and
      the Escrow Agreement.

                                   ARTICLE II

                  REPRESENTATIONS AND WARRANTIES OF THE COMPANY

      Subject to the  exceptions  set forth in  Schedule 2 attached  hereto (the
"Company  Schedule"),  the Company hereby  represents and warrants to Parent and
Merger  Sub,  as  follows  (as used in this  Article  II and  elsewhere  in this
Agreement, the term "Company" includes the Subsidiaries, as hereinafter defined,
unless  the  context  clearly   otherwise   indicates):

      2.1 Organization and Qualification.

            (a) The Company is a corporation duly incorporated, validly existing
      and in good  standing  under the laws of the State of Delaware and has the
      requisite  corporate  power and  authority  to own,  lease and operate its
      assets and  properties  and to carry on its business as it is now being or
      currently  planned  by the  Company  to be  conducted.  The  Company is in
      possession of all franchises, grants,  authorizations,  licenses, permits,


                                      A-8


      easements,  consents,  certificates,  approvals  and orders  ("Approvals")
      necessary  to own,  lease and operate the  properties  it purports to own,
      operate  or  lease  and to  carry on its  business  as it is now  being or
      currently planned by the Company to be conducted, except where the failure
      to have  such  Approvals  could  not,  individually  or in the  aggregate,
      reasonably be expected to have a Material  Adverse  Effect on the Company.
      Complete  and  correct  copies of the  certificate  of  incorporation  and
      by-laws (or other comparable  governing  instruments with different names)
      (collectively  referred to herein as "Charter  Documents") of the Company,
      as amended and  currently  in effect,  have been  heretofore  delivered to
      Parent or Parent's counsel.  The Company is not in violation of any of the
      provisions of the Company's Charter Documents.

            (b) The  Company is duly  qualified  or licensed to do business as a
      foreign corporation and is in good standing in each jurisdiction where the
      character of the properties owned,  leased or operated by it or the nature
      of its activities makes such qualification or licensing necessary,  except
      for such failures to be so duly qualified or licensed and in good standing
      that could not,  individually or in the aggregate,  reasonably be expected
      to have a Material  Adverse Effect on the Company.  Each  jurisdiction  in
      which the Company is so qualified or licensed is listed in Schedule 2.1.

            (c) The minute  books of the  Company  contain  true,  complete  and
      accurate  records of all  meetings and consents in lieu of meetings of its
      Board of Directors (and any committees thereof),  similar governing bodies
      and stockholders  ("Corporate  Records") since January 1, 2000.  Copies of
      such Corporate  Records of the Company have been heretofore made available
      to Parent or Parent's counsel.

            (d) The stock  transfer,  warrant and option  transfer and ownership
      records of the Company contain true,  complete and accurate records of the
      securities  ownership  as of the date of such  records  and the  transfers
      involving  the capital  stock and other  securities  of the Company  since
      January  1,  2000.  Copies  of  such  records  of the  Company  have  been
      heretofore made available to Parent or Parent's counsel.

      2.2 Subsidiaries.

            (a) The  Company  has no  subsidiaries  other than  those  listed on
      Schedule 2.2 (each, a "Subsidiary" and, collectively, the "Subsidiaries").
      Except  for the  Subsidiaries,  the  Company  does  not own,  directly  or
      indirectly,  any  ownership,  equity,  profits or voting  interest  in any
      Person or have any agreement or commitment to purchase any such  interest,
      and has not  agreed  and is not  obligated  to make  nor is  bound  by any
      written, oral or other agreement,  contract,  subcontract,  lease, binding
      understanding,   instrument,   note,  option,  warranty,  purchase  order,
      license,  sublicense,   insurance  policy,  benefit  plan,  commitment  or
      undertaking of any nature, as of the date hereof or as may hereafter be in
      effect under which it may become obligated to make, any future  investment
      in or capital contribution to any other entity.

            (b) Each  Subsidiary  that is a  corporation  is duly  incorporated,
      validly  existing  and in good  standing  under  the laws of its  state of
      incorporation (as listed on Schedule


                                      A-9


      2.2) and has the requisite corporate power and authority to own, lease and
      operate its assets and  properties  and to carry on its  business as it is
      now being or  currently  planned  by the  Company  to be  conducted.  Each
      Subsidiary  that is a  limited  liability  company  is duly  organized  or
      formed,  validly existing and in good standing under the laws of its state
      of  organization  or  formation  (as listed on  Schedule  2.2) and has the
      requisite  power and  authority  to own,  lease and operate its assets and
      properties  and to carry on its  business as it is now being or  currently
      planned by the Company to be conducted.  Each  Subsidiary is in possession
      of all  Approvals  necessary to own,  lease and operate the  properties it
      purports  to own,  operate or lease and to carry on its  business as it is
      now being or  currently  planned by the  Company to be  conducted,  except
      where the failure to have such Approvals could not, individually or in the
      aggregate, reasonably be expected to have a Material Adverse Effect on the
      Company or such  Subsidiary.  Complete  and correct  copies of the Charter
      Documents of each  Subsidiary,  as amended and  currently in effect,  have
      been heretofore  delivered to Parent or Parent's counsel. No Subsidiary is
      in violation of any of the provisions of its Charter Documents.

            (c) Each  Subsidiary is duly qualified or licensed to do business as
      a foreign  corporation or foreign limited liability company and is in good
      standing in each jurisdiction where the character of the properties owned,
      leased or  operated  by it or the  nature  of its  activities  makes  such
      qualification  or licensing  necessary,  except for such failures to be so
      duly   qualified  or  licensed  and  in  good  standing  that  could  not,
      individually  or in  the  aggregate,  reasonably  be  expected  to  have a
      Material  Adverse  Effect  on  the  Company  or  such   Subsidiary.   Each
      jurisdiction  in which each  Subsidiary  is so  qualified  or  licensed is
      listed in Schedule 2.2.

            (d) The minute books of each Subsidiary  contain true,  complete and
      accurate  records of all  meetings and consents in lieu of meetings of its
      Board of Directors (and any committees thereof),  similar governing bodies
      and stockholders since January 1, 2000. Copies of the Corporate Records of
      each  Subsidiary have been heretofore made available to Parent or Parent's
      counsel.

      2.3 Capitalization.

            (a) The  authorized  capital stock of the Company  consists of 5,000
      shares of Company Common Stock,  of which 2,272.5 shares of Company Common
      Stock are issued and outstanding as of the date of this Agreement,  all of
      which are validly issued,  fully paid and  nonassessable  and are owned by
      the Persons who are Stockholders.  As of the date of this Agreement and as
      it may be revised as of the Closing Date in  accordance  with the terms of
      this Agreement, (i) except with respect to the stock option referred to in
      Section 1.13, no shares of Company  Common Stock are reserved for issuance
      upon the exercise of outstanding  options to purchase Company Common Stock
      granted  to  employees  of  Company  or  other  parties   ("Company  Stock
      Options"),  and (ii) no shares of Company  Common  Stock are  reserved for
      issuance upon the exercise of outstanding  warrants or other rights (other
      than Company Stock Options) to purchase  Company Common Stock.  All shares
      of Company Common Stock subject to issuance as aforesaid, upon issuance on
      the terms and  conditions  specified in the  instrument  pursuant to which


                                      A-10


      they are issuable, will be duly authorized, validly issued, fully paid and
      nonassessable.  There are no commitments or agreements of any character to
      which Company is bound obligating Company to accelerate the vesting of any
      Company Stock Option as a result of the Merger.  All outstanding shares of
      Company Common Stock and all  outstanding  Company Stock Options have been
      issued and granted in compliance  with (x) all applicable  securities laws
      and (in all material respects) other applicable laws and regulations,  and
      (y) all  requirements  set forth in any applicable  Company  Contracts (as
      defined in Section 2.19).  The Company has heretofore  delivered to Parent
      or  Parent's  counsel  an  accurate  copy of  substantially  the  forms of
      documents  used for the issuance of Company  Stock  Options and a true and
      complete  list of the  holders  thereof,  including  their  names  and the
      numbers of shares of Company Common Stock underlying such holders' Company
      Stock Options.

            (b) Except as contemplated by this Agreement and except as set forth
      in Section 2.3(a) hereof, there are no subscriptions,  options,  warrants,
      equity securities,  partnership  interests or similar ownership interests,
      calls, rights (including preemptive rights),  commitments or agreements of
      any  character  to which  the  Company  is a party or by which it is bound
      obligating  the Company to issue,  deliver or sell, or cause to be issued,
      delivered or sold, or repurchase,  redeem or otherwise  acquire,  or cause
      the repurchase, redemption or acquisition of, any shares of capital stock,
      partnership  interests  or similar  ownership  interests of the Company or
      obligating  the  Company to grant,  extend,  accelerate  the vesting of or
      enter into any such subscription,  option, warrant, equity security, call,
      right, commitment or agreement.

            (c)  Except  as  contemplated  by  this  Agreement,   there  are  no
      registration  rights,  and there is no voting trust,  proxy,  rights plan,
      antitakeover plan or other agreement or understanding to which the Company
      is a party or by which the  Company  is bound  with  respect to any equity
      security of any class of the Company.

            (d) The  authorized  and  outstanding  capital  stock or  membership
      interests  of each  Subsidiary  are set forth in Schedule  2.3(d)  hereto.
      Except  as set  forth in  Schedule  2.3(d),  the  Company  owns all of the
      outstanding  equity  securities of each Subsidiary,  free and clear of all
      liens and encumbrances,  either directly or indirectly through one or more
      other Subsidiaries.  There are no outstanding  options,  warrants or other
      rights to purchase securities of any Subsidiary.

      2.4 Authority  Relative to this  Agreement.  The Company has all necessary
corporate  power and  authority  to execute and deliver  this  Agreement  and to
perform  its   obligations   hereunder  and  to  consummate   the   transactions
contemplated  hereby (including the Merger).  The execution and delivery of this
Agreement and the consummation by the Company of the  transactions  contemplated
hereby  (including  the  Merger)  have been duly and validly  authorized  by all
necessary corporate action on the part of the Company (including the approval by
its  Board  of  Directors  and  stockholders,   subject  in  all  cases  to  the
satisfaction  of the terms  and  conditions  of this  Agreement,  including  the
conditions set forth in Article VI), and no other  corporate  proceedings on the
part of the Company are necessary to authorize  this  Agreement or to consummate
the  transactions  contemplated  hereby  pursuant  to the DGCL and the terms and


                                      A-11


conditions of this Agreement.  This Agreement has been duly and validly executed
and delivered by the Company and, assuming the due authorization,  execution and
delivery thereof by the other parties hereto,  constitutes the legal and binding
obligation of the Company,  enforceable  against the Company in accordance  with
its terms, except as may be limited by bankruptcy, insolvency, reorganization or
other similar laws affecting the enforcement of creditors'  rights generally and
by general principles of equity.

      2.5 No Conflict; Required Filings and Consents.

            (a) The execution  and delivery of this  Agreement by the Company do
      not, and the  performance  of this Agreement by the Company shall not, (i)
      conflict with or violate the Company's Charter Documents,  (ii) subject to
      obtaining   the  adoption  of  this   Agreement  and  the  Merger  by  the
      stockholders   of  the  Company,   conflict  with  or  violate  any  Legal
      Requirements (as defined in Section 9.2(c)),  (iii) except as set forth in
      Schedule 2.5, result in any breach of or constitute a default (or an event
      that with notice or lapse of time or both would  become a default)  under,
      or  materially  impair  the  Company's  rights  or  alter  the  rights  or
      obligations  of any third  party  under,  or give to others  any rights of
      termination,  amendment, acceleration or cancellation of, or result in the
      creation of a lien or  encumbrance  on any of the  properties or assets of
      the Company pursuant to, any Company Contracts or (iv) except as set forth
      in Schedule 2.5, result in the triggering, acceleration or increase of any
      payment to any Person  pursuant to any  Company  Contract,  including  any
      "change in control" or similar provision of any Company Contract,  except,
      with  respect  to clauses  (ii),  (iii) or (iv),  for any such  conflicts,
      violations, breaches, defaults, triggerings,  accelerations,  increases or
      other occurrences that would not, individually and in the aggregate,  have
      a Material Adverse Effect on the Company.

            (b) The execution and delivery of this Agreement by the Company does
      not, and the  performance of its obligations  hereunder will not,  require
      any  consent,  approval,  authorization  or permit  of, or filing  with or
      notification  to,  any  Governmental  Entity,  except  (i) for  applicable
      requirements,  if any, of the Securities Act, the Exchange Act or Blue Sky
      Laws, and the rules and regulations thereunder,  and appropriate documents
      received   from  or  filed  with  the   relevant   authorities   of  other
      jurisdictions  in  which  the  Company  is  licensed  or  qualified  to do
      business,  and (ii) where the failure to obtain such consents,  approvals,
      authorizations or permits, or to make such filings or notifications, would
      not,  individually  or in the aggregate,  reasonably be expected to have a
      Material Adverse Effect on the Company or, after the Closing,  the Parent,
      or prevent  consummation  of the Merger or  otherwise  prevent the parties
      hereto from performing their obligations under this Agreement.

      2.6 Compliance.  To the Company's knowledge, the Company has complied with
and is not in violation of any Legal Requirements with respect to the conduct of
its business, or the ownership or operation of its business, except for failures
to comply or violations  which,  individually or in the aggregate,  have not had
and are not reasonably  likely to have a Material Adverse Effect on the Company.
The Company is not in default or violation  of any term,  condition or provision
of any  applicable  Charter  Documents.  Except as set forth in Schedule 2.6,


                                      A-12


no  written  notice  of  non-compliance  with any  Legal  Requirements  has been
received by the Company  (and the  Company has no  knowledge  of any such notice
delivered to any other  Person).  The Company is not in violation of any term of
any  Company  Contract,  except  for  failures  to comply or  violations  which,
individually or in the aggregate,  have not had and are not reasonably likely to
have a Material Adverse Effect on the Company.

      2.7 Financial Statements.

            (a) The Company has provided to Parent a correct and  complete  copy
      of the audited consolidated  financial  statements  (including any related
      notes thereto) of the Company for the fiscal years ended December 31, 2004
      and December 31, 2003 (the "Audited  Financial  Statements").  The Audited
      Financial  Statements were prepared in accordance with generally  accepted
      accounting  principles  of the United States  ("U.S.  GAAP")  applied on a
      consistent  basis  throughout  the  periods  involved  (except  as  may be
      indicated in the notes thereto),  and each fairly presents in all material
      respects the  financial  position of the Company at the  respective  dates
      thereof and the results of its  operations  and cash flows for the periods
      indicated.

            (b) Company has  provided to Parent a correct and  complete  copy of
      the unaudited consolidated financial statements (including,  in each case,
      any related  notes  thereto) of the Company for the six month period ended
      June 30,  2005  (the  "Unaudited  Financial  Statements").  The  Unaudited
      Financial Statements comply as to form in all material respects,  and were
      prepared in  accordance  with,  U.S.  GAAP applied on a  consistent  basis
      throughout the periods  involved  (except as may be indicated in the notes
      thereto),  and  fairly  present in all  material  respects  the  financial
      position  of the  Company  at the  date  thereof  and the  results  of its
      operations  and cash  flows for the  period  indicated,  except  that such
      statements do not contain notes and are subject to normal adjustments that
      are not expected to have a Material Adverse Effect on the Company.

            (c) Since January 1, 2000, the books of account, minute books, stock
      certificate  books and stock transfer  ledgers and other similar books and
      records  of the  Company  have been  maintained  in  accordance  with good
      business  practice,  are complete and correct in all material respects and
      there have been no material transactions that are required to be set forth
      therein and which are not so set forth.

            (d) Except as otherwise noted in the Audited Financial Statements or
      the Unaudited  Financial  Statements,  or as set forth in Schedule 2.7(d),
      the accounts and notes receivable of the Company  reflected on the balance
      sheets  included in the Audited  Financial  Statements  and the  Unaudited
      Financial Statements (i) arose from bona fide transactions in the ordinary
      course of  business  and are  payable on ordinary  trade  terms,  (ii) are
      legal, valid and binding obligations of the respective debtors enforceable
      in  accordance  with  their  terms,  except  as  such  may be  limited  by
      bankruptcy,  insolvency,  reorganization,  or other similar laws affecting
      creditors' rights generally,  and by general equitable  principles,  (iii)
      are not subject to any valid set-off or counterclaim  except to the extent
      set forth in such balance sheet contained therein,  and (iv) except as set
      forth  in


                                      A-13


      Schedule 2.7(d), are not the subject of any actions or proceedings brought
      by or on behalf of the Company.

      2.8 No  Undisclosed  Liabilities.  Except  as set  forth in  Schedule  2.8
hereto,  to the  knowledge  of  the  Company,  the  Company  has no  liabilities
(absolute,  accrued,  contingent  or  otherwise)  of a  nature  required  to  be
disclosed on a balance sheet or in the related notes to the Unaudited  Financial
Statements  which  are,  individually  or in  the  aggregate,  material  to  the
business,  results of operations or financial condition of the Company,  except:
(i)  liabilities  provided  for in or otherwise  disclosed in the balance  sheet
included  in the  Unaudited  Financial  Statements,  and (ii)  such  liabilities
arising in the ordinary  course of the Company's  business  since June 30, 2005,
none of which would have a Material Adverse Effect on the Company.

      2.9 Absence of Certain Changes or Events.  Except as set forth in Schedule
2.9 hereto or in the Unaudited Financial Statements, or as otherwise provided in
this  Agreement,  since December 31, 2004,  there has not been: (i) any Material
Adverse Effect on the Company, (ii) any declaration, setting aside or payment of
any dividend on, or other  distribution  (whether in cash, stock or property) in
respect of, any of the Company's  stock,  or any  purchase,  redemption or other
acquisition  by the Company of any of the  Company's  capital stock or any other
securities of the Company or any options,  warrants,  calls or rights to acquire
any  such  shares  or  other  securities,   (iii)  any  split,   combination  or
reclassification of any of the Company's capital stock, (iv) any granting by the
Company of any increase in  compensation or fringe  benefits,  except for normal
increases of cash  compensation  in the ordinary  course of business  consistent
with past  practice,  or any  payment by the  Company  of any bonus,  except for
bonuses made in the ordinary  course of business  consistent with past practice,
or any granting by the Company of any increase in severance or  termination  pay
or any entry by Company  into any  currently  effective  employment,  severance,
termination or indemnification  agreement or any agreement the benefits of which
are contingent or the terms of which are materially  altered upon the occurrence
of a transaction  involving the Company of the nature  contemplated  hereby, (v)
entry by the Company into any  licensing or other  agreement  with regard to the
acquisition or disposition of any  Intellectual  Property (as defined in Section
2.18 hereof) other than licenses in the ordinary  course of business  consistent
with past  practice or any  amendment or consent  with respect to any  licensing
agreement  filed or  required  to be filed by the  Company  with  respect to any
Governmental  Entity,  (vi) any material change by the Company in its accounting
methods,  principles  or  practices,  (vii) any  change in the  auditors  of the
Company,  (viii)  any  issuance  of  capital  stock  of the  Company,  (ix)  any
revaluation by the Company of any of its assets, including,  without limitation,
writing down the value of capitalized inventory or writing off notes or accounts
receivable  or any sale of  assets of the  Company  other  than in the  ordinary
course of business, or (x) any agreement,  whether written or oral, to do any of
the foregoing.

      2.10 Litigation. Except as disclosed in Schedule 2.10 hereto, there are no
claims,  suits,  actions or  proceedings  pending  or, to the  knowledge  of the
Company,   threatened  against  the  Company  before  any  court,   governmental
department,  commission, agency, instrumentality or authority, or any arbitrator
that  seeks  to  restrain  or  enjoin  the   consummation  of  the  transactions
contemplated  by this  Agreement or which could  reasonably be expected,  either
singularly or in the aggregate with all such claims, actions or proceedings,  to
have a Material


                                      A-14


Adverse  Effect on the Company or have a Material  Adverse Effect on the ability
of the parties hereto to consummate the Merger.

      2.11 Employee Benefit Plans.

            (a) All employee compensation,  incentive,  fringe or benefit plans,
      programs, policies,  commitments or other arrangements (whether or not set
      forth in a written  document)  covering  any  active  or former  employee,
      director or consultant of the Company,  or any trade or business  (whether
      or not incorporated) which is under common control with the Company,  with
      respect to which the Company has  liability  (collectively,  the  "Plans")
      have  been  maintained  and  administered  in  all  material  respects  in
      compliance  with  their   respective   terms  and  with  the  requirements
      prescribed by any and all statutes,  orders,  rules and regulations  which
      are  applicable  to such Plans,  and all  liabilities  with respect to the
      Plans have been properly reflected in the financial statements and records
      of the Company. No suit, action or other litigation  (excluding claims for
      benefits  incurred in the  ordinary  course of Plan  activities)  has been
      brought,  or, to the knowledge of the Company,  is threatened,  against or
      with respect to any Plan.  There are no audits,  inquiries or  proceedings
      pending  or,  to  the   knowledge  of  the  Company,   threatened  by  any
      governmental agency with respect to any Plan. All contributions,  reserves
      or premium  payments  required to be made or accrued as of the date hereof
      to the Plans have been timely made or accrued.  The Company  does not have
      any plan or  commitment  to  establish  any new Plan,  to modify  any Plan
      (except to the extent  required  by law or to conform any such Plan to the
      requirements of any applicable  law, in each case as previously  disclosed
      to Parent in writing, or as required by this Agreement),  or to enter into
      any  new  Plan.  Each  Plan  can  be  amended,   terminated  or  otherwise
      discontinued  after the  Closing in  accordance  with its  terms,  without
      liability  to Parent  (other than  ordinary  administration  expenses  and
      expenses for benefits accrued but not yet paid).

            (b)  Except as  disclosed  in  Schedule  2.11  hereto,  neither  the
      execution  and  delivery of this  Agreement  nor the  consummation  of the
      transactions contemplated hereby will (i) result in any payment (including
      severance,   unemployment   compensation,   golden  parachute,   bonus  or
      otherwise)  becoming due to any  stockholder,  director or employee of the
      Company under any Plan or otherwise, (ii) materially increase any benefits
      otherwise  payable under any Plan, or (iii) result in the  acceleration of
      the time of payment or vesting of any such benefits.

      2.12  Labor  Matters.  The  Company  is  not a  party  to  any  collective
bargaining  agreement  or other  labor  union  contract  applicable  to  persons
employed  by the  Company  nor  does  the  Company  know  of any  activities  or
proceedings of any labor union to organize any such employees.

      2.13 Restrictions on Business Activities.  Except as disclosed in Schedule
2.13 hereto,  to the Company's  knowledge,  there is no  agreement,  commitment,
judgment,  injunction, order or decree binding upon the Company or its assets or
to which the  Company is a party  which has or could  reasonably  be expected to
have the effect of prohibiting or materially  impairing


                                      A-15


any business practice of the Company, any acquisition of property by the Company
or the  conduct of business by Company as  currently  conducted  other than such
effects,  individually  or in the  aggregate,  which  have not had and could not
reasonably be expected to have a Material Adverse Effect on the Company.

      2.14 Title to Property.

            (a) Schedule 2.14(a) hereto sets forth a schedule of the oil and gas
      properties owned by the Company  (collectively,  the "Mineral  Properties"
      and, individually, a "Mineral Property"). The Company has Defensible Title
      (as hereinafter defined) to the Mineral Properties.  Each Mineral Property
      and each  structure  thereon is in good and operable  condition,  ordinary
      wear and tear  excepted,  and is suitable for the purposes for which it is
      intended to be used, except where the failure to comply with the foregoing
      is not  reasonably  expected  to have a  Material  Adverse  Effect  on the
      Company.

            (b)  As  used  herein  with  respect  to  each   Mineral   Property,
      "Defensible Title" means title that:

                  (i) entitles  the Company to receive from each lease,  unit or
            well separately scheduled on Schedule 2.14(a) (free and clear of all
            royalties,  overriding royalties,  nonparticipating  royalties,  net
            profits  interests or other  burdens on or measured by production of
            oil and gas)  throughout the duration of the productive  life of the
            relevant  lease,  unit or  well,  not less  than  the  "net  revenue
            interest"  set forth on Schedule  2.14(a) of the oil,  gas and other
            minerals produced,  saved and marketed from the lease, unit or well,
            without  reduction,  suspension  or  termination,  except  as may be
            qualified  by any  "before  payout"  (BPO) or "after  payout"  (APO)
            notations on Schedule  2.14(a)  with respect to such lease,  unit or
            well;

                  (ii)  obligates  the Company to bear a percentage of the costs
            and expenses of the  maintenance  and development of, and operations
            relating  to, any lease,  unit or well not greater than the "working
            interest" set forth on Schedule 2.14(a), without increase throughout
            the productive  life of such lease,  well or unit,  except as may be
            qualified  by any  "before  payout"  (BPO) or "after  payout"  (APO)
            notations on Schedule  2.14(a)  with respect to such lease,  unit or
            well; and

                  (iii) is free and  clear of Liens or  defects  except  for (y)
            Permitted Encumbrances, and (z) mortgages, deeds of trust, liens and
            security interests held by lending institutions to secure payment of
            indebtedness  existing for loans and  advances  made by such lending
            institutions.  As used  herein,  the term  "Permitted  Encumbrances"
            means:

                        (A) the terms and  conditions of all Company  Contracts,
                  to the  extent  such  terms and  conditions  do not  adversely
                  affect the net  revenue  interests  or working  interests  set
                  forth in Schedule 2.14(a);


                                      A-16


                        (B)  preferential  rights of purchase and required third
                  party consents to assignments and similar rights held by third
                  parties that are not applicable to the Merger;

                        (C) Liens for Taxes or  assessments  not yet  delinquent
                  or, if delinquent,  that are being  contested in good faith in
                  the normal course of business;

                        (D)   Liens   arising   under   operating    agreements,
                  unitization  and  pooling   agreements  and  production  sales
                  contracts   securing   amounts  not  yet  delinquent,   or  if
                  delinquent,  that are  being  contested  in good  faith in the
                  normal course of business;

                        (E)  conventional   rights  of  reassignment   prior  to
                  abandonment;

                        (F)  easements,   rights-of-way,   servitudes,  permits,
                  surface   leases  and  other  rights  in  respect  of  surface
                  operations,  pipelines,  grazing,  hunting,  fishing, logging,
                  canals,  ditches,  reservoirs  or the like;  and  easements of
                  streets, alleys, highways,  pipelines,  telephone lines, power
                  lines,  railways and other similar easements and rights-of-way
                  on, over or in respect of the Mineral Property,  none of which
                  materially  interferes  with the  development and operation of
                  any Mineral Property for the production of hydrocarbons or for
                  the use for which the same is held;

                        (G) such  title  defects  as Parent  may have  expressly
                  waived in  writing,  may have  elected not to assert or may be
                  deemed to have waived under Section 5.3 or 5.4;

                        (H)  rights  reserved  to or vested in any  Governmental
                  Entity to control or  regulate  any  Mineral  Property  in any
                  manner, and all applicable laws, rules and orders;

                        (I)  imperfections  of  title  that  do  not  materially
                  interfere with the use, operation and possession or materially
                  reduce the value of any  particular  Mineral  Property  or the
                  production  and sale of  hydrocarbons  for the  account of the
                  Company therefrom; and

                        (J) liens,  charges,  encumbrances and irregularities in
                  the chain of title which,  because of remoteness in or passage
                  of time,  statutory  cure  periods,  marketable  title acts or
                  other similar reasons,  have not affected or interrupted,  and
                  are not  reasonably  expected  to  affect  or  interrupt,  the
                  claimed  ownership of the Company or its predecessors in title
                  to, or the receipt of production  revenues  from,  the Mineral
                  Property affected thereby.


                                      A-17


            (c)  Schedule  2.14(c)  sets  forth all real  property  owned by the
      Company,  other than Mineral  Properties (the "Owned Real  Property).  The
      Company has marketable title to each such item of Owned Real Property free
      and clear of all (y) Liens,  other than mortgages,  deeds of trust,  liens
      and security  interests held by lending  institutions to secure payment of
      indebtedness  existing  for  loans  and  advances  made  by  such  lending
      institutions,  and (z) title defects,  other than  imperfections  of title
      that do not materially interfere with the use, operation and possession or
      materially reduce the value of any particular item of Owned Real Property.
      Each item of Owned Real Property and each structure thereon is in good and
      operable condition,  ordinary wear and tear excepted,  and is suitable for
      the purposes for which it is intended to be used, except where the failure
      to comply with the foregoing is not reasonably expected to have a Material
      Adverse Effect on the Company.

            (d) Schedule  2.14(d)  hereto sets forth all leases of real property
      held by the Company (the "Leased Real Property"). The Leased Real Property
      and all  personal  property  and other  property and assets of the Company
      owned, used or held for use in connection with the business of the Company
      (collectively,  the  "Personal  Property")  are shown or  reflected on the
      balance  sheet  included  in  the  Audited  Financial  Statements  or  the
      Unaudited Financial Statements, to the extent required by U.S. GAAP, as of
      the dates of such Audited  Financial  Statements  or  Unaudited  Financial
      Statements.  The  Company  has a good,  valid  and  enforceable  leasehold
      interest  in each item of Leased Real  Property  and owns and has good and
      marketable  title to each other item of  Personal  Property,  and all such
      Personal  Property is in each case held free and clear of all Liens except
      for liens and encumbrances  disclosed in the Audited Financial Statements,
      the Unaudited  Financial  Statements or in Schedule  2.14(d)  hereto.  All
      items of  Leased  Real  Property  and  Personal  Property  are in good and
      operable condition,  ordinary wear and tear excepted, and are suitable for
      the  purposes  for which they are  intended to be used,  except  where the
      failure to comply with the foregoing is not reasonably  expected to have a
      Material Adverse Effect on the Company.

            (e) All leases for Leased Real  Property and  Personal  Property are
      valid and effective in accordance with their  respective  terms, and there
      is not, under any of such leases,  any existing  material default or event
      of default of the Company or, to the Company's knowledge,  any other party
      (or any  event  which  with  notice  or  lapse of  time,  or  both,  would
      constitute a material default), except where the lack of such validity and
      effectiveness  or the  existence of such default or event of default could
      not  reasonably  be  expected  to have a  Material  Adverse  Effect on the
      Company.

      2.15 Taxes.

            (a) Definition of Taxes.  For the purposes of this Agreement,  "Tax"
      or "Taxes" refers to any and all federal,  state, local and foreign taxes,
      including,  without limitation,  gross receipts,  income,  profits, sales,
      use,   occupation,   value  added,   ad  valorem,   transfer,   franchise,
      withholding,  payroll, recapture,  employment,  excise and property taxes,
      assessments,  governmental  charges and duties together with all interest,
      penalties and  additions  imposed with respect to any such amounts and any
      obligations


                                      A-18


      under any agreements or arrangements with any other person with respect to
      any such amounts and including  any liability of a predecessor  entity for
      any such amounts.

            (b) Tax Returns and Audits. (c) Except as set forth in Schedule 2.15
      hereto:

                  (i) The Company has timely filed all federal, state, local and
            foreign  returns,  estimates,  information  statements  and  reports
            relating  to Taxes  ("Returns")  required to be filed by the Company
            with any Tax authority prior to the date hereof, except such Returns
            which are not material to Company. To the Company's  knowledge,  all
            such  Returns  are  true,  correct  and  complete  in  all  material
            respects.  The  Company  has paid all Taxes  shown to be due on such
            Returns.

                  (ii) All Taxes that the Company is required by law to withhold
            or  collect  have been duly  withheld  or  collected,  and have been
            timely  paid  over to the  proper  governmental  authorities  to the
            extent due and payable.

                  (iii) To the  Company's  knowledge,  the  Company has not been
            delinquent  in the  payment  of any  material  Tax nor is there  any
            material Tax deficiency  outstanding,  proposed or assessed  against
            the Company,  nor has the Company  executed any unexpired  waiver of
            any  statute  of  limitations  on or  extending  the  period for the
            assessment or collection of any Tax.

                  (iv) To the Company's knowledge, no audit or other examination
            of any Return of the Company by any Tax  authority  is  presently in
            progress.  The Company has not been notified of any request for such
            an audit or other examination.

                  (v) No adjustment relating to any Returns filed by the Company
            has been  proposed in writing,  formally or  informally,  by any Tax
            authority to the Company or any representative thereof.

                  (vi) To the Company's knowledge,  the Company has no liability
            for any  material  unpaid  Taxes which have not been  accrued for or
            reserved on the  Company's  balance  sheets  included in the Audited
            Financial Statements or the Unaudited Financial Statements,  whether
            asserted or unasserted,  contingent or otherwise,  which is material
            to the Company,  other than any  liability for unpaid Taxes that may
            have  accrued  since  the  end of the  most  recent  fiscal  year in
            connection  with the operation of the business of the Company in the
            ordinary course of business.

                  (vii) The  Company  has not taken any action and does not know
            of  any  fact,  agreement,   plan  or  other  circumstance  that  is
            reasonably  likely  to  prevent  the  Merger  from  qualifying  as a
            reorganization within the meaning of Section 368(a) of the Code.


                                      A-19


      2.16 Environmental Matters.

            (a)  Except as  disclosed  in  Schedule  2.16  hereto,  there are no
      agreements,  consents  or  administrative  orders,  injunctions,  decrees,
      judgments,   license  or  permit   conditions,   or  other  directives  of
      Governmental  Entities  based  on any  Applicable  Environmental  Laws (as
      hereinafter  defined),  that  require any  material  change in the present
      condition or remediation of the  Properties,  Personal  Property and other
      assets owned or used by the Company (collectively,  "Assets"), and neither
      the Company nor any of its Affiliates (as defined in Section  10.2(f)) has
      received from any  Governmental  Entity or any private or public person or
      entity  any  notice  or  claim  advising  such  person  that  it  is or is
      potentially  responsible  for damages or response  costs under  Applicable
      Environmental  Law as a  result  of  the  Company's  or its  predecessors'
      ownership or activities in connection with the Assets. Except as set forth
      on Schedule  2.16, to the Company's  knowledge,  there has not occurred an
      event  in the use and  operation  of the  Properties  or the  Leased  Real
      Property,  and there does not exist on the  Properties  or the Leased Real
      Property  a  condition,   that   constitutes  a  violation  of  Applicable
      Environmental  Law that  reasonably  could be  expected to have a Material
      Adverse Effect on the Company.

            (b) The Company,  and, to the  knowledge of the Company,  each other
      Person that  operates the  Properties  and the Leased Real  Property,  has
      obtained  all permits,  licenses,  franchises,  authorities,  consents and
      approvals,  and has made all material  filings and maintained all material
      data,  documentation  and records  necessary  for owning and operating the
      Properties  and the Leased Real Property  under  Applicable  Environmental
      Law, and all such permits, licenses,  franchises,  authorities,  consents,
      approvals and filings remain in full force and effect.

            (c)  There  are no  pending  or, to the  knowledge  of the  Company,
      threatened claims, demands, actions, administrative proceedings,  lawsuits
      or inquiries  relating to (i) the  Properties and the Leased Real Property
      under Applicable  Environmental Law, or (ii) the restoration,  remediation
      or reclamation  of any  Properties or Leased Real Property,  except as set
      forth on Schedule 2.16.

            (d) Except as set forth on Schedule 2.16, there are no environmental
      investigations, studies or audits with respect to any of the Properties or
      Leased Real Property  owned or  commissioned  by, or in the possession of,
      the Company.

            (e) As used in this Agreement,  the term  "Applicable  Environmental
      Law" means (i) all federal statutes regulating or prescribing restrictions
      regarding  the  use  of the  Assets  or  other  activities  affecting  the
      environment (air, water,  land, animal and plant life),  including but not
      limited  to  the   following:   the  Clean  Air  Act,   Clean  Water  Act,
      Comprehensive  Environmental  Response,  Compensation  and Liability  Act,
      Emergency  Planning and Community  Right-to-Know  Act,  Endangered Species
      Act, Hazardous  Materials  Transportation  Act, Migratory Bird Treaty Act,
      National Environmental Policy Act, Occupational Safety and Health Act, Oil
      Pollution  Act of 1990,  Resource  Conservation  and  Recovery  Act,  Safe
      Drinking Water Act, and Toxic Substances Control Act; (ii) any regulations
      promulgated under such federal statutes;  (iii) any state law counterparts
      of such


                                      A-20


      federal  statutes and the  regulations  promulgated  thereunder;  (iv) any
      other state or local statutes, rules, regulations or ordinances regulating
      the use of or affecting  the  environment;  and (v) all common law rights,
      duties  and  obligations  regarding  the use of or matters  affecting  the
      environment.

      2.17 Brokers;  Third Party Expenses.  Except as set forth in Schedule 2.17
hereto, the Company has not incurred, nor will it incur, directly or indirectly,
any liability for brokerage,  finders' fees, agent's  commissions or any similar
charges in  connection  with this  Agreement  or any  transactions  contemplated
hereby.  Except  pursuant to Sections 1.6 and 1.13,  no shares of common  stock,
options, warrants or other securities of either Company or Parent are payable to
any third party by Company as a result of the Merger.

      2.18  Intellectual  Property.  For the  purposes  of this  Agreement,  the
following terms have the following definitions:

      "Intellectual  Property"  shall mean any or all of the  following  and all
      worldwide  common  law  and  statutory  rights  in,  arising  out  of,  or
      associated  therewith:  (i)  patents  and  applications  therefor  and all
      reissues, divisions, renewals, extensions, provisionals, continuations and
      continuations-in-part   thereof  ("Patents");   (ii)  inventions  (whether
      patentable or not), invention  disclosures,  improvements,  trade secrets,
      proprietary information, know how, technology, technical data and customer
      lists,  and all  documentation  relating  to any of the  foregoing;  (iii)
      copyrights,  copyrights  registrations and applications  therefor, and all
      other rights corresponding thereto throughout the world; (iv) software and
      software programs;  (v) domain names,  uniform resource locators and other
      names and locators  associated with the Internet;  (vi) industrial designs
      and any registrations and applications therefor; (vii) trade names, logos,
      common law  trademarks  and service  marks,  trademark  and  service  mark
      registrations  and  applications  therefor  (collectively,  "Trademarks");
      (viii) all databases and data collections and all rights therein; (ix) all
      moral and economic rights of authors and inventors,  however  denominated,
      and (x) any  similar  or  equivalent  rights to any of the  foregoing  (as
      applicable).

      "Company Intellectual  Property" shall mean any Intellectual Property that
      is owned by, or exclusively  licensed to, Company,  including software and
      software  programs  developed  by or  exclusively  licensed to the Company
      (specifically excluding any off the shelf or shrink-wrap software).

      "Registered Intellectual Property" means all Intellectual Property that is
      the subject of an application,  certificate, filing, registration or other
      document issued, filed with, or recorded by any private, state, government
      or other legal authority.

      "Company  Registered  Intellectual  Property"  means all of the Registered
      Intellectual Property owned by, or filed in the name of, Company.

      "Company  Products"  means all  current  versions  of  products or service
      offerings of Company.


                                      A-21


            (a)  Except  as  disclosed  on  Schedule  2.18  hereto,  no  Company
      Intellectual  Property  or Company  Product  is  subject  to any  material
      proceeding or outstanding  decree,  order,  judgment,  contract,  license,
      agreement or stipulation  restricting  in any manner the use,  transfer or
      licensing thereof by the Company, or which may affect the validity, use or
      enforceability of such Company  Intellectual  Property or Company Product,
      which in any such case could  reasonably  be  expected  to have a Material
      Adverse Effect on the Company.

            (b) Except as  disclosed on Schedule  2.18 hereto,  the Company owns
      and has  good  and  exclusive  title  to  each  material  item of  Company
      Intellectual  Property  owned  by it  free  and  clear  of any  liens  and
      encumbrances  (excluding  non-exclusive  licenses and related restrictions
      granted by it in the ordinary course of business);  and the Company is the
      exclusive owner of all material  registered  Trademarks used in connection
      with the operation or conduct of the business of the Company including the
      sale of any products or the provision of any services by the Company.

            (c) The  operation of the  business of the Company as such  business
      currently   is   conducted,   including   (i)  the  design,   development,
      manufacture, distribution,  reproduction, marketing or sale of the Company
      Products and (ii) the Company's use of any product,  device or process has
      not and does not infringe or misappropriate  the Intellectual  Property of
      any third party or constitute unfair  competition or trade practices under
      the laws of any jurisdiction.

      2.19 Agreements, Contracts and Commitments.

            (a) Schedule  2.19 hereto sets forth a complete and accurate list of
      all Material Company  Contracts (as hereinafter  defined),  specifying the
      parties  thereto.  For purposes of this  Agreement,  (i) the term "Company
      Contracts"  shall  mean  all  contracts,  agreements,  leases,  mortgages,
      indentures, notes, bonds, licenses, permits, franchises,  purchase orders,
      sales orders, and other understandings, commitments and obligations of any
      kind, whether written or oral, to which the Company is a party or by or to
      which any of the properties or assets of Company may be bound,  subject or
      affected  (including without limitation notes or other instruments payable
      to the Company),  (ii) the term "Routine  Operating  Contracts" shall mean
      oil and gas leases, mineral and royalty conveyances, operating agreements,
      unit   agreements,   farmout   and  farmin   agreements,   gathering   and
      transportation  agreements,  processing  agreements,  gas, oil and liquids
      purchase,  sale and  exchange  agreements,  and other  similar  agreements
      routinely used in the day to day operations of the Company,  and (iii) the
      term "Material  Company  Contracts"  shall mean (x) each Company  Contract
      that is not a  Routine  Operating  Contract  and (I)  which  provides  for
      payments  (present  or future) to the Company in excess of $100,000 in the
      aggregate or (II) under which or in respect of which the Company presently
      has any  liability  or  obligation  of any  nature  whatsoever  (absolute,
      contingent or otherwise) in excess of $100,000,  (y) each Company Contract
      that is not a Routine  Operating  Contract and that otherwise is or may be
      material to the businesses,  operations,  assets,  condition (financial or
      otherwise)  or  prospects  of the Company and (z)  without  limitation  of
      subclause (x) or subclause  (y), each of the following  Company  Contracts
      (but excluding


                                      A-22


      in every case Routine  Operating  Contracts),  the relevant terms of which
      remain executory:

                  (i) any mortgage,  indenture,  note, installment obligation or
            other  instrument,  agreement or arrangement  for or relating to any
            borrowing of money by or from the Company, or any officer,  director
            or Stockholder ("Insider") of the Company;

                  (ii) any guaranty,  direct or indirect,  by the Company or any
            Insider  of  the  Company  of  any  obligation  for  borrowings,  or
            otherwise,   excluding  endorsements  made  for  collection  in  the
            ordinary  course of  business  and  guarantees  by  Subsidiaries  of
            Company obligations;

                  (iii) any Company Contract of employment;

                  (iv) any  Company  Contract  made other  than in the  ordinary
            course  of  business  or  (x)   providing   for  the  grant  of  any
            preferential rights to purchase or lease any asset of the Company or
            (y) providing for any right (exclusive or  non-exclusive) to sell or
            distribute,  or otherwise  relating to the sale or distribution  of,
            any product or service of the Company;

                  (v) any obligation to register any shares of the capital stock
            or other securities of the Company with any Governmental Entity;

                  (vi) any obligation to make payments, contingent or otherwise,
            arising  out of the prior  acquisition  of the  business,  assets or
            stock of other Persons;

                  (vii)  any  collective  bargaining  agreement  with any  labor
            union;

                  (viii)  any lease or  similar  arrangement  for the use by the
            Company of personal property (other than leases of vehicles,  office
            equipment or operating equipment where the annual lease payments are
            less than $100,000 in the aggregate); and

                  (ix) any Company  Contract to which any Insider of the Company
            is a party.

            (b) Each  Company  Contract  was entered into at arms' length and in
      the ordinary course,  is in full force and effect and is valid and binding
      upon and enforceable  against each of the parties thereto.  True,  correct
      and  complete  copies  of  all  Material  Company  Contracts  (or  written
      summaries  in the  case of oral  Material  Company  Contracts)  have  been
      heretofore made available to Parent or Parent's counsel.


                                      A-23


            (c) Except as set forth in Schedule  2.19,  neither the Company nor,
      to the best of Company's  knowledge,  any other party thereto is in breach
      of or in default  under,  and no event has  occurred  which with notice or
      lapse of time or both  would  become a breach  of or  default  under,  any
      Material Company Contract.  No party to any Company Contract has given any
      written  notice  of any claim of any  breach,  default  or  event,  which,
      individually or in the aggregate, are reasonably likely to have a Material
      Adverse Effect on the Company. Each Material Company Contract to which the
      Company  is a party or by which it is bound  that has not  expired  by its
      terms is in full force and effect.

            (d) Except as set forth in Schedule 2.19(d),  each Routine Operating
      Contract   contains  terms  and  conditions  that  are  customary  in  the
      geographical  area in which the  Mineral  Properties  covered  thereby are
      located,  or to the extent not customary,  do not materially and adversely
      affect or burden such Mineral Properties.

            (e) Except as set forth in Schedule  2.19(e),  each Company Contract
      providing  for the sale of oil or gas by the Company is  terminable by the
      Company on sixty (60) days' or less prior written notice.

      2.20 Insurance.  Schedule 2.20 sets forth the Company's insurance policies
and  fidelity  bonds  covering  the  assets,  business,  equipment,  properties,
operations,  employees,  officers and directors  (collectively,  the  "Insurance
Policies") of the Company which the Company reasonably  believes are adequate in
amount and scope for the Business in which they are engaged.

      2.21 Governmental Actions/Filings. The Company has been granted and holds,
and has made, all Governmental  Actions/Filings (including,  without limitation,
the  Governmental  Actions/Filings  required  for (i)  emission or  discharge of
effluents and pollutants into the air and the water and (ii) the manufacture and
sale of all products  manufactured  and sold by it)  necessary to the conduct by
the Company of its business (as presently conducted and as presently proposed to
be  conducted)  or used or held for use by the Company,  and true,  complete and
correct copies of which have heretofore been made available to Parent. Each such
Governmental Action/Filing is in full force and effect and will not expire prior
to December 31, 2006  (except to the extent such  expiration  is not  reasonably
expected to have a Material Adverse  Effect),  and the Company is in substantial
compliance  with all of its  obligations  with  respect  thereto.  No event  has
occurred and is continuing  which requires or permits,  or after notice or lapse
of time or both would require or permit,  and  consummation of the  transactions
contemplated  by this  Agreement or any ancillary  documents will not require or
permit (with or without notice or lapse of time, or both),  any  modification or
termination of any such Governmental  Actions/Filings  except such events which,
either  individually  or in the  aggregate,  would not have a  Material  Adverse
Effect upon the  Company.  No  Governmental  Action/Filing  is  necessary  to be
obtained, secured or made by the Company to enable it to continue to conduct its
businesses and  operations and use its properties  after the Closing in a manner
which is consistent with current practice.


                                      A-24


      For  purposes of this  Agreement,  the term  "Governmental  Action/Filing"
shall mean any franchise,  license,  certificate  of compliance,  authorization,
consent,  order,  permit,  approval,  consent or other action of, or any filing,
registration or qualification with, any federal,  state,  municipal,  foreign or
other governmental, administrative or judicial body, agency or authority.

            2.22  Interested  Party  Transactions.  Except  as set  forth in the
      Schedule  2.22  hereto  or in  the  Audited  Financial  Statements  or the
      Unaudited  Financial  Statements,   no  employee,   officer,  director  or
      stockholder  of the Company or a member of his or her immediate  family is
      indebted to the Company, nor is the Company indebted (or committed to make
      loans or extend or  guarantee  credit) to any of them,  other than (i) for
      payment of salary for services rendered, (ii) reimbursement for reasonable
      expenses  incurred on behalf of the Company,  and (iii) for other employee
      benefits made generally available to all employees. Except as set forth in
      Schedule 2.22, to the Company's  knowledge,  none of such  individuals has
      any direct or  indirect  ownership  interest  in any Person  with whom the
      Company  is  affiliated  or  with  whom  the  Company  has  a  contractual
      relationship, or in any Person that competes with the Company, except that
      each employee, stockholder,  officer or director of Company and members of
      their  respective   immediate  families  may  own  less  than  5%  of  the
      outstanding  stock in publicly  traded  companies  that may  compete  with
      Company.  Except as set forth in Schedule  2.22,  to the  knowledge of the
      Company,  no  officer,  director  or  Stockholder  or any  member of their
      immediate families is, directly or indirectly,  interested in any Material
      Company  Contract with the Company (other than such contracts as relate to
      any such Person's  ownership of capital  stock or other  securities of the
      Company or such Person's employment with the Company).

            2.23 Corporate Approvals. The board of directors of the Company has,
      as of the date of this  Agreement,  duly approved  this  Agreement and the
      transactions contemplated hereby. The shares of Company Common Stock owned
      by the Stockholders constitute,  in the aggregate, the requisite amount of
      shares  necessary  for the adoption of this  Agreement and the approval of
      the Merger by the  stockholders of the Company in accordance with the DGCL
      and the execution of this Agreement by the  Stockholders  constitutes such
      adoption and approval.

            2.24 Additional  Representations  Regarding Business. The additional
      representations  and  warranties  of the  Company  set forth in Appendix I
      attached hereto are  incorporated  into Article II of this Agreement as if
      fully  set  forth  herein.   In  the  event  of  a  conflict  between  the
      representations   and   warranties   set  forth  in  Appendix  I  and  the
      representations   and   warranties   set   forth  in   Article   II,   the
      representations and warranties set forth in Appendix I shall prevail.

            2.25  Representations and Warranties  Complete.  The representations
      and  warranties  of the Company  included in this  Agreement and any list,
      statement,  document  or  information  set forth in, or  attached  to, any
      Schedule provided pursuant to this Agreement or delivered  hereunder,  are
      true and complete in all  material  respects and do not contain any untrue
      statement of a material  fact or omit to state a material fact required to
      be stated  therein or necessary to make the statements  contained  therein
      not misleading, under the circumstance under which they were made.

            2.26 Survival of Representations and Warranties. The representations
      and  warranties of the Company set forth in this  Agreement  shall survive
      the  Closing  until June 30,  2007,


                                      A-25


      except that the  representations and warranties set forth in Sections 2.14
      and 2.16 shall not survive the Closing.

                                   ARTICLE III

                    REPRESENTATIONS AND WARRANTIES OF PARENT

      Except as set forth in Schedule 3 attached hereto (the "Parent Schedule"),
Parent represents and warrants to the Company, as follows:

            3.1 Organization and Qualification.

            (a) Parent is a corporation duly incorporated,  validly existing and
      in good  standing  under  the laws of the  State of  Delaware  and has the
      requisite  corporate  power and  authority  to own,  lease and operate its
      assets and  properties  and to carry on its business as it is now being or
      currently  planned by Parent to be  conducted.  Parent is in possession of
      all  Approvals  necessary  to own,  lease and  operate the  properties  it
      purports  to own,  operate or lease and to carry on its  business as it is
      now being or currently planned by Parent to be conducted, except where the
      failure  to  have  such  Approvals  could  not,  individually  or  in  the
      aggregate,  reasonably  be expected to have a Material  Adverse  Effect on
      Parent. Complete and correct copies of the Charter Documents of Parent, as
      amended and  currently in effect,  have been  heretofore  delivered to the
      Company.  Parent  is not in  violation  of  any of the  provisions  of the
      Parent's Charter Documents.

            (b) Parent is duly qualified or licensed to do business as a foreign
      corporation  and is in good  standing,  in  each  jurisdiction  where  the
      character of the properties owned,  leased or operated by it or the nature
      of its activities makes such qualification or licensing necessary,  except
      for such failures to be so duly qualified or licensed and in good standing
      that could not,  individually or in the aggregate,  reasonably be expected
      to have a Material Adverse Effect on Parent.

            (c) Merger Sub is a corporation duly incorporated,  validly existing
      and in good  standing  under the laws of the State of Delaware and has the
      requisite  corporate  power and  authority  to own,  lease and operate its
      assets and  properties  and to carry on its business as it is now being or
      currently  planned by Parent to be conducted.  Complete and correct copies
      of the  Charter  Documents  of Merger Sub,  as amended  and  currently  in
      effect,  are  attached  hereto as  Exhibits A and B.  Merger Sub is not in
      violation of any of the provisions of the Merger Sub's Charter Documents.

      3.2  Subsidiaries.   Except  for  Merger  Sub,  which  is  a  wholly-owned
subsidiary of Parent,  Parent has no Subsidiaries and does not own,  directly or
indirectly,  any ownership,  equity, profits or voting interest in any Person or
has any agreement or commitment  to purchase any such  interest,  and Parent has
not agreed and is not  obligated  to make nor is bound by any  written,  oral or
other  agreement,   contract,   subcontract,   lease,   binding   understanding,
instrument,   note,  option,  warranty,  purchase  order,  license,  sublicense,


                                      A-26


insurance policy,  benefit plan,  commitment or undertaking of any nature, as of
the date  hereof or as may  hereafter  be in effect  under  which it may  become
obligated to make, any future investment in or capital contribution to any other
entity.

      3.3 Capitalization.

            (a) As of the date of this Agreement,  the authorized  capital stock
      of Parent consists of 30,000,000 shares of common stock, par value $0.0001
      per share ("Parent Common Stock") and 1,000,000 shares of preferred stock,
      par value $0.0001 per share ("Parent Preferred Stock"), of which 7,700,000
      shares of Parent Common Stock and no shares of Parent  Preferred Stock are
      issued and  outstanding,  all of which are validly issued,  fully paid and
      nonassessable.  Except as set forth in Schedule  3.3(a),  (i) no shares of
      Parent  Common Stock or Parent  Preferred  Stock are reserved for issuance
      upon the exercise of outstanding  options to purchase  Parent Common Stock
      or Parent Preferred Stock granted to employees of Company or other parties
      ("Parent  Stock  Options")  and  there  are no  outstanding  Parent  Stock
      Options;  (ii) no shares of Parent Common Stock or Parent  Preferred Stock
      are  reserved for issuance  upon the exercise of  outstanding  warrants to
      purchase Parent Common Stock or Parent Preferred Stock ("Parent Warrants")
      and  there  are no  outstanding  Parent  Warrants;  and (iii) no shares of
      Parent  Common Stock or Parent  Preferred  Stock are reserved for issuance
      upon the  conversion  of the  Parent  Preferred  Stock or any  outstanding
      convertible   notes,   debentures  or  securities   ("Parent   Convertible
      Securities"). All shares of Parent Common Stock and Parent Preferred Stock
      subject  to  issuance  as  aforesaid,  upon  issuance  on  the  terms  and
      conditions  specified  in  the  instrument  pursuant  to  which  they  are
      issuable,  will  be  duly  authorized,  validly  issued,  fully  paid  and
      nonassessable.  All  outstanding  shares  of Parent  Common  Stock and all
      outstanding  Parent  Warrants  have been issued and granted in  compliance
      with (x) all  applicable  securities  laws and (in all material  respects)
      other applicable laws and regulations,  and (y) all requirements set forth
      in any applicable  Parent  Contracts (as defined in Section 3.19).  Parent
      has heretofore delivered to the Company true, complete and accurate copies
      of the Parent  Warrants,  including any and all  documents and  agreements
      relating thereto.

            (b) The  shares  of  Parent  Common  Stock to be issued by Parent in
      connection with the Merger,  upon issuance in accordance with the terms of
      this Agreement, will be duly authorized and validly issued and such shares
      of Parent Common Stock will be fully paid and nonassessable.

            (c) Except as set forth in  Schedule  3.3(c) or as  contemplated  by
      this Agreement,  there are no registrations rights, and there is no voting
      trust,  proxy,  rights  plan,  antitakeover  plan or other  agreements  or
      understandings  to which the  Parent is a party or by which the  Parent is
      bound with respect to any equity security of any class of the Parent.

      3.4 Authority  Relative to this  Agreement.  Each of Parent and Merger Sub
has full corporate power and authority to: (i) execute, deliver and perform this
Agreement,  and each ancillary  document which Parent or Merger Sub has executed
or delivered or is to execute or


                                      A-27


deliver pursuant to this Agreement, and (ii) carry out Parent's and Merger Sub's
obligations  hereunder  and  thereunder  and,  to  consummate  the  transactions
contemplated  hereby (including the Merger).  The execution and delivery of this
Agreement  and the  consummation  by Parent and  Merger Sub of the  transactions
contemplated hereby (including the Merger) have been duly and validly authorized
by all  necessary  corporate  action  on the  part  of  Parent  and  Merger  Sub
(including  the  approval  by its Board of  Directors),  and no other  corporate
proceedings  on the part of Parent or Merger Sub are necessary to authorize this
Agreement or to consummate the transactions  contemplated hereby, other than the
Parent Stockholder  Approval (as defined in Section 5.1(a)).  This Agreement has
been duly and  validly  executed  and  delivered  by Parent  and Merger Sub and,
assuming the due  authorization,  execution  and  delivery  thereof by the other
parties  hereto,  constitutes  the legal and  binding  obligation  of Parent and
Merger Sub,  enforceable  against  Parent and Merger Sub in accordance  with its
terms,  except as may be limited by bankruptcy,  insolvency,  reorganization  or
other similar laws affecting the enforcement of creditors'  rights generally and
by general principles of equity.

      3.5 No Conflict; Required Filings and Consents.

            (a) The  execution  and  delivery  of this  Agreement  by Parent and
      Merger Sub do not,  and the  performance  of this  Agreement by Parent and
      Merger Sub shall not:  (i)  conflict  with or violate  Parent's  or Merger
      Sub's  Charter  Documents,   (ii)  conflict  with  or  violate  any  Legal
      Requirements, or (iii) result in any breach of or constitute a default (or
      an event that with notice or lapse of time or both would become a default)
      under,  or  materially  impair  Parent's  rights  or alter  the  rights or
      obligations  of any third  party  under,  or give to others  any rights of
      termination,  amendment, acceleration or cancellation of, or result in the
      creation of a lien or  encumbrance  on any of the  properties or assets of
      Parent pursuant to, any Parent Contracts,  except, with respect to clauses
      (ii) or (iii), for any such conflicts,  violations,  breaches, defaults or
      other occurrences that would not, individually and in the aggregate,  have
      a Material Adverse Effect on Parent.

            (b) The  execution  and  delivery  of this  Agreement  by Parent and
      Merger Sub do not, and the  performance  of their  respective  obligations
      hereunder will not, require any consent, approval, authorization or permit
      of, or filing with or notification to, any Governmental Entity, except (i)
      for applicable  requirements,  if any, of the Securities Act, the Exchange
      Act,  Blue  Sky  Laws,  and the  rules  and  regulations  thereunder,  and
      appropriate documents with the relevant authorities of other jurisdictions
      in which  Company is qualified to do business,  and (ii) where the failure
      to obtain such consents, approvals,  authorizations or permits, or to make
      such  filings  or  notifications,   would  not,  individually  or  in  the
      aggregate,  reasonably  be expected to have a Material  Adverse  Effect on
      Parent,  or prevent  consummation  of the Merger or otherwise  prevent the
      parties hereto from performing their obligations under this Agreement.

      3.6  Compliance.  Parent has complied  with,  is not in violation  of, any
Legal Requirements with respect to the conduct of its business, or the ownership
or operation of its business, except for failures to comply or violations which,
individually or in the aggregate,  have not had and are not reasonably likely to
have a Material Adverse Effect on Parent.  The business and activities of Parent
have  not  been  and  are  not  being   conducted  in  violation  of  any


                                      A-28


Legal Requirements. Parent is not in default or violation of any term, condition
or provision of its Charter Documents.  No written notice of non-compliance with
any Legal Requirements has been received by Parent.

      3.7 SEC Filings; Financial Statements.

            (a) Parent has made available to the Company and the  Stockholders a
      correct and  complete  copy of each  report,  registration  statement  and
      definitive  proxy  statement filed by Parent with the SEC (the "Parent SEC
      Reports"),  which are all the forms,  reports and documents required to be
      filed by Parent  with the SEC prior to the date of this  Agreement.  As of
      their  respective  dates the  Parent SEC  Reports:  (i) were  prepared  in
      accordance and complied in all material  respects with the requirements of
      the  Securities Act or the Exchange Act, as the case may be, and the rules
      and  regulations  of the SEC  thereunder  applicable  to such  Parent  SEC
      Reports,  and (ii) did not at the time they were  filed (and if amended or
      superseded  by a filing  prior to the date of this  Agreement  then on the
      date of such  filing and as so amended or  superseded)  contain any untrue
      statement of a material  fact or omit to state a material fact required to
      be stated therein or necessary in order to make the statements therein, in
      light of the  circumstances  under which they were made,  not  misleading.
      Except to the extent set forth in the preceding sentence,  Parent makes no
      representation or warranty whatsoever concerning the Parent SEC Reports as
      of any time other than the time they were filed.

            (b) Each set of financial statements  (including,  in each case, any
      related notes  thereto)  contained in Parent SEC Reports,  including  each
      Parent SEC Report filed after the date hereof until the Closing,  complied
      or will  comply as to form in all  material  respects  with the  published
      rules and  regulations  of the SEC with  respect  thereto,  was or will be
      prepared  in  accordance  with U.S.  GAAP  applied on a  consistent  basis
      throughout the periods  involved  (except as may be indicated in the notes
      thereto or, in the case of unaudited statements,  do not contain footnotes
      as permitted by Form 10-QSB of the Exchange Act) and each fairly  presents
      or will fairly present in all material respects the financial  position of
      Parent at the  respective  dates thereof and the results of its operations
      and cash  flows  for the  periods  indicated,  except  that the  unaudited
      interim  financial  statements  were,  are or will be  subject  to  normal
      adjustments  which were not or are not expected to have a Material Adverse
      Effect on Parent taken as a whole.

      3.8 No  Undisclosed  Liabilities.  Parent  has no  liabilities  (absolute,
accrued,  contingent  or  otherwise)  of a nature  required to be disclosed on a
balance sheet or in the related notes to the  financial  statements  included in
Parent SEC Reports which are, individually or in the aggregate,  material to the
business,  results of  operations or financial  condition of Parent,  except (i)
liabilities  provided for in or otherwise  disclosed in Parent SEC Reports filed
prior to the date hereof,  and (ii) liabilities  incurred since June 30, 2005 in
the  ordinary  course of business,  none of which would have a Material  Adverse
Effect on Parent.  Merger Sub has no assets or properties of any kind,  does not
now conduct and has never  conducted any business,  and has and will have at the
Closing no  obligations  or  liabilities  of any nature  whatsoever  except such
obligations and liabilities as are imposed under this Agreement.


                                      A-29


      3.9  Absence of Certain  Changes or Events.  Except as set forth in Parent
SEC  Reports  filed  prior  to  the  date  of  this  Agreement,  and  except  as
contemplated by this Agreement, since December 31, 2004, there has not been: (i)
any Material Adverse Effect on Parent,  (ii) any  declaration,  setting aside or
payment of any dividend  on, or other  distribution  (whether in cash,  stock or
property)  in respect  of,  any of  Parent's  capital  stock,  or any  purchase,
redemption or other  acquisition  by Parent of any of Parent's  capital stock or
any other  securities  of Parent or any  options,  warrants,  calls or rights to
acquire any such shares or other  securities,  (iii) any split,  combination  or
reclassification  of any of Parent's capital stock,  (iv) any granting by Parent
of any increase in compensation or fringe benefits,  except for normal increases
of cash  compensation  in the ordinary  course of business  consistent with past
practice,  or any payment by Parent of any bonus, except for bonuses made in the
ordinary course of business  consistent  with past practice,  or any granting by
Parent of any increase in severance  or  termination  pay or any entry by Parent
into   any   currently   effective   employment,   severance,   termination   or
indemnification  agreement or any agreement the benefits of which are contingent
or  the  terms  of  which  are  materially  altered  upon  the  occurrence  of a
transaction  involving Parent of the nature  contemplated  hereby,  (v) entry by
Parent into any licensing or other  agreement with regard to the  acquisition or
disposition  of any  Intellectual  Property  other than licenses in the ordinary
course of business  consistent  with past  practice or any  amendment or consent
with respect to any licensing  agreement filed or required to be filed by Parent
with respect to any Governmental  Entity,  (vi) any material change by Parent in
its  accounting  methods,   principles  or  practices,  except  as  required  by
concurrent  changes in U.S.  GAAP,  (vii) any change in the  auditors of Parent,
(vii) any  issuance of capital  stock of Parent,  or (viii) any  revaluation  by
Parent of any of its assets,  including,  without  limitation,  writing down the
value of  capitalized  inventory or writing off notes or accounts  receivable or
any sale of assets of Parent other than in the ordinary course of business.

      3.10  Litigation.  There are no  claims,  suits,  actions  or  proceedings
pending or to Parent's knowledge,  threatened against Parent,  before any court,
governmental department,  commission,  agency,  instrumentality or authority, or
any  arbitrator  that  seeks to  restrain  or  enjoin  the  consummation  of the
transactions  contemplated  by this  Agreement  or  which  could  reasonably  be
expected, either singularly or in the aggregate with all such claims, actions or
proceedings,  to have a  Material  Adverse  Effect on Parent or have a  Material
Adverse Effect on the ability of the parties hereto to consummate the Merger.

      3.11 Employee  Benefit Plans.  Except as may be contemplated by the Parent
Plan (as  defined in  Section  5.1(a)),  Parent  does not  maintain,  and has no
liability  under,  any Plan,  and neither  the  execution  and  delivery of this
Agreement nor the consummation of the transactions  contemplated hereby will (i)
result in any payment (including severance,  unemployment  compensation,  golden
parachute,  bonus or  otherwise)  becoming due to any  stockholder,  director or
employee of Parent, or (ii) result in the acceleration of the time of payment or
vesting of any such benefits.

      3.12 Labor  Matters.  Parent is not a party to any  collective  bargaining
agreement  or other  labor  union  contract  applicable  to persons  employed by
Parent, nor does Parent know of any activities or proceedings of any labor union
to organize any such employees.


                                      A-30


      3.13  Restrictions  on  Business  Activities.  Except  as set forth in the
Parent  Charter  Documents,  there  is  no  agreement,   commitment,   judgment,
injunction,  order or decree  binding  upon Parent or to which Parent is a party
which has or could  reasonably be expected to have the effect of  prohibiting or
materially  impairing  any  business  practice  of Parent,  any  acquisition  of
property by Parent or the conduct of business by Parent as  currently  conducted
other than such effects,  individually  or in the aggregate,  which have not had
and could not  reasonably  be expected  to have,  a Material  Adverse  Effect on
Parent.

      3.14 Title to Property.  Parent does not own or lease any Real Property or
Personal Property. Except as set forth in Schedule 3.14, there are no options or
other contracts under which Parent has a right or obligation to acquire or lease
any interest in Real Property or Personal Property.

      3.15 Taxes.

            (a) Parent  has timely  filed all  Returns  required  to be filed by
      Parent  with  any Tax  authority  prior to the date  hereof,  except  such
      Returns  which are not  material  to Parent.  All such  Returns  are true,
      correct and complete in all material  respects.  Parent has paid all Taxes
      shown to be due on such Returns.

            (b) All Taxes that  Parent is required by law to withhold or collect
      have been duly  withheld or  collected,  and have been timely paid over to
      the proper governmental authorities to the extent due and payable.

            (c) Parent has not been  delinquent  in the payment of any  material
      Tax nor is there any  material  Tax  deficiency  outstanding,  proposed or
      assessed  against Parent,  nor has Parent executed any unexpired waiver of
      any statute of  limitations  on or extending the period for the assessment
      or collection of any Tax.

            (d) No audit or other examination of any Return of Parent by any Tax
      authority is presently  in progress,  nor has Parent been  notified of any
      request for such an audit or other examination.

            (e) No  adjustment  relating to any Returns filed by Parent has been
      proposed  in writing,  formally or  informally,  by any Tax  authority  to
      Parent or any representative thereof.

            (f) Parent has no liability for any material unpaid Taxes which have
      not been accrued for or reserved on Parent's  balance  sheets  included in
      the audited  financial  statements  for the most recent fiscal year ended,
      whether asserted or unasserted, contingent or otherwise, which is material
      to Parent, other than any liability for unpaid Taxes that may have accrued
      since  the end of the  most  recent  fiscal  year in  connection  with the
      operation of the  business of Parent in the  ordinary  course of business,
      none of which is  material  to the  business,  results  of  operations  or
      financial condition of Parent.


                                      A-31


            (g)  Parent  has not taken any action and does not know of any fact,
      agreement, plan or other circumstance that is reasonably likely to prevent
      the Merger  from  qualifying  as a  reorganization  within the  meaning of
      Section 368(a) of the Code.

      3.16 Environmental Matters.  Except for such matters that, individually or
in the aggregate,  are not reasonably  likely to have a Material Adverse Effect:
(i) Parent  has,  to the  knowledge  of  Parent,  complied  with all  applicable
Environmental  Laws;  (ii) Parent has not received any notice,  demand,  letter,
claim or request for information  alleging that Parent may be in violation of or
liable  under any  Environmental  Law;  and (iii)  Parent is not  subject to any
orders, decrees,  injunctions or other arrangements with any Governmental Entity
or subject to any indemnity or other  agreement with any third party relating to
liability under any Environmental Law.

      3.17  Brokers.  Parent has not  incurred,  nor will it incur,  directly or
indirectly,  any liability for brokerage or finders' fees or agent's commissions
or any similar  charges in  connection  with this  Agreement or any  transaction
contemplated hereby.

      3.18 Intellectual Property. Parent does not own, license or otherwise have
any  right,  title  or  interest  in any  Intellectual  Property  or  Registered
Intellectual Property.

      3.19 Agreements, Contracts and Commitments.

            (a) Except as set forth in the Parent SEC Reports filed prior to the
      date  of this  Agreement,  there  are no  contracts,  agreements,  leases,
      mortgages,  indentures,  notes, bonds, liens, license, permit,  franchise,
      purchase  orders,  sales orders or other  understandings,  commitments  or
      obligations (including without limitation outstanding offers or proposals)
      of any kind,  whether written or oral, to which Parent is a party or by or
      to which any of the  properties or assets of Parent may be bound,  subject
      or affected,  which either (a) creates or imposes a liability greater than
      $25,000,  or (b) may not be  cancelled  by Parent on less than 30 days' or
      less prior notice ("Parent Contracts"). All Parent Contracts are set forth
      in  Schedule  3.19 other than  those that are  exhibits  to the Parent SEC
      Reports.

            (b) Each Parent Contract was entered into at arms' length and in the
      ordinary course, is in full force and effect and is valid and binding upon
      and enforceable  against each of the parties  thereto.  True,  correct and
      complete copies of all Parent Contracts (or written  summaries in the case
      of oral Parent  Contracts) and of all  outstanding  offers or proposals of
      Parent have been heretofore delivered to the Company.

            (c) Neither Parent nor, to the knowledge of Parent,  any other party
      thereto is in breach of or in  default  under,  and no event has  occurred
      which  with  notice or lapse of time or both  would  become a breach of or
      default under,  any Parent  Contract,  and no party to any Parent Contract
      has given any written  notice of any claim of any such breach,  default or
      event, which,  individually or in the aggregate,  are reasonably likely to
      have a Material  Adverse  Effect on Parent.  Each  agreement,  contract or
      commitment to which Parent is a party or by which it is bound that has not
      expired  by its  terms is in full


                                      A-32


      force and effect, except where such failure to be in full force and effect
      is not reasonably likely to have a Material Adverse Effect on Parent.

      3.20 Insurance.  Except for directors' and officers' liability  insurance,
Parent does not maintain any Insurance Policies.

      3.21 Interested Party Transactions.  Except as set forth in the Parent SEC
Reports  filed  prior  to the  date of this  Agreement,  no  employee,  officer,
director or stockholder of Parent or a member of his or her immediate  family is
indebted to Parent nor is Parent  indebted (or committed to make loans or extend
or guarantee  credit) to any of them,  other than  reimbursement  for reasonable
expenses  incurred  on behalf of Parent.  To  Parent's  knowledge,  none of such
individuals  has any direct or  indirect  ownership  interest in any Person with
whom  Parent  is  affiliated  or with whom  Parent  has a  material  contractual
relationship,  or any  Person  that  competes  with  Parent,  except  that  each
employee,  stockholder,  officer  or  director  of Parent  and  members of their
respective  immediate  families may own less than 5% of the outstanding stock in
publicly traded companies that may compete with Parent.  To Parent's  knowledge,
no officer,  director or stockholder or any member of their  immediate  families
is,  directly or  indirectly,  interested  in any material  contract with Parent
(other than such contracts as relate to any such individual ownership of capital
stock or other securities of Parent).

      3.22 Indebtedness. Parent has no indebtedness for borrowed money.

      3.23  Over-the-Counter  Bulletin Board  Quotation.  Parent Common Stock is
quoted on the Over-the-Counter  Bulletin Board ("OTC BB"). There is no action or
proceeding  pending  or, to Parent's  knowledge,  threatened  against  Parent by
NASDAQ or NASD, Inc.  ("NASD") with respect to any intention by such entities to
prohibit or terminate the quotation of Parent Common Stock on the OTC BB.

      3.24 Board  Approval.  The Board of  Directors  of Parent  (including  any
required  committee  or subgroup of the Board of Directors of Parent) has, as of
the date of this  Agreement,  unanimously  (i) declared the  advisability of the
Merger and approved this  Agreement and the  transactions  contemplated  hereby,
(ii) determined that the Merger is in the best interests of the  stockholders of
Parent,  and (iii) determined that the fair market value of the Company is equal
to at least 80% of Parent's net assets.

      3.25 Trust Fund. As of the date hereof and at the Closing Date, Parent has
and will have no less than  $33,600,000  invested  in United  States  Government
securities in a trust account  administered  by  Continental  Stock Transfer and
Trust  Company  (the  "Trust  Fund"),  less such  amounts,  if any, as Parent is
required to pay to stockholders who elect to have their shares converted to cash
in accordance with the provisions of Parent's Charter Documents.

      3.26  Governmental  Filings.  Except as set forth in Schedule 3.26, Parent
has been  granted  and holds,  and has made,  all  Governmental  Actions/Filings
necessary to the conduct by Parent of its business (as  presently  conducted) or
used or held for use by Parent,  and true,  complete and correct copies of which
have  heretofore  been  delivered  to  the  Company.   Each  such   Governmental
Action/Filing  is in full force and effect and,  except as disclosed in


                                      A-33


Schedule  3.26,  will not expire prior to December  31,  2006,  and Parent is in
compliance  with all of its  obligations  with  respect  thereto.  No event  has
occurred and is continuing  which requires or permits,  or after notice or lapse
of time or both would require or permit,  and  consummation of the  transactions
contemplated  by this  Agreement or any ancillary  documents will not require or
permit (with or without notice or lapse of time, or both),  any  modification or
termination of any such Governmental  Actions/Filings  except such events which,
either  individually  or in the  aggregate,  would not have a  Material  Adverse
Effect upon Parent.

      3.27  Representations  and Warranties  Complete.  The  representations and
warranties  of  Parent  included  in this  Agreement  and any  list,  statement,
document or  information  set forth in, or attached  to, any  Schedule  provided
pursuant to this Agreement or delivered hereunder,  are true and complete in all
material  respects and do not contain any untrue statement of a material fact or
omit to state a material fact required to be stated therein or necessary to make
the statements  contained therein not misleading,  under the circumstance  under
which they were made.

      3.28 Survival of Representations  and Warranties.  The representations and
warranties of Parent set forth in this Agreement shall not survive the Closing.

                                   ARTICLE IV

                       CONDUCT PRIOR TO THE EFFECTIVE TIME

      4.1 Conduct of Business by Company and Parent.  During the period from the
date of this  Agreement and continuing  until the earlier of the  termination of
this Agreement pursuant to its terms or the Closing, each of the Company, Parent
and Merger Sub shall,  except to the extent that the other party shall otherwise
consent in writing,  carry on its  business in the usual,  regular and  ordinary
course  consistent  with past  practices,  in  substantially  the same manner as
heretofore  conducted and in compliance with all applicable laws and regulations
(except where noncompliance  would not have a Material Adverse Effect),  pay its
debts and taxes  when due  subject  to good  faith  disputes  over such debts or
taxes,  pay or  perform  other  material  obligations  when  due,  and  use  its
commercially  reasonable  efforts consistent with past practices and policies to
(i) preserve substantially intact its present business  organization,  (ii) keep
available the services of its present  officers and employees and (iii) preserve
its relationships with customers, suppliers, distributors, licensors, licensees,
and others with which it has significant business dealings. In addition,  except
as required or permitted by the terms of this Agreement or set forth in Schedule
4.1 hereto,  without the prior  written  consent of the other party,  during the
period from the date of this Agreement and  continuing  until the earlier of the
termination of this Agreement pursuant to its terms or the Closing,  each of the
Company, Parent and Merger Sub shall not do any of the following:

            (a) Waive any stock repurchase rights, accelerate,  amend or (except
      as specifically  provided for herein) change the period of  exercisability
      of options or  restricted  stock,  or reprice  options  granted  under any
      employee,  consultant,  director or other stock  plans or  authorize  cash
      payments in exchange for any options granted under any of such plans;


                                      A-34


            (b)  Grant  any  severance  or  termination  pay to any  officer  or
      employee   except   pursuant  to  applicable   law,   written   agreements
      outstanding,  or policies existing on the date hereof and as previously or
      concurrently disclosed in writing or made available to the other party, or
      adopt any new  severance  plan,  or amend or modify or alter in any manner
      any severance plan, agreement or arrangement existing on the date hereof;

            (c) Transfer or license to any person or otherwise extend,  amend or
      modify any material rights to any Intellectual  Property of the Company or
      Parent, as applicable,  or enter into grants to transfer or license to any
      person future patent rights, other than in the ordinary course of business
      consistent with past practices provided that in no event shall the Company
      or Parent license on an exclusive basis or sell any Intellectual  Property
      of the Company, or Parent as applicable;

            (d)  Declare,  set aside or pay any  dividends  on or make any other
      distributions  (whether in cash, stock,  equity securities or property) in
      respect of any capital stock or split,  combine or reclassify  any capital
      stock or issue or  authorize  the  issuance  of any  other  securities  in
      respect of, in lieu of or in substitution for any capital stock;

            (e) Purchase,  redeem or otherwise acquire,  directly or indirectly,
      any shares of capital  stock of the  Company and  Parent,  as  applicable,
      including  repurchases of unvested  shares at cost in connection  with the
      termination of the relationship  with any employee or consultant  pursuant
      to stock option or purchase agreements in effect on the date hereof;

            (f) Issue, deliver,  sell, authorize,  pledge or otherwise encumber,
      or agree to any of the  foregoing  with  respect to, any shares of capital
      stock or any securities  convertible  into or  exchangeable  for shares of
      capital stock, or  subscriptions,  rights,  warrants or options to acquire
      any  shares  of  capital  stock  or any  securities  convertible  into  or
      exchangeable  for shares of capital stock, or enter into other  agreements
      or commitments of any character  obligating it to issue any such shares or
      convertible or exchangeable securities;

            (g) Amend its Charter Documents;

            (h)  Except  for  routine  acquisitions  of oil and gas  leases  and
      related properties in the ordinary course of business, acquire or agree to
      acquire by merging or  consolidating  with,  or by  purchasing  any equity
      interest  in or a portion of the assets  of, or by any other  manner,  any
      business or any  corporation,  partnership,  association or other business
      organization or division thereof, or otherwise acquire or agree to acquire
      any assets which are material,  individually  or in the aggregate,  to the
      business of Parent or the Company as  applicable,  or enter into any joint
      ventures,  strategic  partnerships or alliances or other arrangements that
      provide for  exclusivity  of territory or otherwise  restrict such party's
      ability to compete or to offer or sell any products or services;

            (i) Sell,  lease,  license,  encumber  or  otherwise  dispose of any
      properties  or  assets,  except  (A) sales of  services  and  licenses  of
      software in the ordinary course of


                                      A-35


      business  consistent  with past  practice,  (B) sales of  inventory in the
      ordinary course of business  consistent with past practice,  (C) the sale,
      lease or disposition  (other than through licensing) of property or assets
      that are not material,  individually or in the aggregate,  to the business
      of such  party and (D)  routine  dispositions  of oil and gas  leases  and
      related properties in the ordinary course of business;

            (j) Except with respect to advances under (i) the Company's existing
      senior secured credit facility, or (ii) any overline facility obtained for
      the  specific  purpose of  funding  margin  calls to secure the  Company's
      hedging  obligations,  or (iii) any senior  secured  credit  facility that
      replaces the Company's existing senior secured credit facility,  incur any
      indebtedness  for  borrowed  money in excess of $25,000  in the  aggregate
      (other than purchase money debt in connection  with the acquisition by the
      Company  of  vehicles,   office  equipment  and  operating  equipment  not
      exceeding $500,000 in the aggregate) or guarantee any such indebtedness of
      another person,  issue or sell any debt  securities or options,  warrants,
      calls or other  rights to  acquire  any debt  securities  of Parent or the
      Company,  as applicable,  enter into any "keep well" or other agreement to
      maintain any financial  statement  condition or enter into any arrangement
      having the economic effect of any of the foregoing;

            (k) Adopt or amend any employee benefit plan, policy or arrangement,
      any employee  stock  purchase or employee stock option plan, or enter into
      any employment  contract or collective  bargaining  agreement  (other than
      offer letters and letter agreements entered into in the ordinary course of
      business  consistent  with past practice with employees who are terminable
      "at will"), pay any special bonus or special  remuneration to any director
      or employee,  or increase  the  salaries or wage rates or fringe  benefits
      (including  rights to  severance  or  indemnification)  of its  directors,
      officers,  employees  or  consultants,  except in the  ordinary  course of
      business consistent with past practices;

            (l) Pay,  discharge,  settle or satisfy any claims,  liabilities  or
      obligations  (absolute,  accrued,  asserted or  unasserted,  contingent or
      otherwise),  or litigation  (whether or not commenced prior to the date of
      this  Agreement)  other  than  the  payment,   discharge,   settlement  or
      satisfaction,  in the  ordinary  course of business  consistent  with past
      practices or in accordance with their terms, or liabilities  recognized or
      disclosed  in the  Unaudited  Financial  Statements  or in the most recent
      financial statements included in the Parent SEC Reports filed prior to the
      date of this Agreement, as applicable,  or incurred since the date of such
      financial  statements,  or waive the  benefits  of, agree to modify in any
      manner,  terminate,  release any person from or knowingly  fail to enforce
      any  confidentiality  or similar agreement to which the Company is a party
      or of which the Company is a beneficiary  or to which Parent is a party or
      of which Parent is a beneficiary, as applicable;

            (m) Except in the ordinary  course of business  consistent with past
      practices,  modify,  amend or terminate any Material  Company  Contract or
      Parent Contract,  as applicable,  or waive, delay the exercise of, release
      or assign any material rights or claims thereunder;


                                      A-36


            (n) Except as  required by U.S.  GAAP,  revalue any of its assets or
      make any change in accounting methods, principles or practices;

            (o) Except in the ordinary  course of business  consistent with past
      practices,  incur or enter  into any  agreement,  contract  or  commitment
      requiring  such party to pay in excess of $100,000 in any 12 month period,
      other than the Company under a Routine Operating Contract;

            (p) Engage in any action that could  reasonably be expected to cause
      the Merger to fail to qualify as a  "reorganization"  under Section 368(a)
      of the Code;

            (q) Make or rescind any Tax elections  that,  individually or in the
      aggregate,  could be reasonably likely to adversely affect in any material
      respect the Tax  liability  or Tax  attributes  of such  party,  settle or
      compromise  any material  income tax  liability  or, except as required by
      applicable  law,  materially  change  any  method  of  accounting  for Tax
      purposes or prepare or file any Return in a manner  inconsistent with past
      practice;

            (r) Form, establish or acquire any subsidiary except as contemplated
      by this Agreement;

            (s) Permit any Person to exercise  any of its  discretionary  rights
      under  any  Plan  to  provide  for  the  automatic   acceleration  of  any
      outstanding options, the termination of any outstanding  repurchase rights
      or the  termination  of any  cancellation  rights issued  pursuant to such
      plans;

            (t) Make  capital  expenditures  except in  accordance  with prudent
      business and operational practices consistent with prior practice;

            (u)  Make or omit to take  any  action  which  would  be  reasonably
      anticipated to have a Material Adverse Effect;

            (v) Enter into any  transaction  with or  distribute  or advance any
      assets  or  property  to  any  of  its  officers,   directors,   partners,
      stockholders or other affiliates; or

            (w) Agree in writing or otherwise  agree,  commit or resolve to take
      any of the actions described in Section 4.1 (a) through (v) above.

      4.2  Examination of Title and Access.  Parent may make or cause to be made
at its expense such  examination as it may desire of the title of the Company to
any  Mineral  Property  or  Owned  Real  Property  (collectively,   the  "Titled
Properties" and,  individually,  a "Titled  Property").  For such purposes,  the
Company shall (a) give to Parent and to the employees, consultants,  independent
contractors,  attorneys  and  other  advisers  of  Parent  full  access  at  any
reasonable  time  to all  of  the  files,  records,  contracts,  correspondence,
computer output and data files, maps, data, reports,  plats, abstracts of title,
lease files, well files, unit files, division order files,  production marketing
files,  title opinions,  title files and title records,  ownership maps, surveys
and any other  information,  data,  records and files which the Company may


                                      A-37


have  (or  have  access  to)  relating  in any way to the  title  to the  Titled
Properties,  the  past  or  present  operation  thereof  and  the  marketing  of
production  therefrom;  (b)  furnish  to  Parent  all other  information  in the
possession  of or  available  to the  Company  with  respect to the title to the
Titled  Properties as Parent may from time to time reasonably  request;  and (c)
authorize  Parent and its  representatives  to consult with attorneys,  abstract
companies  and other  consultants  or  independent  contractors  of the Company,
whether utilized in the past or presently, concerning title-related matters with
respect to the Titled Properties.

      4.3 Environmental Review.

            (a) Environmental  Review.  Insofar as the Company has the power and
      authority  to grant  such  right,  Parent  and its  employees,  agents and
      contractors  shall have the right, at the sole risk and expense of Parent,
      but with the cooperation and assistance of the Company, to:

                  (i) enter all or any  portion of the Mineral  Properties,  the
            Owned Real Properties or the Leased Real  Properties  (collectively,
            the "Environmental Properties" and, individually,  an "Environmental
            Property")  to  inspect,  inventory,  test,  investigate,  study and
            examine the Properties in any manner Parent reasonably determines to
            be warranted and to verify the accuracy of the representations  made
            in Section 2.16;

                  (ii)  conduct  air,  water or soil tests on the  Environmental
            Properties  and make such samples and borings and analysis as Parent
            may consider necessary or appropriate for such purposes.

                  (iii) conduct such other independent inspections, inventories,
            tests,  investigations,  studies or examinations as may be necessary
            or appropriate in the sole judgment of Parent for the preparation of
            health,  safety,  environmental  or  other  reports  or  assessments
            relating to the operation, use, maintenance,  condition or status of
            the  Environmental   Properties,   and  their  compliance  with  all
            applicable  Laws,  regulations,   ordinances,  orders,  permits  and
            licenses; and

                  (iv) conduct an  independent  assessment  of the extent of any
            possible  existing or contingent  liabilities  due or related to the
            operation,   use,   maintenance,   condition   or   status   of  the
            Environmental Properties.

            (b)  Conduct  of  Review.  All  inspections  and  reviews  shall  be
      undertaken with a minimum of disruption to ongoing operations and shall be
      undertaken only after reasonable  notice to the Company.  Parent shall not
      undertake  any  destructive  testing  without  the prior  approval  of the
      Company,  which approval will not be unreasonably  withheld.  Parent shall
      provide  the  Company  with a copy of the  results and reports of all such
      inspections, testing and reviews.

            (c) Conditions of Access. Access to the Environmental  Properties to
      conduct  Parent's  environmental   assessment  shall  be  subject  to  the
      following  conditions:  Parent


                                      A-38


      waives and releases all claims against the Company, its owners, directors,
      officers,  employees,  agents and  contractors,  for injury to or death of
      persons  or damage to  property  arising in any way from the  exercise  of
      rights  granted  to  Parent  hereby  or the  activities  of  Parent or its
      employees,   agents,  consultants  or  contractors  on  the  Environmental
      Properties,  provided  that  Parent  does not  hereby  assume  the risk of
      damage,  injury or death  attributable to the willful  misconduct or gross
      negligence of the Company or its employees, agents or contractors.  Parent
      shall  indemnify  the  Company  and  its  owners,   directors,   officers,
      employees,  agents  and  contractors,  and shall hold each and all of said
      indemnities  harmless from and against any and all loss whatsoever arising
      out  of:  (i)  any  and  all  statutory  or  common  law  liens  or  other
      encumbrances  for labor or  materials  furnished in  connection  with such
      tests, samplings, studies or surveys as Parent may conduct with respect to
      the Environmental  Properties;  and (ii) any injury to or death of persons
      or  damage  to  property  occurring  in,  on or  about  the  Environmental
      Properties as a result of such exercise or activities (except for any such
      injuries or damages caused by the gross  negligence or willful  misconduct
      of any said indemnitees).  Notwithstanding any provision of this Agreement
      to the contrary,  the foregoing  obligation of indemnity shall survive the
      Closing or the termination of this Agreement without Closing.

                                   ARTICLE V

                              ADDITIONAL AGREEMENTS

      5.1 Proxy Statement; Special Meeting.

            (a) As soon as is  reasonably  practicable  after  receipt by Parent
      from the Company of all  financial and other  information  relating to the
      Company as Parent may reasonably request for its preparation, Parent shall
      prepare and file with the SEC under the  Exchange  Act, and with all other
      applicable   regulatory  bodies,   proxy  materials  for  the  purpose  of
      soliciting  proxies from  holders of Parent  Common Stock to vote in favor
      of,:  (i) the  adoption of this  Agreement  and the approval of the Merger
      ("Parent Stockholder Approval");  (ii) the change of the name of Parent to
      a name  selected by the Company  (the "Name Change  Amendment");  (iii) an
      increase  in the number of  authorized  shares of Parent  Common  Stock to
      100,000,000 (the "Capitalization Amendment");  (iv) an amendment to remove
      the preamble and Sections A through D,  inclusive,  of Article  Sixth from
      Parent's  Certificate of  Incorporation  from and after the Closing and to
      redesignate  section E of  Article  Sixth as  Article  Sixth;  and (v) the
      adoption  of a  Performance  Equity  Plan in the form  attached  hereto as
      Exhibit F (the "Parent  Plan"),  at a meeting of holders of Parent  Common
      Stock to be called and held for such purpose (the "Special Meeting").  The
      Parent Plan shall provide that an aggregate of 2,400,000  shares of Parent
      Common Stock shall be reserved  for issuance  pursuant to the Parent Plan.
      Such proxy  materials shall be in the form of a proxy statement to be used
      for the purpose of  soliciting  such proxies from holders of Parent Common
      Stock (the "Proxy  Statement").  The Company  shall  furnish to Parent all
      information  concerning  the Company as Parent may  reasonably  request in
      connection  with the preparation of the Proxy  Statement.  The Company and
      its  counsel  shall be given an  opportunity  to review and comment on the
      Proxy  Statement  prior  to its  filing  with the  SEC.  Parent,  with the
      assistance of the Company,  shall


                                      A-39


      promptly  respond to any SEC  comments  on the Proxy  Statement  and shall
      otherwise use reasonable  best efforts to cause the Proxy  Statement to be
      approved for issuance by the SEC as promptly as practicable.  Parent shall
      also take any and all such  actions to  satisfy  the  requirements  of the
      Securities  Act and the Exchange Act.  Prior to the Closing  Date,  Parent
      shall use its reasonable best efforts to cause the shares of Parent Common
      Stock to be issued  pursuant to the Merger to be  registered  or qualified
      under all applicable  Blue Sky Laws of each of the states and  territories
      of the  United  States  in which  it is  believed,  based  on  information
      furnished by the Company,  holders of the Company  Common Stock reside and
      to take any other such  actions that may be necessary to enable the Parent
      Common   Stock  to  be  issued   pursuant  to  the  Merger  in  each  such
      jurisdiction.

            (b) As soon as practicable following its approval by the Commission,
      Parent  shall  distribute  the Proxy  Statement  to the  holders of Parent
      Common  Stock and,  pursuant  thereto,  shall call the Special  Meeting in
      accordance  with the DGCL and,  subject  to the other  provisions  of this
      Agreement,  solicit  proxies  from  such  holders  to vote in favor of the
      adoption of this  Agreement  and the  approval of the Merger and the other
      matters  presented to the  stockholders of Parent for approval or adoption
      at  the  Special  Meeting,  including,  without  limitation,  the  matters
      described Section 5.1(a).

            (c) Parent shall comply with all applicable  provisions of and rules
      under the Exchange Act and all  applicable  provisions  of the DGCL in the
      preparation,   filing  and  distribution  of  the  Proxy  Statement,   the
      solicitation  of proxies  thereunder,  and the  calling and holding of the
      Special Meeting. Without limiting the foregoing,  Parent shall ensure that
      the Proxy Statement does not, as of the date on which it is distributed to
      the  holders of Parent  Common  Stock,  and as of the date of the  Special
      Meeting,  contain any untrue statement of a material fact or omit to state
      a material fact necessary in order to make the  statements  made, in light
      of the circumstances under which they were made, not misleading  (provided
      that Parent shall not be responsible  for the accuracy or  completeness of
      any information relating to the Company or any other information furnished
      by  the  Company  for  inclusion  in the  Proxy  Statement).  The  Company
      represents  and  warrants  that the  information  relating  to the Company
      supplied by the Company for inclusion in the Proxy  Statement  will not as
      of date of its  distribution to the holders of Parent Common Stock (or any
      amendment  or  supplement  thereto) or at the time of the Special  Meeting
      contain  any  statement   which,   at  such  time  and  in  light  of  the
      circumstances  under which it is made, is false or misleading with respect
      to any material  fact,  or omits to state any material fact required to be
      stated  therein or  necessary in order to make the  statement  therein not
      false or misleading.

            (d) Parent, acting through its board of directors,  shall include in
      the Proxy Statement the  recommendation of its board of directors that the
      holders  of Parent  Common  Stock  vote in favor of the  adoption  of this
      Agreement  and  the  approval  of the  Merger,  and  shall  otherwise  use
      reasonable best efforts to obtain the Parent Stockholder Approval.

      5.2 Directors and Officers of Parent and the Company and the  Subsidiaries
After Merger. Parent and the Company shall take all necessary action so that the
persons  listed on


                                      A-40


Schedule 5.2 are elected to the  positions  of officers and  directors of Parent
and the Company,  as set forth  therein,  to serve in such  positions  effective
immediately after the Closing. The Stockholders and directors of the Company and
the  directors  of Parent  shall  enter into a Voting  Agreement  in the form of
Exhibit G hereto  concurrently  with the  execution  of this  Agreement.  At his
election,  Lawrence S. Coben may attend, as an observer, any and all meetings of
the  Board  of  Directors  of  Parent  during  any  period  prior  to the  third
anniversary of the Closing Date in which he is not a director of Parent.  During
such  period,  Mr.  Coben shall be given  notice of all meetings of the Board of
Directors of Parent in the same manner and at the same time as notice thereof is
given to the members of the Board of Directors, shall be provided with copies of
all  materials  that are  provided to the members of the Board of  Directors  in
connection  with any  meeting  and  shall be  reimbursed  for his  out-of-pocket
expenses incurred in attending any meeting.

      5.3 Adverse Title or Environmental Conditions.

            (a) If on or prior to the  Notice  Date  (as  hereinafter  defined),
      Parent  determines  (i) that the Company does not have title to any Titled
      Property as  represented  and  warranted  by the Company in Article II, or
      (ii) that the environmental condition of any Environmental Property is not
      as warranted in Article II, each, an "Adverse Condition" and collectively,
      "Adverse  Conditions"),  then Parent shall give written  notice thereof to
      the Company not later than January 3, 2006 (the "Notice Date").  Each such
      notice shall include,  with respect to each Property covered thereby (x) a
      brief description of each Adverse Condition  existing with respect to such
      Property, (y) a statement of the action required to cure each such Adverse
      Condition;  and (z) a statement and calculation of the proposed adjustment
      to the  Merger  consideration  to be  received  by the  Stockholders  (the
      "Merger  Consideration")  by reason of the  existence of each such Adverse
      Condition (an  "Adjustment").  Each Adjustment shall be the sum of (I) the
      estimated  diminution in value of such Property by reason of the existence
      of such Adverse Condition,  and (II) without duplication of the foregoing,
      the estimated  potential liability for cure or remediation of such Adverse
      Condition,  with the amounts determined at (I) and (II) to be estimated in
      good  faith by  Parent,  with the bases  therefor  set out in the  notice.
      Parent shall be deemed to have waived any inaccuracy of  representation or
      breach of warranty  constituting an Adverse  Condition with respect to the
      Titled  Properties and  Environmental  Properties except to the extent set
      out in a notice  substantially  in the form described  above,  given on or
      prior to the Notice Date.  The Company  may, but shall have no  obligation
      to,  attempt to cure any Adverse  Conditions of which notice is timely and
      properly given by Parent.  As used in this Agreement,  the term "Property"
      shall include any and all Titled Properties and Environmental Properties.

            (b) Notwithstanding  the foregoing:  (i) in no event may Parent give
      notice of Adverse  Conditions  existing  with  respect  to any  particular
      Property unless the sum of all  Adjustments  with respect to such Property
      exceed $25,000 (the "Property Threshold"),  provided, however, that in the
      event the same or  substantially  the same  circumstances  constituting  a
      particular  Adverse  Condition  affect 100 or more of the wells located on
      the  Mineral  Properties,  the  Property  Threshold  with  respect  to the
      Properties  on which such wells are located  shall be $1,000 with respect,
      only, to such Adverse Condition;  and (ii)


                                      A-41


      in no event may Parent  give any notice of Adverse  Conditions  unless the
      sum if all  Adjustments  with  respect to all of the  Properties  of which
      notice is timely  and  properly  given  exceed  $500,000  (the  "Aggregate
      Threshold").  In the event some or all of the Adverse Conditions affecting
      any Property  and  specified  in any notice  timely and properly  given by
      Parent are cured prior to the Cure Date (as hereinafter defined), and as a
      result of such cure the Adjustments  attributable to any remaining uncured
      Adverse  Conditions  specified  in the notice  given with  respect to such
      Property do not satisfy the Property Threshold,  then such uncured Adverse
      Conditions shall be deemed waived. In the event some or all of the Adverse
      Conditions  affecting the  Properties  and specified in notices timely and
      properly given by Parent are cured prior to the Cure Date, and as a result
      of such cure the Adjustments attributable to any remaining uncured Adverse
      Conditions  specified in notices given with respect to all the  Properties
      do not satisfy the Aggregate  Threshold,  then all of such uncured Adverse
      Conditions shall be deemed waived.

      5.4 Adjustments for Uncured Adverse Conditions; Condemnation or Casualty.

            (a) If all of the Adverse Conditions of which notice has been timely
      and  properly  given  by  Parent  have not  been  cured to the  reasonable
      satisfaction  of Parent,  or waived by Parent,  on or prior to January 31,
      2006 (the "Cure  Date"),  then Parent and the Company  shall in good faith
      attempt to determine (i) whether in fact the Adverse Conditions exist, and
      if so, (ii) whether in fact the Adjustment proposed by Parent with respect
      to each Adverse Condition is reasonable and accurate,  and if both (i) and
      (ii) are determined in the  affirmative,  (iii) an  appropriate  aggregate
      Adjustment by reason of the existence of such Adverse Conditions, with the
      understanding  that any such Adjustment  shall be made solely with respect
      to the Parent  Common  Stock  portion of the Merger  Consideration  to the
      extent such  Adjustment  will not impair the  tax-exempt  treatment of the
      Parent  Common Stock portion of the Merger  Consideration  received by the
      Stockholders  in the Merger.  In the event Parent and the Company are able
      to agree on an  appropriate  Adjustment  to the  Merger  Consideration  by
      reason  of such  Adverse  Conditions,  the  Merger  Consideration  will be
      adjusted  accordingly at Closing.  In the event Parent and the Company are
      unable to agree on an appropriate  Adjustment to the Merger  Consideration
      by reason of such Adverse  Conditions,  then Parent and the Company  shall
      postpone the Closing for a period of up to thirty (30) days,  during which
      period the parties shall meet or confer regularly (not less than once each
      week) and with their respective  experts in a good faith effort to resolve
      their differences. If at the conclusion of such thirty (30) day period the
      parties still are unable to agree,  then either Parent or the Company may,
      by written notice to the other,  terminate this Agreement,  in which event
      such termination shall be deemed to be by mutual agreement of the parties.

            (b)  Except  as  otherwise   hereinafter   provided,   the  parties'
      obligation  to  proceed  with the  Closing  shall  not be  excused  and no
      adjustment  to the Merger  Consideration  shall be required  if, after the
      execution of this Agreement and prior to the Closing Date, any item of the
      Properties  is damaged or destroyed by fire or other  casualty or is taken
      under the right of eminent domain.  Prior to the Closing Date, the Company
      shall not voluntarily  compromise,  settle or adjust any claims, causes of
      action or demands  against  third  parties,


                                      A-42


      arising out of such damage, destruction or taking, or commit, use or apply
      any  insurance  proceeds or payments  toward the  repair,  restoration  or
      replacement of the affected  property without the prior written consent of
      Parent.  In the event Properties are damaged or destroyed by fire or other
      casualty  or are taken  under the right of eminent  domain and as a result
      thereof the value of the Properties  is, in Parent's good faith  judgment,
      reduced by an amount  exceeding  $1,000,000  (net of insurance  proceeds),
      then Parent may terminate this Agreement in its entirety without liability
      to either party.

      5.5 Other Actions.

            (a) At least five (5) days prior to Closing,  Parent shall prepare a
      draft Form 8-K announcing the Closing,  together with, or incorporating by
      reference,  the  financial  statements  prepared  by the  Company  and its
      accountant,  and  such  other  information  that  may  be  required  to be
      disclosed  with  respect  to the  Merger in any report or form to be filed
      with the SEC  ("Merger  Form 8-K"),  which  shall be in a form  reasonably
      acceptable  to the Company and in a format  acceptable  for EDGAR  filing.
      Prior to Closing,  Parent and the Company  shall prepare the press release
      announcing the  consummation of the Merger  hereunder  ("Press  Release").
      Simultaneously  with the  Closing,  Parent  shall file the Merger Form 8-K
      with the SEC and distribute the Press Release.

            (b) The Company and Parent shall further  cooperate  with each other
      and use their  respective  reasonable  best efforts to take or cause to be
      taken  all  actions,  and do or cause to be done  all  things,  necessary,
      proper or advisable on its part under this Agreement and  applicable  laws
      to consummate the Merger and the other transactions contemplated hereby as
      soon as practicable, including preparing and filing as soon as practicable
      all  documentation  to effect all  necessary  notices,  reports  and other
      filings and to obtain as soon as practicable all consents,  registrations,
      approvals,  permits  and  authorizations  necessary  or  advisable  to  be
      obtained  from any  third  party  (including  the  respective  independent
      accountants of the Company and Parent) and/or any  Governmental  Entity in
      order  to  consummate  the  Merger  or  any  of  the  other   transactions
      contemplated hereby. This obligation shall include, on the part of Parent,
      sending a  termination  letter to  Continental  Stock  Transfer  and Trust
      Company ("Continental") in substantially the form of Exhibit A attached to
      the  Investment  Management  Trust  Agreement  by and  between  Parent and
      Continental dated as of May 12, 2004.  Subject to applicable laws relating
      to the exchange of  information  and the  preservation  of any  applicable
      attorney-client privilege,  work-product doctrine, self-audit privilege or
      other  similar  privilege,  each of the Company and Parent  shall have the
      right to review and comment on in advance,  and to the extent  practicable
      each will consult the other on, all the information relating to such party
      that appears in any filing made with, or written  materials  submitted to,
      any third party  and/or any  Governmental  Entity in  connection  with the
      Merger and the other transactions  contemplated  hereby. In exercising the
      foregoing  right,  each of the Company and Parent shall act reasonably and
      as promptly as practicable.


                                      A-43


      5.6 Required Information. In connection with the preparation of the Merger
Form 8-K and Press Release, and for such other reasonable purposes,  the Company
and Parent each  shall,  upon  request by the other,  furnish the other with all
information  concerning  themselves,  their respective  directors,  officers and
stockholders  (including  the  directors of Parent and the Company to be elected
effective  as of the  Closing  pursuant  to Section  5.2  hereof) and such other
matters as may be  reasonably  necessary  or advisable  in  connection  with the
Merger,  or any other  statement,  filing,  notice or application  made by or on
behalf of the  Company  and Parent to any third  party  and/or any  Governmental
Entity in  connection  with the Merger and the other  transactions  contemplated
hereby.  Each party  warrants  and  represents  to the other party that all such
information  shall be true and  correct in all  material  respects  and will not
contain any untrue statement of a material fact or omit to state a material fact
required to be stated  therein or  necessary  to make the  statements  contained
therein,  in  light  of the  circumstances  under  which  they  were  made,  not
misleading.

      5.7 Confidentiality; Access to Information.

            (a)  Confidentiality.   Any  confidentiality   agreement  previously
      executed  by the  parties  shall  be  superseded  in its  entirety  by the
      provisions of this Agreement.  Each party agrees to maintain in confidence
      any non-public  information received from the other party, and to use such
      non-public  information only for purposes of consummating the transactions
      contemplated by this Agreement. Such confidentiality  obligations will not
      apply  to (i)  information  which  was  known  to the one  party  or their
      respective  agents prior to receipt from the other party; (ii) information
      which is or becomes generally known; (iii) information acquired by a party
      or their  respective  agents  from a third  party  who was not bound to an
      obligation of confidentiality; and (iv) disclosure required by law. In the
      event this  Agreement  is  terminated  as provided in Article VIII hereof,
      each  party  (i) will  return  or cause to be  returned  to the  other all
      documents and other  material  obtained from the other in connection  with
      the Merger  contemplated  hereby,  and (ii) will use its  reasonable  best
      efforts  to delete  from its  computer  systems  all  documents  and other
      material   obtained  from  the  other  in   connection   with  the  Merger
      contemplated hereby.

            (b) Access to Information.

                  (i) Company  will afford  Parent and its  financial  advisors,
            accountants,  counsel and other  representatives  reasonable  access
            during  normal  business  hours,  upon  reasonable  notice,  to  the
            properties,  books,  records and personnel of the Company during the
            period prior to the Closing to obtain all information concerning the
            business,  including  the  status of  product  development  efforts,
            properties,  results of operations and personnel of the Company,  as
            Parent may reasonably  request. No information or knowledge obtained
            by Parent in any  investigation  pursuant  to this  Section 5.7 will
            affect  or be  deemed  to  modify  any  representation  or  warranty
            contained herein or the conditions to the obligations of the parties
            to consummate the Merger.


                                      A-44


                  (ii)  Parent  will  afford  the  Company  and  its   financial
            advisors,    underwriters,    accountants,    counsel    and   other
            representatives reasonable access during normal business hours, upon
            reasonable notice, to the properties,  books,  records and personnel
            of Parent  during  the  period  prior to the  Closing  to obtain all
            information concerning the business, including the status of product
            development efforts, properties, results of operations and personnel
            of Parent, as the Company may reasonably  request. No information or
            knowledge  obtained by the Company in any investigation  pursuant to
            this   Section   5.7  will   affect  or  be  deemed  to  modify  any
            representation or warranty contained herein or the conditions to the
            obligations of the parties to consummate the Merger.

                  (iii)  Notwithstanding  anything  to  the  contrary  contained
            herein,   each  party  ("Subject   Party")  hereby  agrees  that  by
            proceeding with the Closing, it shall be conclusively deemed to have
            waived for all purposes  hereunder any inaccuracy of  representation
            or breach of  warranty by another  party which is actually  known by
            the Subject Party prior to the Closing.

      5.8 Charter Protections; Directors' and Officers' Liability Insurance.

            (a) All rights to  indemnification  for acts or omissions  occurring
      through the Closing  Date now  existing in favor of the current  directors
      and  officers of Parent as provided in the Charter  Documents of Parent or
      in any  indemnification  agreements  shall  survive  the  Merger and shall
      continue in full force and effect in accordance with their terms.

            (b) For a period of six (6) years  after the  Closing  Date,  Parent
      shall cause to be maintained in effect the current  policies of directors'
      and officers' liability insurance  maintained by Parent (or policies of at
      least the same coverage and amounts  containing terms and conditions which
      are no less  advantageous)  with respect to claims  arising from facts and
      events that occurred prior to the Closing Date.

            (c) If Parent or any of its  successors or assigns (i)  consolidates
      with or merges into any other  Person and shall not be the  continuing  or
      surviving  entity of such  consolidation  or merger,  or (ii) transfers or
      conveys  all or  substantially  all of its  properties  and  assets to any
      Person, then, in each such case, to the extent necessary, proper provision
      shall be made so that the  successors  and  assigns  of Parent  assume the
      obligations set forth in this Section 5.8.

            (d) The  provisions  of this  Section 5.8 are intended to be for the
      benefit of, and shall be enforceable  by, each Person who will have been a
      director  or  officer of Parent  for all  periods  ending on or before the
      Closing  Date and may not be changed  without  the  consent  of  Committee
      referred to in Section 1.16(a).

      5.9 Public  Disclosure.  From the date of this Agreement  until Closing or
termination,  the parties shall  cooperate in good faith to jointly  prepare all
press  releases and public  announcements  pertaining to this  Agreement and the
transactions  governed  by it, and no party


                                      A-45


shall  issue  or  otherwise  make  any  public   announcement  or  communication
pertaining  to this  Agreement or the  transaction  without the prior consent of
Parent (in the case of the Company and the  Stockholders) or the Company (in the
case of Parent), except as required by any legal requirement or by the rules and
regulations  of, or pursuant  to any  agreement  of a stock  exchange or trading
system. Each party will not unreasonably  withhold approval from the others with
respect to any press  release or public  announcement.  If any party  determines
with the advice of counsel  that it is required to make this  Agreement  and the
terms of the  transaction  public or  otherwise  issue a press  release  or make
public  disclosure with respect  thereto,  it shall, at a reasonable time before
making  any public  disclosure,  consult  with the other  party  regarding  such
disclosure,  seek such confidential treatment for such terms or portions of this
Agreement or the  transaction as may be reasonably  requested by the other party
and disclose only such information as is legally compelled to be disclosed. This
provision  will  not  apply  to  communications  by any  party  to its  counsel,
accountants and other professional advisors.  Notwithstanding the foregoing, the
parties  hereto agree that promptly as  practicable  after the execution of this
Agreement,  Parent will file with the SEC a Current  Report on Form 8-K pursuant
to the Exchange Act to report the execution of this  Agreement,  with respect to
which Parent shall consult with the Company.  Unless  objected to by the Company
by  written  notice  given to Parent  within  five (5) days  after  such  filing
specifying the language to which  objection is taken,  any language  included in
such Current Report shall be deemed to have been approved by the Company and may
be used in other filings made by Parent with the SEC.

      5.10 Reasonable Efforts.  Upon the terms and subject to the conditions set
forth in this  Agreement,  each of the  parties  agrees to use its  commercially
reasonable  efforts to take,  or cause to be taken,  all actions,  and to do, or
cause to be done,  and to assist and cooperate  with the other parties in doing,
all things necessary,  proper or advisable to consummate and make effective,  in
the most expeditious manner  practicable,  the Merger and the other transactions
contemplated by this Agreement,  including using commercially reasonable efforts
to accomplish the following:  (i) the taking of all reasonable acts necessary to
cause the conditions precedent set forth in Article VI to be satisfied, (ii) the
obtaining of all necessary actions,  waivers,  consents,  approvals,  orders and
authorizations  from  Governmental  Entities  and the  making  of all  necessary
registrations,  declarations and filings (including registrations,  declarations
and filings with Governmental Entities, if any) and the taking of all reasonable
steps as may be necessary to avoid any suit,  claim,  action,  investigation  or
proceeding  by any  Governmental  Entity,  (iii) the  obtaining of all consents,
approvals or waivers from third parties required as a result of the transactions
contemplated  in this  Agreement,  including  without  limitation  the  consents
referred  to in  Schedule  2.5 of the  Company  Disclosure  Schedule,  (iv)  the
defending of any suits, claims, actions, investigations or proceedings,  whether
judicial or  administrative,  challenging  this Agreement or the consummation of
the  transactions  contemplated  hereby,  including  seeking to have any stay or
temporary  restraining order entered by any court or other  Governmental  Entity
vacated  or  reversed  and (v)  the  execution  or  delivery  of any  additional
instruments reasonably necessary to consummate the transactions contemplated by,
and to fully carry out the purposes of, this  Agreement.  In connection with and
without  limiting  the  foregoing,  Parent  and its board of  directors  and the
Company  and its board of  directors  shall,  if any state  takeover  statute or
similar  statute or  regulation  is or becomes  applicable  to the Merger,  this
Agreement or any of the  transactions  contemplated by this  Agreement,  use its
commercially  reasonable efforts to enable the Merger and the other transactions


                                      A-46


contemplated  by this  Agreement to be consummated as promptly as practicable on
the terms contemplated by this Agreement. Notwithstanding anything herein to the
contrary,  nothing in this  Agreement  shall be deemed to require  Parent or the
Company to agree to any divestiture by itself or any of its affiliates of shares
of capital stock or of any business,  assets or property,  or the  imposition of
any material  limitation on the ability of any of them to conduct their business
or to own or exercise control of such assets, properties and stock.

      5.11  Treatment as a  Reorganization.  Neither  Parent nor the Company nor
Stockholders  shall take any action prior to or following  the Merger that could
reasonably   be   expected  to  cause  the  Merger  to  fail  to  qualify  as  a
"reorganization" within the meaning of Section 368(a) of the Code.

      5.12 No Parent  Common  Stock  Transactions.  Each  officer,  director and
Stockholder (including, for this purpose, C. David Stinson) of the Company shall
agree that he or it shall  not,  prior to the day that is one (1) year after the
Closing, sell, transfer or otherwise dispose of an interest in any of the shares
of Parent Common Stock he or it receives as a result of the Merger other than as
permitted  pursuant  to the  Lock-Up  Letter  in the  form of  Exhibit  H hereto
executed by such Person concurrently with the execution of this Agreement.

      5.13  Certain  Claims.  As  additional  consideration  for the issuance of
Parent Common Stock pursuant to this Agreement,  each of the Stockholders hereby
releases and forever  discharges,  effective as of the Closing Date, the Company
and its  directors,  officers,  employees  and agents,  from any and all rights,
claims,  demands,  judgments,  obligations,  liabilities  and  damages,  whether
accrued or  unaccrued,  asserted or  unasserted,  and  whether  known or unknown
arising out of or resulting from such Stockholder's (i) status as a holder of an
equity  interest in the Company;  and (ii)  employment,  service,  consulting or
other similar agreement  entered into with the Company prior to Closing,  to the
extent that the bases for claims  under any such  agreement  that  survives  the
Closing arise prior to the Closing,  provided,  however, the foregoing shall not
release any obligations of Parent set forth in this Agreement.

      5.14 No Securities  Transactions.  Neither the Company nor any Stockholder
or  any of  their  affiliates,  directly  or  indirectly,  shall  engage  in any
transactions  involving the securities of Parent prior to the time of the making
of a public announcement of the transactions contemplated by this Agreement. The
Company shall use its  reasonable  best efforts to require each of its officers,
directors,  employees,  agents and  representatives to comply with the foregoing
requirement.

      5.15 No  Claim  Against  Trust  Fund.  The  Company  and the  Stockholders
acknowledge  that, if the  transactions  contemplated  by this  Agreement,  or a
similar transaction,  are not consummated by Parent by May 18, 2006, Parent will
be obligated to return to its  stockholders  the amounts being held in the Trust
Fund.  Accordingly,  the Company and the  Stockholders  hereby  waive all rights
against  Parent to collect  from the Trust  Fund any moneys  that may be owed to
them by Parent for any reason whatsoever,  including but not limited to a breach
of


                                      A-47


this Agreement by Parent or any negotiations,  agreements or understandings with
Parent,  and  will not seek  recourse  against  the  Trust  Fund for any  reason
whatsoever.

      5.16  Disclosure of Certain  Matters.  Each of Parent and the Company will
provide  the other  with  prompt  written  notice of any event,  development  or
condition  that  (a)  would  cause  any  of  such  party's  representations  and
warranties  to become  untrue or  misleading  or which may affect its ability to
consummate the transactions  contemplated by this Agreement,  (b) had it existed
or been known on the date hereof would have been required to be disclosed  under
this  Agreement,  (c) gives such  party any  reason to  believe  that any of the
conditions  set forth in  Article VI will not be  satisfied,  (d) is of a nature
that is or may be materially  adverse to the operations,  prospects or condition
(financial  or  otherwise)  of Parent or the Company,  or (e) would  require any
amendment  or  supplement  to the Proxy  Statement.  The parties  shall have the
obligation  to supplement  or amend the Company  Schedules and Parent  Schedules
(the "Disclosure  Schedules") being delivered concurrently with the execution of
this Agreement and annexed hereto with respect to any matter  hereafter  arising
or discovered  which, if existing or known at the date of this Agreement,  would
have been required to be set forth or described in the Disclosure Schedules. The
obligations of the parties to amend or supplement the Disclosure Schedules being
delivered herewith shall terminate on the Closing Date. Notwithstanding any such
amendment  or  supplementation,   for  purposes  of  Sections  6.2(a),   6.3(a),
7.1(a)(i),  8.1(d) and 8.1(e), the representations and warranties of the parties
shall be made with  reference to the  Disclosure  Schedules as they exist at the
time of execution of this Agreement,  subject to such anticipated changes as are
set forth in Schedule 4.1 or otherwise expressly  contemplated by this Agreement
or which are set forth in the Disclosure  Schedules as they exist on the date of
this Agreement.

      5.17 Nasdaq  Listing.  Parent and the Company  shall use their  reasonable
best  efforts to obtain the listing  for trading on Nasdaq of the Parent  Common
Stock,  the class of warrants issued in Parent's initial public offering and the
Units issued in Parent's  initial public  offering (each Unit  consisting of one
share of Parent  Common  Stock and two such  warrants).  If such  listing is not
obtained by the Closing,  the parties  shall  continue to use their best efforts
after the Closing to obtain such listing.

      5.18 Company Actions.  The Company shall use its best efforts to take such
actions as are necessary to fulfill its obligations  under this Agreement and to
enable Parent and Merger Sub to fulfill its obligations hereunder.

                                   ARTICLE VI

                          CONDITIONS TO THE TRANSACTION

      6.1  Conditions  to  Obligations  of Each Party to Effect the Merger.  The
respective  obligations  of each  party to this  Agreement  to effect the Merger
shall be  subject to the  satisfaction  at or prior to the  Closing  Date of the
following conditions:

            (a) No Order.  No  Governmental  Entity shall have enacted,  issued,
      promulgated,  enforced or entered any statute, rule, regulation, executive
      order, decree,


                                      A-48


      injunction or other order  (whether  temporary,  preliminary or permanent)
      which is in effect and which has the  effect of making the Merger  illegal
      or otherwise prohibiting consummation of the Merger,  substantially on the
      terms contemplated by this Agreement.

            (b) Stockholder Approval.  The Parent Stockholder Approval, the Name
      Change  Amendment and the  Capitalization  Amendment  shall have been duly
      approved and adopted by the  stockholders  of Parent by the requisite vote
      under the laws of the State of Delaware and the Parent  Charter  Documents
      and  an  executed  copy  of  an  amendment  to  Parent's   Certificate  of
      Incorporation  reflecting the Name Change Amendment and the Capitalization
      Amendment shall have been filed with the Delaware Secretary of State to be
      effective as of the Closing.

            (c) Parent Common Stock.  Holders of twenty percent (20%) or more of
      the  shares of Parent  Common  Stock  issued in  Parent's  initial  public
      offering of  securities  and  outstanding  immediately  before the Closing
      shall not have  exercised  their rights to convert their shares into a pro
      rata  share  of  the  Trust  Fund  in  accordance  with  Parent's  Charter
      Documents.

            (d) Stock  Quotation  or  Listing.  The Parent  Common  Stock at the
      Closing  will be quoted on the OTC BB or listed for trading on NASDAQ,  if
      the application for such listing is approved,  and there will be no action
      or proceeding pending or threatened against Parent by the NASD to prohibit
      or terminate  the  quotation  of Parent  Common Stock on the OTC BB or the
      trading thereof on NASDAQ.

      6.2 Additional  Conditions to Obligations of Company.  The  obligations of
the  Company  to  consummate  and  effect  the  Merger  shall be  subject to the
satisfaction  at or  prior  to  the  Closing  Date  of  each  of  the  following
conditions, any of which may be waived, in writing, exclusively by the Company:

            (a) Representations and Warranties. Each representation and warranty
      of Parent  contained in this Agreement that is qualified as to materiality
      shall have been true and correct (i) as of the date of this  Agreement and
      (ii) subject to the  provisions  of the last  sentence of Section 5.16, on
      and as of the  Closing  Date with the same  force and effect as if made on
      the Closing Date. Each  representation and warranty of Parent contained in
      this  Agreement  that is not qualified as to  materiality  shall have been
      true  and  correct  (i) in all  material  respects  as of the date of this
      Agreement and (ii) in all material  respects on and as of the Closing Date
      with the same force and effect as if made on the Closing Date. The Company
      shall have received a certificate  with respect to the foregoing signed on
      behalf of Parent  by an  authorized  officer  of Parent  ("Parent  Closing
      Certificate").

            (b)  Agreements  and  Covenants.  Parent  shall  have  performed  or
      complied  in all  material  respects  with all  agreements  and  covenants
      required by this  Agreement to be  performed or complied  with by it on or
      prior to the  Closing  Date,  except to the  extent  that any  failure  to
      perform or comply  (other  than a willful  failure to perform or comply or
      failure to perform or comply  with an  agreement  or  covenant  reasonably
      within the control


                                      A-49


      of Parent)  does not, or will not,  constitute a Material  Adverse  Effect
      with respect to Parent, and the Parent Closing Certificate shall include a
      provision to such effect.

            (c) No Litigation. No action, suit or proceeding shall be pending or
      threatened  before any Governmental  Entity which is reasonably  likely to
      (i) prevent  consummation of any of the transactions  contemplated by this
      Agreement,  (ii)  cause  any  of the  transactions  contemplated  by  this
      Agreement  to  be  rescinded   following   consummation  or  (iii)  affect
      materially and adversely or otherwise  encumber the title of the shares of
      Parent Common Stock to be issued by Parent in  connection  with the Merger
      and no order,  judgment,  decree,  stipulation  or  injunction to any such
      effect shall be in effect.

            (d) Consents.  Parent shall have obtained all consents,  waivers and
      approvals  required  to be  obtained  by  Parent  in  connection  with the
      consummation of the transactions contemplated hereby, other than consents,
      waivers  and  approvals  the  absence  of  which,  either  alone or in the
      aggregate,  could not  reasonably  be expected to have a Material  Adverse
      Effect  on Parent  and the  Parent  Closing  Certificate  shall  include a
      provision to such effect.

            (e) Material Adverse Effect. No Material Adverse Effect with respect
      to Parent shall have occurred since the date of this Agreement.

            (f) SEC Compliance. Immediately prior to Closing, Parent shall be in
      compliance with the reporting requirements under the Exchange Act.

            (g)  Opinion  of  Counsel.  The  Company  shall have  received  from
      Graubard Miller, counsel to Parent, an opinion of counsel in substantially
      the form of Exhibit I annexed hereto.

            (h) Other  Deliveries.  At or prior to  Closing,  Parent  shall have
      delivered to the Company (i) copies of  resolutions  and actions  taken by
      Parent's  board of  directors  and  stockholders  in  connection  with the
      approval of this Agreement and the  transactions  contemplated  hereunder,
      and (ii) such other  documents  or  certificates  as shall  reasonably  be
      required  by the  Company  and its  counsel  in  order to  consummate  the
      transactions contemplated hereunder.

            (i) Press Release.  Parent shall have delivered the Press Release to
      the Company, in a form reasonably acceptable to the Company.

            (j)  Resignations.  The persons listed on Schedule 6.2(j) shall have
      resigned from all of their positions and offices with Parent.

            (k) Trust Fund. Parent shall have made appropriate arrangements with
      Continental  to have the Trust Fund,  which shall contain no less than the
      amount referred to in Section 3.25,  dispersed to Parent  immediately upon
      the Closing.


                                      A-50


            (l) Registration Rights Agreement. The Registration Rights Agreement
      shall be in full force and effect.

      6.3 Additional Conditions to the Obligations of Parent. The obligations of
Parent to consummate and effect the Merger shall be subject to the  satisfaction
at or prior to the  Closing  Date of each of the  following  conditions,  any of
which may be waived, in writing, exclusively by Parent:

            (a) Representations and Warranties. Each representation and warranty
      of the  Company  contained  in  this  Agreement  that is  qualified  as to
      materiality  shall have been true and  correct  (i) as of the date of this
      Agreement  and (ii)  subject to the  provisions  of the last  sentence  of
      Section 5.16, on and as of the Closing Date with the same force and effect
      as if made on the Closing Date.  Each  representation  and warranty of the
      Company   contained  in  this  Agreement  that  is  not  qualified  as  to
      materiality  shall have been true and correct (i) in all material respects
      as of the date of this Agreement and (ii) in all material  respects on and
      as of the  Closing  Date with the same  force and effect as if made on the
      Closing Date. The Parent shall have received a certificate with respect to
      the foregoing signed on behalf of the Company by an authorized  officer of
      Parent ("Company Closing Certificate").

            (b) Agreements and Covenants. The Company and the Stockholders shall
      have  performed or complied in all material  respects with all  agreements
      and covenants  required by this Agreement to be performed or complied with
      by them at or prior to the  Closing  Date  except to the  extent  that any
      failure to perform or comply  (other than a willful  failure to perform or
      comply or  failure  to perform or comply  with an  agreement  or  covenant
      reasonably  within  the  control  of  Company)  does  not,  or  will  not,
      constitute  a Material  Adverse  Effect on the  Company,  and the  Company
      Closing Certificate shall include a provision to such effect.

            (c) No Litigation. No action, suit or proceeding shall be pending or
      threatened  before any Governmental  Entity which is reasonably  likely to
      (i) prevent  consummation of any of the transactions  contemplated by this
      Agreement,  (ii)  cause  any  of the  transactions  contemplated  by  this
      Agreement  to  be  rescinded   following   consummation  or  (iii)  affect
      materially  and adversely  the right of Parent to own,  operate or control
      any of the assets and  operations of the Surviving  Corporation  following
      the Merger and no order,  judgment,  decree,  stipulation or injunction to
      any such effect shall be in effect.

            (d) Consents. The Company shall have obtained all consents, waivers,
      permits and approvals required to be obtained by the Company in connection
      with the consummation of the transactions  contemplated hereby, other than
      consents,  waivers and approvals the absence of which,  either alone or in
      the aggregate, could not reasonably be expected to have a Material Adverse
      Effect on the Company and the Company Closing  Certificate shall include a
      provision to such effect.


                                      A-51


            (e) Material Adverse Effect. No Material Adverse Effect with respect
      to the Company shall have occurred since the date of this Agreement.

            (f)  Employment  Agreement.  An  Employment  Agreement  between  the
      Company  and,  Larry E. Lee,  in the form of  Exhibit  J, shall be in full
      force and effect.

            (g) Opinion of Counsel.  Parent  shall have  received  from McAfee &
      Taft A  Professional  Corporation,  counsel to the Company,  an opinion of
      counsel in substantially the form of Exhibit K annexed hereto.

            (h) Comfort Letters. Parent shall have received "comfort" letters in
      the customary form from BDO Seidman,  LLP, and UHY, LLP, dated the date of
      distribution  of the Proxy  Statement  and the Closing Date (or such other
      date or dates  reasonably  acceptable  to Parent)  with respect to certain
      financial statements and other financial information included in the Proxy
      Statement.

            (i) Company  Indebtedness.  The Adjusted  Indebtedness  for Borrowed
      Money  of the  Company,  including  the  Subsidiaries,  shall  not  exceed
      $125,000,000. As used herein, the term "Adjusted Indebtedness for Borrowed
      Money" shall mean the sum of all  indebtedness of the Company for borrowed
      money,  less the  amount of any cash  deposits  posted by the  Company  as
      security in connection with  outstanding  Company hedging  contracts,  and
      less  the  positive  difference,  if  any,  between  $30,000,000  and  the
      Aggregate Cash Number.

            (j) Other Deliveries. At or prior to Closing, the Company shall have
      delivered to Parent:  (i) copies of  resolutions  and actions taken by the
      Company's  board of directors  and  stockholders  in  connection  with the
      approval of this Agreement and the  transactions  contemplated  hereunder,
      and (ii) such other  documents  or  certificates  as shall  reasonably  be
      required by Parent and its counsel in order to consummate the transactions
      contemplated hereunder.

                                  ARTICLE VII

                                 INDEMNIFICATION

      7.1 Indemnification of Parent and Company.

            (a)  Subject  to the  terms  and  conditions  of  this  Article  VII
      (including  without  limitation the limitations set forth in Section 7.4),
      Parent, the Company and their respective  representatives,  successors and
      permitted  assigns  (the  "Parent   Indemnitees")  shall  be  indemnified,
      defended and held harmless from and against all Losses  asserted  against,
      resulting to, imposed upon, or incurred by any Parent Indemnitee by reason
      of, arising out of or resulting from:


                                      A-52


                  (i) the inaccuracy or breach of any representation or warranty
            of Company  contained  in or made  pursuant to this  Agreement,  any
            Schedule  or any  certificate  delivered  by the  Company  to Parent
            pursuant  to this  Agreement  with  respect  hereto  or  thereto  in
            connection with the Closing;

                  (ii)  the   non-fulfillment  or  breach  of  any  covenant  or
            agreement of the Company contained in this Agreement; and

                  (iii) the  matters  alleged in the action  entitled  Sacket v.
            Great  Plains  Pipeline  et. al.,  District  Court of Woods  County,
            Oklahoma, Case No. CJ-2002-70. (the "Great Plains Claim").

            (b) As used in this Article VII, the term "Losses" shall include all
      losses,  liabilities,   damages,  judgments,  awards,  orders,  penalties,
      settlements, costs and expenses (including, without limitation,  interest,
      penalties,  court costs and reasonable legal fees and expenses)  including
      those  arising  from  any  demands,   claims,  suits,  actions,  costs  of
      investigation,  notices of violation or  noncompliance,  causes of action,
      proceedings  and  assessments  whether  or not  made by third  parties  or
      whether or not ultimately  determined to be valid.  Solely for the purpose
      of  determining  the amount of any  Losses  (and not for  determining  any
      breach) for which any party may be entitled to indemnification pursuant to
      Article VII, any  representation  or warranty  contained in this Agreement
      that is qualified by a term or terms such as "material,"  "materially," or
      "Material  Adverse  Effect"  shall be deemed  made or given  without  such
      qualification and without giving effect to such words.

      7.2 Indemnification of Third Party Claims. The indemnification obligations
and  liabilities  under this Article VII with  respect to actions,  proceedings,
lawsuits,  investigations,  demands or other claims brought  against Parent by a
Person  other than the Company (a "Third Party  Claim")  shall be subject to the
following terms and conditions:

            (a) Notice of Claim. Parent, acting through the Committee, will give
      the Representative prompt written notice after receiving written notice of
      any Third Party Claim or discovering  the  liability,  obligation or facts
      giving rise to such Third Party Claim (a "Notice of Claim")  which  Notice
      of Third Party Claim shall set forth (i) a brief description of the nature
      of  the  Third  Party   Claim,   (ii)  the  total  amount  of  the  actual
      out-of-pocket Loss or the anticipated  potential Loss (including any costs
      or expenses  which have been or may be  reasonably  incurred in connection
      therewith),  and (iii)  whether  such Loss may be covered  (in whole or in
      part) under any insurance and the estimated  amount of such Loss which may
      be covered under such insurance,  and the Representative shall be entitled
      to participate in the defense of Third Party Claim.

            (b) Defense.  The Representative shall have the right, at his option
      (subject to the  limitations  set forth in subsection  7.2(c)  below),  by
      written notice to Parent,  to assume the entire control of, subject to the
      right of Parent to  participate  (at its expense  and with  counsel of its
      choice) in, the defense, compromise or settlement of the Third Party Claim
      as to which such Notice of Claim has been given,  and shall be entitled to


                                      A-53


      appoint a recognized and reputable counsel reasonably acceptable to Parent
      to  be  the  lead  counsel  in  connection  with  such  defense.   If  the
      Representative  is  permitted  and elects to assume the defense of a Third
      Party Claim:

                  (i) the  Representative  shall  diligently  and in good  faith
            defend  such  Third  Party  Claim and shall keep  Parent  reasonably
            informed of the status of such defense;  provided,  however, that in
            the  case  of any  settlement  providing  for  remedies  other  than
            monetary damages for which indemnification is provided, Parent shall
            have the right to approve the settlement, which approval will not be
            unreasonably withheld; and

                  (ii) Parent shall  cooperate  fully in all  respects  with the
            Representative  in  any  such  defense,   compromise  or  settlement
            thereof,  including,  without limitation,  the selection of counsel,
            and Parent shall make available to the  Representative all pertinent
            information and documents under its control.

            (c) Limitations of Right to Assume Defense. The Representative shall
      not be entitled to assume  control of such  defense if (i) the Third Party
      Claim  relates to or arises in  connection  with any criminal  proceeding,
      action,  indictment,  allegation  or  investigation;  (ii) the Third Party
      Claim seeks an injunction or equitable  relief  against  Parent;  or (iii)
      there is a reasonable  probability that a Third Party Claim may materially
      and  adversely  affect  Parent other than as a result of money  damages or
      other money payments.

            (d) Other Limitations.  Failure to give prompt Notice of Claim or to
      provide  copies of relevant  available  documents  or to furnish  relevant
      available data shall not affect the  Representative's  duty or obligations
      under this Article VII, except to the extent (and only to the extent that)
      such   failure   shall  have   adversely   affected  the  ability  of  the
      Representative to defend against or reduce the Stockholders'  liability or
      caused or increased  such  liability  or otherwise  caused the damages for
      which the Stockholders are obligated to be greater than such damages would
      have been had Parent given the Representative prompt notice hereunder.  So
      long as the  Representative  is defending any such action  actively and in
      good  faith,  Parent  shall not  settle  such  action.  Parent  shall make
      available to the  Representative  all relevant  records and other relevant
      materials  required by them and in the  possession or under the control of
      Parent,  for the use of the  Representative  and  its  representatives  in
      defending any such action,  and shall in other  respects  give  reasonable
      cooperation in such defense.

            (e)  Failure  to  Defend.  If  the  Representative,  promptly  after
      receiving  a Notice  of Claim,  fails to defend  such  Third  Party  Claim
      actively and in good faith, Parent will (upon further written notice) have
      the right to undertake the defense, compromise or settlement of such Third
      Party Claim as it may  determine in its  reasonable  discretion,  provided
      that the  Representative  shall have the right to approve any  settlement,
      which approval will not be unreasonably withheld or delayed.


                                      A-54


            (f)  Parent's  Rights.  Anything in this Section 7.3 to the contrary
      notwithstanding, the Representative shall not, without the written consent
      of Parent,  settle or compromise any action or consent to the entry of any
      judgment  which does not  include as an  unconditional  term  thereof  the
      giving  by  the  claimant  or  the  plaintiff  to  Parent  of a  full  and
      unconditional release from all liability and obligation in respect of such
      action without any payment by Parent.

            (g) Representative  Consent. Unless the Representative has consented
      to a settlement of a Third Party Claim, the amount of the settlement shall
      not be a binding  determination  of the amount of the Loss and such amount
      shall be  determined  in  accordance  with the  provisions  of the  Escrow
      Agreement.

      7.3  Insurance  Effect.  To the extent that any Losses that are subject to
indemnification  pursuant to this Article VII are covered by  insurance,  Parent
shall use commercially  reasonable  efforts to obtain the maximum recovery under
such insurance;  provided that Parent shall  nevertheless be entitled to bring a
claim for  indemnification  under this Article VII in respect of such Losses and
the time  limitations  set forth in Section  7.4 hereof for  bringing a claim of
indemnification under this Agreement shall be tolled during the pendency of such
insurance  claim.  The existence of a claim by Parent for monies from an insurer
or against a third  party in respect of any Loss shall not,  however,  delay any
payment  pursuant  to  the  indemnification   provisions  contained  herein  and
otherwise  determined  to be due and owing.  If Parent has  received the payment
required by this  Agreement from the  Representative  in respect of any Loss and
later receives proceeds from insurance or other amounts in respect of such Loss,
then it shall hold such  proceeds  or other  amounts in trust for the benefit of
the Stockholders and shall pay to the Representative, as promptly as practicable
after  receipt,  a sum equal to the  amount  of such  proceeds  or other  amount
received,  up to the aggregate  amount of any payments  received from the Escrow
Account pursuant to this Agreement in respect of such Loss.  Notwithstanding any
other  provisions of this Agreement,  it is the intention of the parties that no
insurer or any other third party shall be (i) entitled to a benefit it would not
be  entitled  to  receive  in  the  absence  of  the  foregoing  indemnification
provisions,  or (ii) relieved of the  responsibility to pay any claims for which
it is obligated.

      7.4 Limitations on Indemnification.

            (a) Survival:  Time  Limitation.  The  representations,  warranties,
      covenants and agreements in this Agreement or in any writing  delivered by
      the Company to Parent in connection  with this  Agreement  (including  the
      certificate  required to be delivered  by the Company  pursuant to Section
      6.3(a))  shall  survive  the Closing  until June 30,  2007 (the  "Survival
      Period"),  except that the  representations  and  warranties  set forth in
      Sections  2.14 and 2.16 shall not  survive  the Closing and any claims for
      indemnification  with respect to the warranties set forth in Sections 2.14
      and 2.16 shall be made in accordance  with the  provisions of Sections 5.3
      and 5.4. The  indemnification and other obligations under this Article VII
      shall survive for the same Survival  Period and shall  terminate  with the
      expiration of such Survival Period, except that: (i) any claims for breach
      of representation or warranty made by a party hereunder by filing a demand
      for  arbitration  under  Section  10.12  shall be  preserved  until  final
      resolution  thereof  despite the


                                      A-55


      subsequent expiration of the Survival Period, (ii) any claims set forth in
      a Notice of Claim sent prior to the  expiration  of such  Survival  Period
      shall  survive  until  final  resolution  thereof  and (iii) any claim for
      indemnification with respect to the Great Plains Claim shall survive until
      same is fully adjudicated, settled, dismissed or otherwise resolved in its
      entirety with respect to the Company and its  Subsidiaries and Affiliates.
      Except  as set  forth  in  clause  (ii) and  (iii)  above,  no  claim  for
      indemnification  under this Article VII shall be brought  after the end of
      the applicable Survival Period.

            (b) Deductible.  No amount shall be payable under Article VII unless
      and  until the  aggregate  amount of all  indemnifiable  Losses  otherwise
      payable exceeds $1,000,000 (the  "Deductible"),  in which event the amount
      payable  shall  only  be  the  amount  in  excess  of  the  amount  of the
      Deductible.  Notwithstanding the foregoing, the Deductible shall not apply
      to indemnifiable Losses arising out of the Great Plains Claim.

            (c) Aggregate Amount Limitation.  The aggregate liability for Losses
      pursuant to Section 7.1 shall not in any event  exceed the Escrow  Shares,
      and Parent shall have no claim  against the Company's  stockholders  other
      than for the Escrow  Shares  (and any  proceeds  of the  Escrow  Shares or
      distributions with respect to the Escrow Shares).

      7.5 Exclusive Remedy. Parent hereby acknowledges and agrees that, from and
after the Closing,  its sole remedy with respect to any and all claims for money
damages  arising  out of or  relating to this  Agreement  shall be pursuant  and
subject to the requirements of the indemnification  provisions set forth in this
Article VII.  Notwithstanding  any of the foregoing,  nothing  contained in this
Article  VII shall in any way  impair,  modify or  otherwise  limit  Parent's or
Company's right to bring any claim, demand or suit against the other party based
upon such other party's actual fraud or intentional or willful misrepresentation
or omission,  it being  understood  that a mere breach of a  representation  and
warranty, without intentional or willful misrepresentation or omission, does not
constitute fraud.

      7.6  Damages;  No  Adjustment  to Merger  Consideration.  Amounts paid for
indemnification   under  Article  VII  shall  constitute  damages  paid  by  the
Stockholders for breach of contract and not as an adjustment to the value of the
shares of Parent Common Stock issued by Parent as a result of the Merger.

      7.7 Representative  Capacities;  Application of Escrow Shares. The parties
acknowledge  that the  Representative's  obligations  under this Article VII are
solely as a representative of the Company's stockholders in the manner set forth
in the Escrow  Agreement  with respect to the  obligations  to indemnify  Parent
under  this  Article  VII and that the  Representative  shall  have no  personal
responsibility  for any expenses  incurred by him in such  capacity and that all
payments to Parent as a result of such indemnification obligations shall be made
solely from, and to the extent of, the Escrow Shares.  Out-of-pocket expenses of
the  Representative  for  attorneys'  fees and other costs shall be borne in the
first  instance  by  Parent,  which may make a claim for  reimbursement  thereof
against the Escrow Shares upon the claim with respect to which such expenses are
incurred becoming an Established Claim (as defined in the Escrow Agreement). The
parties further  acknowledge  that all actions to be taken by Parent pursuant to
this  Article VII shall be taken on its behalf by the  Committee  in  accordance
with the


                                      A-56


provisions of the Escrow  Agreement.  The Escrow  Agent,  pursuant to the Escrow
Agreement after the Closing,  may apply all or a portion of the Escrow Shares to
satisfy any claim for  indemnification  pursuant to this Article VII. The Escrow
Agent  will  hold  the  remaining  portion  of the  Escrow  Shares  until  final
resolution of all claims for indemnification or disputes relating thereto.

                                  ARTICLE VIII

                                   TERMINATION

      8.1 Termination. This Agreement may be terminated at any time prior to the
Closing:

            (a) by mutual  written  agreement  of Parent and the  Company at any
      time;

            (b) by either Parent or the Company if the Proxy Statement shall not
      have been mailed to the record  owners of Parent Common Stock on or before
      February 14, 2006;

            (c) by either Parent or the Company if a  Governmental  Entity shall
      have issued an order,  decree or ruling or taken any other action,  in any
      case having the effect of permanently restraining,  enjoining or otherwise
      prohibiting  the Merger,  which order,  decree,  ruling or other action is
      final and nonappealable;

            (d) by the Company,  upon a material  breach of any  representation,
      warranty,  covenant or  agreement  on the part of Parent set forth in this
      Agreement,  or if any  representation  or  warranty  of Parent  shall have
      become  untrue,  in  either  case such  that the  conditions  set forth in
      Article VI would not be  satisfied  as of the time of such breach or as of
      the time  such  representation  or  warranty  shall  have  become  untrue,
      provided,  that if such breach by Parent is curable by Parent prior to the
      Closing Date, then the Company may not terminate this Agreement under this
      Section  8.1(d) for thirty (30) days after delivery of written notice from
      the  Company  to Parent  of such  breach,  provided  Parent  continues  to
      exercise  commercially  reasonable  efforts to cure such  breach (it being
      understood  that the Company may not terminate this Agreement  pursuant to
      this Section 8.1(d) if it shall have materially breached this Agreement or
      if such breach by Parent is cured during such thirty (30)-day period);

            (e)  by  Parent,  upon a  material  breach  of  any  representation,
      warranty,  covenant or  agreement  on the part of the Company set forth in
      this Agreement,  or if any representation or warranty of the Company shall
      have become  untrue,  in either case such that the conditions set forth in
      Article VI would not be  satisfied  as of the time of such breach or as of
      the time  such  representation  or  warranty  shall  have  become  untrue,
      provided,  that if such  breach is  curable  by the  Company  prior to the
      Closing Date,  then Parent may not  terminate  this  Agreement  under this
      Section  8.1(e) for thirty (30) days after delivery of written notice from
      Parent to the Company of such breach,  provided  the Company  continues to
      exercise  commercially  reasonable  efforts to cure such  breach (it


                                      A-57


      being understood that Parent may not terminate this Agreement  pursuant to
      this Section 8.1(e) if it shall have materially breached this Agreement or
      if such  breach  by the  Company  is cured  during  such  thirty  (30)-day
      period);

            (f) by either  Parent or the  Company,  if, at the  Special  Meeting
      (including any adjournments thereof),  this Agreement and the transactions
      contemplated  thereby  shall  fail  to be  approved  and  adopted  by  the
      affirmative  vote of the holders of Parent  Common  Stock  required  under
      Parent's  certificate of  incorporation,  or the holders of 20% or more of
      the number of shares of Parent  Common  Stock  issued in Parent's  initial
      public  offering and  outstanding as of the date of the record date of the
      Special  Meeting  exercise  their  rights to convert  the shares of Parent
      Common  Stock  held  by  them  into  cash  in  accordance   with  Parent's
      certificate of incorporation; or

            (g) By either the Company or Parent pursuant to Section 5.4(a) or by
      Parent pursuant to Section 5.4(b).

      8.2 Notice of Termination;  Effect of Termination. Any termination of this
Agreement under Section 8.1 above will be effective immediately upon (or, if the
termination  is  pursuant  to Section  8.1(d) or Section  8.1(e) and the proviso
therein is applicable, thirty (30) days after) the delivery of written notice of
the  terminating  party  to  the  other  parties  hereto.  In the  event  of the
termination of this  Agreement as provided in Section 8.1, this Agreement  shall
be of no further force or effect and the Merger shall be  abandoned,  except for
and subject to the  following:  (i)  Sections  5.7,  5.15,  8.2, 8.3 and 8.4 and
Article X (General  Provisions) shall survive the termination of this Agreement,
and (ii) nothing herein shall relieve any party from liability for any breach of
this  Agreement,  including  a breach  by a party  electing  to  terminate  this
Agreement  pursuant to Section  8.1(b) caused by the action or failure to act of
such party  constituting a principal cause of or resulting in the failure of the
Merger to occur on or before the date stated therein.

      8.3  Termination  Fee.  If (a)  Parent  wrongfully  fails  or  refuses  to
consummate  the Merger or the  Company  terminates  this  Agreement  pursuant to
Section 8.1(d) and (b) Parent consummates a merger or other business combination
with  another  entity on or before May 18,  2006,  Parent shall pay the Company,
concurrently with the consummation of such merger or other business combination,
a cash  termination  fee of  $7,500,000,  payment  of  which  shall  be in  full
satisfaction of all other rights of the Company for damages under this Agreement
or otherwise.

      8.4 Fees and Expenses.  All fees and expenses  incurred in connection with
this  Agreement and the  transactions  contemplated  hereby shall be paid by the
party incurring such expenses whether or not the Merger is consummated.


                                      A-58


                                   ARTICLE IX

                                  DEFINED TERMS

      Terms defined in this Agreement are organized  alphabetically  as follows,
together  with the Section and,  where  applicable,  paragraph,  number in which
definition of each such term is located:

      "AAA"                                              Section 10.12

      "Adjusted Indebtedness for Borrowed Money"         Section 6.3(i)

      "Adjustment"                                       Section 5.3(a)

      "Adverse Condition/Conditions"                     Section 5.3(a)

      "Affiliate"                                        Section 10.2(f)

      "Aggregate Cash Number"                            Section 1.6(a)

      "Aggregate Parent Common Stock Number"             Section 1.6(a)

      "Aggregate Threshold"                              Section 5.3(b)

      "Agreement"                                        Section 1.2

      "Applicable Environmental Law"                     Section 2.16(e)

      "Approvals"                                        Section 2.1

      "Assets"                                           Section 2.16(a)

      "Audited Financial Statements"                     Section 2.7(a)

      "Blue Sky Laws"                                    Section 1.16(c)

      "Capitalization Amendment"                         Section 5.1(a)

      "Certificate of Incorporation; Bylaws"             Section 1.4

      "Certificate of Merger"                            Section 1.2

      "Certificates"                                     Section 1.6(b)

      "Charter Documents"                                Section 2.1


                                      A-59


      "Closing"                                          Section 1.2

      "Closing Date"                                     Section 1.2

      "Code"                                             Recital C

      "Company"                                          Heading

      "Company Closing Certificate"                      Section 6.3(a)

      "Company Common Stock"                             Section 1.6(a)

      "Company Contracts"                                Section 2.19(a)

      "Company Intellectual Property"                    Section 2.18

      "Company Products"                                 Section 2.18

      "Company Registered Intellectual Property"         Section 2.18

      "Company Schedule"                                 Article II Preamble

      "Company Stock Options"                            Section 2.3(a)

      "Corporate Records"                                Section 2.1(c)

      "Continental"                                      Section 5.5(b)

      "Cure Date"                                        Section 5.4(a)

      "DGCL"                                             Recital A

      "Deductible"                                       Section 7.4(c)

      "Defensible Title"                                 Section 2.14(b)

      "Disclosure Schedules"                             Section 5.16

      "Effect of the Merger"                             Section 1.3

      "Effective Time"                                   Section 1.2

      "Environmental Properties/Environmental Property"  Section 4.3(a)(i)

      "Escrow Agreement"                                 Section 1.14


                                      A-60


      "Escrow Period"                                    Section 1.14

      "Escrow Shares"                                    Section 1.14

      "Exchange Act"                                     Section 1.16(c)

      "Great Plains Claim"                               Section 7.1(a)(iii)

      "Governmental Action/Filing"                       Section 2.21

      "Governmental Entity"                              Section 1.16(c)

      "Insider"                                          Section 2.19(a)(i)

      "Insurance Policies"                               Section 2.20

      "Intellectual Property"                            Section 2.18

      "Knowledge"                                        Section 10.2(e)

      "Leased Real Property"                             Section 2.14(c)

      "Legal Requirements"                               Section 10.2(c)

      "Lien"                                             Section 10.2(e)

      "Losses"                                           Section 7.1(b)

      "Material Adverse Effect"                          Section 10.2(a)

      "Material Company Contracts"                       Section 2.19(a)

      "Merger"                                           Section 1.1

      "Merger Consideration"                             Section 5.3(a)

      "Merger Form 8-K                                   Section 5.5(a)

      "Merger Sub"                                       Heading

      "Merger Sub Common Stock"                          Section 1.6(d)

      "Mineral Properties/Mineral Property"              Section 2.14

      "Name Change Amendment"                            Section 5.1(a)


                                      A-61


      "NASD"                                             Section 3.23

      "Notice Date"                                      Section 5.3(a)

      "Notice of Claim"                                  Section 7.2(a)

      "OTC BB"                                           Section 3.23

      "Outstanding Company Stock Number"                 Section 1.6(a)

      "Owned Real Property"                              Section 2.14(c)

      "Parent"                                           Heading

      "Parent Closing Certificate"                       Section 6.2(a)

      "Parent Common Stock"                              Section 1.6(a)

      "Parent Contracts"                                 Section 3.19(a)

      "Parent Convertible Securities"                    Section 3.3(a)

      "Parent Indemnitees"                               Section 7.1

      "Parent Plan"                                      Section 5.1

      "Parent Preferred Stock"                           Section 3.3

      "Parent SEC Reports"                               Section 3.7(a)

      "Parent Schedule"                                  Article III Preamble

      "Parent Stock Options"                             Section 3.3(a)

      "Parent Warrants"                                  Section 3.3(a)

      "Patents"                                          Section 2.18

      "Permitted Encumbrances"                           Section 2.14(b)(iii)

      "Person"                                           Section 10.2(d)

      "Personal Property"                                Section 2.14(c)


                                      A-62


      "Plans"                                            Section 2.11(a)

      "Press Release"                                    Section 5.5(a)

      "Properties"                                       Section 5.3(a)

      "Property Threshold"                               Section 5.3(b)

      "Proxy Statement"                                  Section 5.1

      "Registered Intellectual Property"                 Section 2.18

      "Registration Rights Agreement"                    Section 1.15

      "Representative"                                   Section 1.14

      "Returns"                                          Section 2.15(b)(i)

      "Routine Operating Contracts"                      Section 2.19(a)

      "Special Meeting"                                  Section 5.1(a)

      "Stockholder/Stockholders"                         Heading

      "Subject Party"                                    Section 5.7(b)(iii)

      "Subsidiary/Subsidiaries"                          Section 2.2

      "Survival Period"                                  Section 7.4(a)

      "Surviving Corporation"                            Section 1.1

      "Tax/Taxes"                                        Section 2.15(a)

      "Third Party Claim"                                Section 7.2

      "Titled Properties/Titled Property"                Section 4.2

      "Trademarks"                                       Section 2.18

      "Trust Fund"                                       Section 3.25

      "U.S. GAAP"                                        Section 2.7(a)

      "Unaudited Financial Statements"                   Section 2.7(b)


                                      A-63


                                   ARTICLE X

                               GENERAL PROVISIONS

      10.1 Notices. All notices and other  communications  hereunder shall be in
writing  and shall be deemed  given if  delivered  personally  or by  commercial
delivery service, or sent via telecopy (receipt confirmed) to the parties at the
following  addresses or telecopy  numbers (or at such other  address or telecopy
numbers for a party as shall be specified by like notice):

      if to Parent, to:

            Tremisis Energy Acquisition Corporation
            1775 Broadway, Suite 604
            New York, New York 10019
            Attention: Lawrence S. Coben, Chairman and CEO
            212-397-1464 telephone
            775-576-9560 telecopy

      with a copy to:

            David Alan Miller, Esq.
            Graubard Miller
            405 Lexington Avenue
            New York, New York 10174-1901
            212-818-8661 telephone
            212-818-8881 telecopy

      if to the Company or Stockholders, to:

            RAM Energy, Inc.
            5100 E. Skelly Drive, Suite 650
            Tulsa, Oklahoma 74135
            Attention: Larry E. Lee, President and CEO
            918-663-2800 telephone
            918-663-9540 telecopy

      with a copy to:

            McAfee & Taft
            211 North Robinson, 10th Floor
            Oklahoma City, Oklahoma 73102-7103
            Attention: C. David Stinson, Esq.
            405-552-2266 telephone
            405-235-0439 telecopy


                                      A-64


      10.2  Interpretation.  When a reference  is made in this  Agreement  to an
Exhibit or Schedule,  such reference  shall be to an Exhibit or Schedule to this
Agreement unless otherwise indicated. When a reference is made in this Agreement
to Sections or  subsections,  such reference shall be to a Section or subsection
of this Agreement.  Unless otherwise  indicated the words "include,"  "includes"
and "including"  when used herein shall be deemed in each case to be followed by
the words "without  limitation." The table of contents and headings contained in
this  Agreement are for reference  purposes only and shall not affect in any way
the meaning or interpretation  of this Agreement.  When reference is made herein
to "the business of" an entity,  such  reference  shall be deemed to include the
business of all direct and indirect  Subsidiaries  of such entity.  Reference to
the Subsidiaries of an entity shall be deemed to include all direct and indirect
Subsidiaries of such entity. For purposes of this Agreement:

            (a) the term "Material  Adverse Effect" when used in connection with
      an entity means any change, event, violation, inaccuracy,  circumstance or
      effect,  individually  or when  aggregated  with  other  changes,  events,
      violations,  inaccuracies,  circumstances  or effects,  that is materially
      adverse to the business,  assets (including intangible assets),  revenues,
      financial  condition or results of  operations  of such  entity,  it being
      understood  that none of the following  alone or in  combination  shall be
      deemed,  in and of itself,  to constitute a Material  Adverse Effect:  (i)
      changes  attributable  to  the  public  announcement  or  pendency  of the
      transactions  contemplated  hereby,  (ii)  changes in general  national or
      regional economic conditions,  (iii) any SEC rulemaking requiring enhanced
      disclosure of reverse  merger  transactions  with a public shell,  or (iv)
      changes in  economic  conditions  in the oil and gas  industry  generally,
      including changes in current sale and future prices for oil and gas;

            (b) the term "Legal  Requirements" means any federal,  state, local,
      municipal,  foreign  or other law,  statute,  constitution,  principle  of
      common law, resolution,  ordinance, code, edict, decree, rule, regulation,
      ruling or requirement issued, enacted, adopted,  promulgated,  implemented
      or otherwise put into effect by or under the authority of any Governmental
      Entity and all requirements set forth in applicable  Company  Contracts or
      Parent Contracts;

            (c)  the  term  "Person"  shall  mean  any  individual,  corporation
      (including  any  non-profit  corporation),  general  partnership,  limited
      partnership,  limited liability partnership, joint venture, estate, trust,
      company  (including any limited liability company or joint stock company),
      firm  or  other   enterprise,   association,   organization,   entity   or
      Governmental Entity;

            (d) the term "knowledge" means actual knowledge or awareness as to a
      specified  fact  or  event  of a  Person  that is an  individual  or of an
      executive  officer or director of a Person that is a  corporation  or of a
      Person in a similar capacity of an entity other than a corporation.


                                      A-65


            (e) the term "Lien" means any mortgage,  pledge,  security interest,
      encumbrance,  lien, restriction or charge of any kind (including,  without
      limitation,  any conditional  sale or other title  retention  agreement or
      lease in the nature thereof,  any sale with recourse against the seller or
      any  Affiliate  of the  seller,  or any  agreement  to give  any  security
      interest);

            (f) the term "Affiliate"  means, as applied to any Person, any other
      Person directly or indirectly  controlling,  controlled by or under direct
      or  indirect  common  control  with,  such  Person.  For  purposes of this
      definition,  "control"  (including with  correlative  meanings,  the terms
      "controlling,"  "controlled  by" and  "under  common  control  with"),  as
      applied to any Person,  means the possession,  directly or indirectly,  of
      the power to direct or cause the direction of the  management and policies
      of such Person,  whether  through the ownership of voting  securities,  by
      contract or otherwise; and

            (g) all monetary  amounts set forth herein are  referenced in United
      States dollars, unless otherwise noted.

      10.3 Counterparts; Facsimile Signatures. This Agreement may be executed in
one or more  counterparts,  all of which  shall be  considered  one and the same
agreement and shall become  effective  when one or more  counterparts  have been
signed  by each of the  parties  and  delivered  to the  other  party,  it being
understood  that all  parties  need not sign the same  counterpart.  Delivery by
facsimile  to counsel for the other party of a  counterpart  executed by a party
shall be deemed to meet the requirements of the previous sentence.

      10.4 Entire Agreement;  Third Party Beneficiaries.  This Agreement and the
documents  and  instruments  and other  agreements  among the parties  hereto as
contemplated  by or  referred  to herein,  including  the  Schedules  hereto (a)
constitute  the entire  agreement  among the parties with respect to the subject
matter  hereof and  supersede  all prior  agreements  and  understandings,  both
written and oral,  among the parties with respect to the subject  matter hereof,
it being  understood  that the letter of intent  between  Parent and the Company
dated  August 25, 2005 is hereby  terminated  in its entirety and shall be of no
further  force and  effect;  and (b) are not  intended  to confer upon any other
person any rights or remedies hereunder (except as specifically provided in this
Agreement).

      10.5 Severability.  In the event that any provision of this Agreement,  or
the  application  thereof,  becomes  or is  declared  by a  court  of  competent
jurisdiction  to be  illegal,  void  or  unenforceable,  the  remainder  of this
Agreement  will  continue in full force and effect and the  application  of such
provision to other persons or circumstances will be interpreted so as reasonably
to effect the intent of the parties hereto. The parties further agree to replace
such  void or  unenforceable  provision  of  this  Agreement  with a  valid  and
enforceable  provision that will achieve, to the extent possible,  the economic,
business and other purposes of such void or unenforceable provision.

      10.6 Other Remedies;  Specific  Performance.  Except as otherwise provided
herein,  any and all remedies  herein  expressly  conferred upon a party will be
deemed


                                      A-66


cumulative with and not exclusive of any other remedy  conferred  hereby,  or by
law or equity  upon such  party,  and the  exercise by a party of any one remedy
will not  preclude the exercise of any other  remedy.  The parties  hereto agree
that  irreparable  damage would occur in the event that any of the provisions of
this  Agreement  were not performed in accordance  with their  specific terms or
were  otherwise  breached.  It is  accordingly  agreed that the parties shall be
entitled  to seek an  injunction  or  injunctions  to prevent  breaches  of this
Agreement and to enforce  specifically  the terms and  provisions  hereof in any
court of the  United  States or any state  having  jurisdiction,  this  being in
addition to any other remedy to which they are entitled at law or in equity.

      10.7 Governing  Law. This Agreement  shall be governed by and construed in
accordance  with the law of the  State of  Delaware  regardless  of the law that
might otherwise govern under applicable principles of conflicts of law thereof.

      10.8 Rules of  Construction.  The parties hereto agree that they have been
represented  by counsel during the  negotiation  and execution of this Agreement
and, therefore, waive the application of any law, regulation, holding or rule of
construction  providing that  ambiguities in an agreement or other document will
be construed against the party drafting such agreement or document.

      10.9  Assignment.  No party may assign either this Agreement or any of its
rights,  interests,  or obligations hereunder without the prior written approval
of the other parties.  Subject to the first sentence of this Section 10.9,  this
Agreement  shall be binding  upon and shall  inure to the benefit of the parties
hereto and their respective successors and permitted assigns.

      10.10  Amendment.  This  Agreement may be amended by the parties hereto at
any time by execution of an  instrument  in writing  signed on behalf of each of
the parties.

      10.11  Extension;  Waiver.  At any time  prior to the  Closing,  any party
hereto  may,  to the  extent  legally  allowed,  (i)  extend  the  time  for the
performance of any of the obligations or other acts of the other parties hereto,
(ii) waive any inaccuracies in the  representations  and warranties made to such
party contained  herein or in any document  delivered  pursuant hereto and (iii)
waive  compliance  with any of the  agreements or conditions  for the benefit of
such party contained herein.  Any agreement on the part of a party hereto to any
such  extension or waiver shall be valid only if set forth in an  instrument  in
writing signed on behalf of such party. Delay in exercising any right under this
Agreement shall not constitute a waiver of such right.

      10.12 Arbitration. Except with respect to pre-Closing disputes between the
parties with  respect to title and  environmental  issues,  the  procedures  for
resolution  of which  are set out in  Section  5.4 as the  exclusive  means  for
resolving such  disputes,  any disputes or claims arising under or in connection
with this Agreement or the transactions contemplated hereunder shall be resolved
by  binding  arbitration.  Notice of a demand to  arbitrate  a dispute by either
party  shall be given in  writing  to the  other at their  last  known  address.
Arbitration shall be commenced by the filing by a party of an arbitration demand
with  the  American


                                      A-67


Arbitration  Association  ("AAA"). The arbitration and resolution of the dispute
shall be resolved by a single  arbitrator  appointed  by the AAA pursuant to AAA
rules.  The  arbitration  shall in all  respects be governed  and  conducted  by
applicable  AAA rules,  and any award and/or  decision  shall be conclusive  and
binding on the parties. The arbitration shall be conducted in Dallas, Texas. The
arbitrator shall supply a written opinion supporting any award, and judgment may
be entered on the award in any court of competent jurisdiction. Each party shall
pay its own fees and  expenses  for the  arbitration,  except that any costs and
charges imposed by the AAA and any fees of the arbitrator for his services shall
be  assessed  against  the  losing  party by the  arbitrator.  In the event that
preliminary or permanent injunctive relief is necessary or desirable in order to
prevent a party from acting contrary to this Agreement or to prevent irreparable
harm prior to a  confirmation  of an  arbitration  award,  then either  party is
authorized and entitled to commence a lawsuit solely to obtain  equitable relief
against the other pending the  completion of the  arbitration  in a court having
jurisdiction  over the  parties.  Each party  hereby  consents to the  exclusive
jurisdiction  of the federal and state courts  located in the State of Oklahoma,
Oklahoma  or Tulsa  County,  for such  purpose.  All rights and  remedies of the
parties  shall be  cumulative  and in addition to any other  rights and remedies
obtainable from arbitration.

         [The remainder of this page has been intentionally left blank.]


                                      A-68


      IN WITNESS  WHEREOF,  the parties  hereto have caused this Agreement to be
executed as of the date first written above.

                                        TREMISIS ENERGY ACQUISITION CORPORATION

                                        By: s/Lawrence S. Coben
                                            ------------------------------------
                                            Lawrence S. Coben, Chairman & CEO

                                        RAM ENERGY ACQUISITION, INC.

                                        By: s/Lawrence S. Coben
                                            ------------------------------------
                                            Lawrence S. Coben, Chairman  & CEO

                                        RAM ENERGY, INC.

                                        By: s/Larry E. Lee
                                            ------------------------------------
                                            Larry E. Lee, President  & CEO

                                        STOCKHOLDERS:

                                        [See separate signature pages.]


                                      A-69


STOCKHOLDER SIGNATURE PAGE TO MERGER AGREEMENT

s/Larry E. Lee
------------------------------------
Larry E. Lee

DANISH KNIGHTS, A LIMITED PARTNERSHIP,
A Texas Limited Partnership

By: Dannebrog Corp., General Partner

By: s/Britani Talley Bowman
------------------------------------
Britani Talley Bowman, President

      The undersigned agrees that, upon exercise of the stock option referred to
in Section 1.13 of the  foregoing  Agreement,  he shall be considered to be, and
shall be, a Stockholder (as defined therein) for all purposes of such Agreement,
including without limitation Section 1.16 thereof.

s/C. David Stinson
------------------------------------
C. David Stinson


                                      A-70


                                   APPENDIX I

                  Additional Representations Regarding Business

      1. Operation of Wells.

            (a) Except as stated on Schedule I-1, all wells on or constituting a
      part of the  Properties  (the "Wells") have been in all material  respects
      drilled and (if completed) completed,  operated and produced in accordance
      with generally  accepted oil and gas field  practices and in compliance in
      all material  respects with  applicable  oil and gas leases and applicable
      Laws. In all material respects,  the Wells have been drilled and completed
      within the limits  permitted by contract,  pooling or unit  agreement.  No
      Well is subject to penalties on allowables  because of any  overproduction
      or any other  violation of  applicable  Laws that would  prevent such Well
      from being entitled to its full legal and regular allowable from and after
      the Closing Date as prescribed by any Governmental Authority.

            (b) With  respect to the oil,  gas and other  mineral  leases,  unit
      agreements,  pooling  agreements,  communitization  agreements  and  other
      documents  creating interests  comprising the Properties,  the Company has
      fulfilled  all   requirements  in  all  material   respects  for  filings,
      certificates,  disclosures  of  parties  in  interest,  and other  similar
      matters contained in (or otherwise  applicable thereto by law) such leases
      or other  documents  and is fully  qualified  to own such  leases or other
      interests.

      2.  Commitments.  Except  as  described  on  Schedule  I-2,  there  are no
contracts,  commitments or agreements binding on the Company that require future
expenditures  by the Company on or with respect to any Property of more than the
sum of $25,000.

      3. Payment for Future Production.  The Company is not obligated, by virtue
of a prepayment  arrangement,  make-up right under a production  sales  contract
containing a "take or pay" or similar provision, production payment or any other
arrangement,  to  deliver  hydrocarbons,  or  proceeds  from the  sale  thereof,
attributable  to the  Properties  at some future time without then or thereafter
receiving the full contract price therefor.

      4. Gas Balancing.  Except as set forth on Schedule 1-4, the Company has no
obligation to deliver gas (or cash in lieu thereof) from the Properties to other
owners of interests or to gatherers,  transporters  or processors as a result of
past  production  by the Company or its  predecessors  in excess of the share to
which they were entitled.

      5. Calls on Production.  No Person has any call upon,  option to purchase,
or similar right to obtain  production  from the Properties at a price less than
the prevailing price in the field.

      6.  Non-Competition  Commitments.  There are no agreements or arrangements
that will be binding on the Company or the  Properties  after Closing that limit
the freedom of the


                                      A-71


owner of the Properties to compete in any line of business or with any Person or
in any geographical area, except customary area of mutual interest provisions.

      7. Production Sales  Agreements.  Except as set forth on Schedule 2.19(e),
there  are no  agreements  or  arrangements  for the  sale of oil,  gas or other
minerals  attributable  to the  Properties  that may be not  terminated  at will
without  penalty by the  Company  after  Closing on notice of sixty (60) days or
less.

      8. Lease Provisions.  All rents,  royalties,  overriding royalty interests
and other  payments  due under each of such leases have been  promptly and fully
paid, except amounts that are being held in suspense as a result of title issues
and that do not provide  any third  party a right to cancel a lease,  and except
for such amounts as in the aggregate would not have a Material Adverse Effect on
the Company. There are no express obligations to drill additional wells in order
to maintain in force and effect the rights of the Company in any Property  other
than customary  provisions for the conduct of continuous drilling operations for
the perpetuation of leases.

      9.  Compliance  with Laws.  During the period of ownership by the Company,
the  Properties  have been operated in material  compliance  with all applicable
Laws,  regulations,  rules,  orders,  judgments and decrees of all  Governmental
Authorities  and courts  having  jurisdiction,  and all Wells  thereon have been
drilled and completed  within the boundaries of the applicable lease or unit and
in compliance with all applicable spacing regulations,  and all other applicable
Laws and regulations.

      10.  Claims.  Except as set  forth on  Schedule  2.10,  there is no claim,
demand,  action,  administrative  proceeding,  lawsuit or  governmental  inquiry
relating  to the  Properties  pending,  or,  to  the  knowledge  of the  Company
threatened.

      11.  Permits.  The Company has, and to the knowledge of the Company,  each
other  Person who  operates a Property  has,  obtained  all  permits,  licenses,
franchises,  authorities,  consents  and  approvals  necessary  for  owning  and
operating the Properties and has made all material filings with all governmental
bodies having  jurisdiction  necessary for owning and operating the  Properties,
and all such permits, licenses, franchises, authorities, consents, approvals and
filings are in full force and effect.

      12. [Intentionally Omitted.]

      13.  Preferential  Rights of  Purchase  and  Consents  to  Assignment.  No
material  Property is subject to any  preferential  right of purchase,  right of
first refusal or other  agreement that gives a third party the right to purchase
a Property as a result of the Merger or requires  the consent of any third party
to consummate the Merger.

      14.  Status  of  Payout  Accounts.  Various  of  the  Properties  describe
interests  before  a payout  ("BPO")  or after a  payout  ("APO").  Attached  as
Schedule I-14 is a schedule  setting forth the status of the  respective  payout
accounts described thereon,  as of the dates stated


                                      A-72


thereon.  To the  knowledge  of the  Company,  the BPO and APO amounts set forth
therein accurately reflect the status of all BPO and APO accounts.

      15. Reserve Reports. The Company has delivered to the Parent copies of two
reserve  reports,  both with an effective  date of June 30, 2005.  These reports
were prepared by Forrest A. Garb & Associates,  Inc. ("Garb"),  dated August 15,
2005 and by Williamson Petroleum Consultants, Inc. ("Williamson"),  dated August
16,  2005  (collectively  "Reserve  Reports").  All  properties  included in the
Reserve  Reports  are  described  on  Schedule   2.14(a).   The  Parent  engaged
Netherland, Sewell & Associates, Inc. ("NSAI") to review the Reserve Reports and
issue an opinion  letter;  such  letter  being dated  September  30,  2005.  All
production,  pressure,  engineering,  geologic,  economic evaluation,  and other
information supplied by or on behalf of the Company to Garb, Williamson and NSAI
was at  the  time  supplied  accurate  in all  material  respects.  None  of the
properties  in the Reserve  Reports have been disposed of in whole or in part as
of the date hereof.

      16.  Hedging.  Except as set forth on Schedule  I-16, the Company is not a
party to any oil or natural gas or other futures or options trading agreement or
any  price  swaps,  hedges,   futures  or  similar  instruments   (collectively,
"Futures/Swaps").  To the knowledge of the Company, none of the operators of the
Properties has subjected the Properties to any Futures/Swaps.

      17.  Seismic  Data;  Permits.  Except as set forth in Schedule  I-17,  the
Company is not a party to any contract or agreement with a seismic  vendor.  The
Company is in possession of and has good title to the proprietary data described
on Schedule I-17.

      18. Previously Owned Properties. Except as set forth on Schedule I-18, the
Company has no obligations or liabilities, contingent or otherwise, with respect
to any  properties  previously  owned or leased by the Company but not currently
owned or leased.

      19. Operatorship. The Company has no knowledge of any pending vote, or any
requests for a vote (whether  written or oral),  to have the Company  removed as
the  named  "operator"  from any of the  Properties  for which  the  Company  is
currently designated as the "operator."


                                      A-73


                         INDEX OF EXHIBITS AND SCHEDULES

Exhibits

Exhibit A      -    Certificate of Incorporation of Merger Sub

Exhibit B      -    By-Laws of Merger Sub

Exhibit C      -    Form of Agreement with C. David Stinson

Exhibit D      -    Form of Escrow Agreement

Exhibit E      -    Form of Registration Rights Agreement

Exhibit F      -    Form of Parent Plan

Exhibit G      -    Form of Voting Agreement

Exhibit H      -    Form of Lock-Up Agreement

Exhibit I      -    Form of Opinion of Graubard Miller

Exhibit J      -    Form of Employment Agreement for Larry E. Lee

Exhibit K      -    Form of Opinion of McAfee & Taft, A Professional Corporation

Schedules
---------

Schedule 1.15      -       Affiliates of the Company
Schedule 2         -       Company Disclosure Schedule
Schedule 3         -       Parent Disclosure Schedule
Schedule 4.1       -       Permitted Parent and Company Actions
Schedule 5.2       -       Directors and Officers of Parent and Company
Schedule 6.2(j)    -       Parent Resignations


                                      A-74


                                  SCHEDULE 1.15
                       RULE 145 AFFILIATES OF THE COMPANY

Danish Knights, A Limited Partnership

Larry E. Lee

C. David Stinson


                                      A-75


                                   SCHEDULE 2
                           COMPANY DISCLOSURE SCHEDULE
                       (Information Furnished Separately)

Schedule 2.1      -     Organization and Qualification

Schedule 2.2      -     Subsidiaries

Schedule 2.3      -     Capitalization

Schedule 2.5      -     No Conflict

Schedule 2.6      -     Non-Compliance with Legal Requirements

Schedule 2.7      -     Financial Statements

Schedule 2.8      -     No Undisclosed Liabilities

Schedule 2.9      -     Absence of Certain Changes or Events

Schedule 2.10     -     Litigation

Schedule 2.11     -     Employee Benefit Plans

Schedule 2.13     -     Restrictions on Business Activities

Schedule 2.14     -     Title to Property

Schedule 2.15     -     Taxes

Schedule 2.16     -     Environmental Matters

Schedule 2.17     -     Brokers; Third Party Expenses

Schedule 2.18     -     Intellectual Property

Schedule 2.19     -     Agreements, Contacts and Commitments

Schedule 2.20     -     Insurance

Schedule 2.22     -     Interested Party Transactions

Appendix I Schedules -  (Listed on following page)


                                      A-76


Appendix I Schedules

Schedule I-1           Operation of Wells

Schedule I-2           Commitments

Schedule I-4           Gas Balancing

Schedule I-14          Status of Payout Accounts

Schedule I-16          Hedging

Schedule I-17          Seismic Data; Permits

Schedule I-18          Previously Owned Properties


                                      A-77


                                   SCHEDULE 3
                           PARENT DISCLOSURE SCHEDULE
                       (Information Furnished Separately)

Schedule 3.3      -     Capitalization

Schedule 3.14     -     Title to Property

Schedule 3.19     -     Agreements, Contracts and Commitments

Schedule 3.26     -     Governmental Filings


                                      A-78


                                  SCHEDULE 4.1
                      COMPANY AND PARENT PERMITTED ACTIONS

Company Permitted Actions:

(d)  Pursuant  to  Section  7.16 of the Second  Amended  and  Restated  Loan and
Security  Agreement  dated May 24, 2005, by and among the Company,  as Borrower,
the Financial  Institutions  named therein,  as Lenders,  Wells Fargo  Foothill,
Inc.,  as  Arranger  and  Administrative  Agent,  and  Ableco  Finance  LLC,  as
Documentation Agent (as amended, the "Loan Agreement"),  the Company may not pay
or accrue  total cash  compensation  during any  calendar  year to officers  and
senior  management  employees in an  aggregate  amount in excess of 120% of that
paid or accrued during the preceding calendar year to all such persons. Pursuant
to Section 7.11 of the Loan Agreement, the Company is permitted to pay dividends
on its Common  Stock,  so long as when added to the amount of cash  compensation
paid to all officers and senior  management  employees of the Company during any
year,  the total  amount so paid does not exceed  the  aggregate  limitation  on
compensation under Section 7.16. Prior to the Closing, the Company will continue
to  pay  ordinary  quarterly  dividends  to  the  Stockholders  consistent  with
historical  practices  and  within  the  restrictions  imposed  under  the  Loan
Agreement.

(d)-(e)  Prior to the  Closing,  the Company  shall be  permitted  to (i) pay an
extraordinary  dividend to the  Stockholders,  and/or (ii) redeem such number of
outstanding  shares of Company  Common  Stock as the  Company  shall  determine;
provided that the aggregate  amount paid by the Company pursuant to (i) and (ii)
shall not exceed an amount equal to the difference  between  $40,000,000 and the
Aggregate  Cash Number.  Ordinary  dividends  paid  pursuant to the  immediately
preceding paragraph of this Schedule 4.1 shall not be counted in determining the
maximum  amount of  dividends/redemption  payments  that may be made pursuant to
this paragraph.

(h)-(i)  During the period prior to the Closing,  the Company may (i)  negotiate
for and  consummate  the  sale,  farmout  or  other  disposition  of oil and gas
properties in the ordinary course of business, (ii) negotiate for and consummate
the purchase of oil and gas properties in the ordinary  course of business,  and
(iii) investigate the possible acquisition of, but not negotiate for, acquire or
become contractually obligated to acquire, oil and gas properties,  or the stock
of  companies  owning  oil and  gas  properties,  in any  transaction  which  if
consummated  would be other than in the  ordinary  course of  business.  As used
herein,  the term  "ordinary  course or  business"  shall mean a sale or farmout
transaction  involving the disposition of Company  properties have a PV-10 value
(based on the June 30,  2005  reserve  report)  of less than $20  million,  or a
transaction involving the acquisition of oil and gas properties, or the stock of
a company that owns oil and gas properties,  for a purchase price  consideration
of less than $20  million  and that does not involve  equity  securities  of the
Company.

(k) The RWG  Energy,  Inc.  401k Plan (in effect  when RWG,  formerly  WG Energy
Holdings, Inc. was acquired by the Company in 2004) will be terminated effective
December 31, 2005. All participants in the Plan will be given the opportunity to
rollover  their Plan balances into the Company 401k Plan.  The RWG Energy,  Inc.
Cafeteria Plan will be terminated effective


                                      A-79


December 31, 2005.  Effective January 1, 2006, all participants in the Plan will
be given the opportunity to participate in the Company Cafeteria Plan.

(v) The  President/CEO  and  Chairman  of the  Company  historically  have  been
provided  vehicles  for business and  personal  use.  Prior to the Closing,  the
President/CEO  and the family of the Chairman (who died  unexpectedly on October
7, 2005) shall be offered the right to purchase from the Company the vehicles so
provided at each vehicle's book value, as reflected on the books of the Company.
The offices of the Company  contain various items of furniture and art that were
selected by or currently are used by the  President/CEO  or, prior to his death,
the  Chairman.  Prior to the Closing,  the  President/CEO  and the family of the
Chairman  shall be offered the right to purchase  from the Company such items of
furniture  and art at each such item's book value,  as reflected on the books of
the Company;  provided,  however,  that (i) during the period the  President/CEO
serves the Company in such capacity,  items purchased by the President/CEO shall
remain in the Company's Tulsa office without charge by or  reimbursement  to the
President/CEO, and (ii) during the period the Company maintains an Oklahoma City
office,  the items  purchased by the family of the Chairman  shall remain in the
Company's  Oklahoma City office without charge by or reimbursement to the family
of the Chairman.

Parent Permitted Actions:

None


                                      A-80


                                  SCHEDULE 5.2
                DIRECTORS AND OFFICERS OF PARENT AND THE COMPANY

From and after the Closing,  the following persons will the be the Directors and
Officers of Parent and the Company:

Directors

Larry E. Lee, Chairman
Sean P. Lane
Gerald R. Marshall
John M. Reardon
An independent director to be designated prior to Closing by the Stockholders

Officers

Larry E. Lee, Chairman, President and Chief Executive Officer
John M. Longmire, Senior Vice President and Chief Financial Officer
Larry G. Rampey, Senior Vice President
Drake N. Smiley, Senior Vice President
John L. Cox, Vice President, Secretary and Treasurer
Carol Gifford, Assistant Secretary


                                      A-81


                                 SCHEDULE 6.2(j)
                               PARENT RESIGNATIONS

      All Directors and Officers of Parent who are in office  immediately  prior
to the Closing shall resign effective as of the Closing.


                                      A-82


                                                                         Annex B

                                 AMENDMENT NO. 1
                                       TO
                                MERGER AGREEMENT

      AMENDMENT  NO. 1, dated  November 11, 2005,  to the  Agreement and Plan of
Merger ("Merger Agreement"), dated as of October 20, 2005, by and among Tremisis
Energy Acquisition Corporation,  RAM Energy Acquisition,  Inc., RAM Energy, Inc.
("RAM"), and each of the Stockholders of RAM.

      IT IS HEREBY AGREED,  that the Merger Agreement is immediately  amended as
follows:

      1.  Subsection  (a) of Section 1.6 is hereby  restated in its  entirety as
follows:

      "(a)  Conversion  of  Company  Common  Stock.  Other than any shares to be
      canceled pursuant to Section 1.6(c), each share of common stock, par value
      $10.00,  of the Company  ("Company  Common Stock") issued and  outstanding
      immediately  prior to the Effective Time will be  automatically  converted
      (subject to Section  1.6(f)) into the right to receive on the Closing Date
      (i) that number of shares of common stock,  par value  $0.0001,  of Parent
      ("Parent Common Stock") determined by dividing the Aggregate Parent Common
      Stock Number by the Outstanding Company Stock Number, and (ii) that amount
      of  cash   determined  by  dividing  the  Aggregate  Cash  Number  by  the
      Outstanding  Company Stock Number. The term "Aggregate Parent Common Stock
      Number" shall mean 25,600,000. The term "Outstanding Company Stock Number"
      shall mean the number of shares of Company Common Stock outstanding on the
      Closing  Date,   after  giving  effect  to  all  stock  option   exercises
      contemplated  hereby.  The term  "Aggregate  Cash  Number"  shall mean the
      lesser of (I)  $30,000,000,  and (II) the  amount of cash  distributed  to
      Parent  from  the  Trust  Fund at the  Closing  (after  payment  to  those
      stockholders of Parent who elect to have their shares converted to cash in
      accordance with Parent's Charter Documents (as defined in Section 2.1(a)),
      less the sum of all expenses  reasonably  incurred by Parent in connection
      with the transaction  contemplated  hereby, and less the sum of $1,000,000
      which shall be retained by Parent for working capital requirements."

      2.  Subsection  (i) of Section 6.3 is hereby  restated in its  entirety as
follows:

      "(i) Company Indebtedness. The Adjusted Indebtedness for Borrowed Money of
      the Company, including the Subsidiaries, shall not exceed $125,000,000. As
      used herein,  the term "Adjusted  Indebtedness  for Borrowed  Money" shall
      mean the sum of all  indebtedness of the Company for borrowed money,  less
      (1) the amount of any cash  deposits  posted by the Company as security in
      connection with outstanding  Company hedging  contracts,  (2) the positive
      difference,  if any, between $30,000,000 and the Aggregate Cash Number and
      (3) an amount up to



      $6.0 million for aggregate fees, costs and expenses paid by the Company in
      connection  with  replacing,  enhancing or improving  its existing  credit
      facilities  in a  manner  that,  on  the  whole,  is  quantitatively  more
      beneficial to the Company.


                                      B-2


      IN WITNESS WHEREOF, the parties hereto have caused this Amendment No. 1 to
the Merger Agreement to be executed as of the date first written above.

                                         TREMISIS ENERGY ACQUISITION CORPORATION

                                         By: ___________________________________
                                             Lawrence S. Coben
                                             Chairman & CEO

                                         RAM ENERGY ACQUISITION, INC.

                                         By: ___________________________________
                                             Lawrence S. Coben
                                             Chairman & CEO

                                         RAM ENERGY, INC.

                                         By: ___________________________________
                                             Larry E. Lee
                                             President  & CEO

                                         STOCKHOLDERS:

                                         [See separate signature pages.]


                                      B-3


                  STOCKHOLDER SIGNATURE PAGE TO AMENDMENT NO. 1
                               TO MERGER AGREEMENT

______________________________________
Larry E. Lee

DANISH KNIGHTS, A LIMITED PARTNERSHIP,
A Texas Limited Partnership

By: Dannebrog Corp., General Partner

By: __________________________________
    Britani Talley Bowman
    President

The  undersigned  agrees that,  upon exercise of the stock option referred to in
Section 1.13 of the Merger  Agreement,  he shall be  considered to be, and shall
be,  a  Stockholder  (as  defined  therein)  for all  purposes  of  such  Merger
Agreement, as amended hereby.

______________________________________
C. David Stinson


                                      B-4


                                                                         Annex C

                              AMENDED AND RESTATED

                          CERTIFICATE OF INCORPORATION

                                       OF

                     TREMISIS ENERGY ACQUISITION CORPORATION

                        --------------------------------
                         Pursuant to Section 245 of the
                        Delaware General Corporation Law
                        --------------------------------

      Tremisis Energy Acquisition Corporation,  a corporation existing under the
laws of the State of Delaware (the "Corporation"),  by its Chairman of the Board
and Chief Executive Officer, hereby certifies as follows:

      1.  The  name  of  the   Corporation  is  "Tremisis   Energy   Acquisition
Corporation."

      2. The Corporation's  Certificate of Incorporation was filed in the office
of the Secretary of State of the State of Delaware on February 5, 2004.

      3. This Amended Restated Certificate of Incorporation restates, integrates
and  amends  the  Amended  and  Restated  Certificate  of  Incorporation  of the
Corporation.

      4. This Amended and Restated Certificate of Incorporation was duly adopted
by the directors and  stockholders  of the  Corporation  in accordance  with the
applicable  provisions of Sections 242 and 245 of the General Corporation Law of
the State of Delaware ("GCL").

      5. The text of the Amended and Restated  Certificate of  Incorporation  of
the Corporation is hereby amended and restated to read in full as follows:

      FIRST:  The  name  of  the  corporation  is  RAM  Energy  Resources,  Inc.
(hereinafter sometimes referred to as the "Corporation").

      SECOND:  The  registered  office of the  Corporation is to be located at 9
East Loockerman Street, Kent County, Dover, Delaware. The name of its registered
agent at that address is National Corporate Research, Ltd.



      THIRD: The purpose of the Corporation shall be to engage in any lawful act
or activity for which corporations may be organized under the GCL.

      FOURTH:  The total number of shares of all classes of capital  stock which
the  Corporation   shall  have  authority  to  issue  is  101,000,000  of  which
100,000,000  shares  shall be Common  Stock of the par value of $.0001 per share
and  1,000,000  shares shall be  Preferred  Stock of the par value of $.0001 per
share.

      A. Preferred Stock. The Board of Directors is expressly  granted authority
to issue shares of the Preferred  Stock,  in one or more series,  and to fix for
each such series such voting  powers,  full or limited,  and such  designations,
preferences  and relative,  participating,  optional or other special rights and
such qualifications,  limitations or restrictions thereof as shall be stated and
expressed in the  resolution  or  resolutions  adopted by the Board of Directors
providing for the issue of such series (a "Preferred Stock  Designation") and as
may be permitted by the GCL. The number of authorized  shares of Preferred Stock
may be increased or decreased  (but not below the number of shares  thereof then
outstanding) by the affirmative  vote of the holders of a majority of the voting
power  of all of the  then  outstanding  shares  of  the  capital  stock  of the
Corporation entitled to vote generally in the election of directors (the "Voting
Stock"),  voting  together  as a single  class,  without a separate  vote of the
holders of the Preferred Stock, or any series thereof, unless a vote of any such
holders is required pursuant to any Preferred Stock Designation.

      B. Common  Stock.  Except as  otherwise  required  by law or as  otherwise
provided in any  Preferred  Stock  Designation,  the holders of the Common Stock
shall exclusively  possess all voting power and each share of Common Stock shall
have one vote.

      FIFTH:  The name and  mailing  address  of the  sole  incorporator  of the
Corporation are as follows:

             Name                                Address
             ----                                -------
             Jeffrey M. Gallant                 Graubard Miller
                                                The Chrysler Building
                                                405 Lexington Avenue, 19th Floor
                                                New York, NY 10174

      SIXTH:  The Board of Directors shall be divided into three classes:  Class
A, Class B and Class C. The number of directors in each class shall be as nearly
equal as possible.  At the first election of directors by the incorporator,  the
incorporator  shall  elect  a  Class  C  director  for a  term  expiring  at the
Corporation's  third Annual Meeting of Stockholders.  The Class C director shall
then elect additional  Class A, Class B and Class C directors.  The directors in
Class A shall be elected  for a term  expiring  at the first  Annual  Meeting of
Stockholders,  the  directors in Class B shall be elected for a term expiring at
the second Annual Meeting of Stockholders and the


                                      C-2


directors  in Class C shall be elected for a term  expiring at the third  Annual
Meeting of Stockholders. Commencing at the first Annual Meeting of Stockholders,
and at each  annual  meeting  thereafter,  directors  elected to  succeed  those
directors  whose terms expire shall be elected for a term of office to expire at
the third succeeding annual meeting of stockholders after their election. Except
as the GCL may otherwise  require,  in the interim  between  annual  meetings of
stockholders  or special  meetings of  stockholders  called for the  election of
directors  and/or the  removal of one or more  directors  and the filling of any
vacancy in that connection, newly created directorships and any vacancies in the
Board of Directors,  including unfilled vacancies  resulting from the removal of
directors  for cause,  may be filled by the vote of a majority of the  remaining
directors  then in  office,  although  less  than a quorum  (as  defined  in the
Corporation's  Bylaws), or by the sole remaining  director.  All directors shall
hold office until the expiration of their  respective  terms of office and until
their  successors  shall have been elected and qualified.  A director elected to
fill a vacancy  resulting  from the death,  resignation or removal of a director
shall serve for the  remainder  of the full term of the  director  whose  death,
resignation  or removal  shall have created such vacancy and until his successor
shall have been elected and qualified.

      SEVENTH:  The following  provisions are inserted for the management of the
business and for the conduct of the affairs of the Corporation,  and for further
definition,  limitation and regulation of the powers of the  Corporation  and of
its directors and stockholders:

      A.  Election of directors  need not be by ballot unless the by-laws of the
Corporation so provide.

      B. The Board of Directors shall have the power, without the assent or vote
of the stockholders, to make, alter, amend, change, add to or repeal the by-laws
of the Corporation as provided in the by-laws of the Corporation.

      C. The  directors in their  discretion  may submit any contract or act for
approval or  ratification  at any annual meeting of the  stockholders  or at any
meeting of the  stockholders  called for the purpose of considering any such act
or  contract,  and any  contract or act that shall be approved or be ratified by
the vote of the holders of a majority of the stock of the  Corporation  which is
represented  in person or by proxy at such  meeting and entitled to vote thereat
(provided that a lawful quorum of stockholders be there represented in person or
by proxy)  shall be as valid and binding upon the  Corporation  and upon all the
stockholders as though it had been approved or ratified by every  stockholder of
the  Corporation,  whether or not the contract or act would otherwise be open to
legal attack because of directors' interests, or for any other reason.

      D. In addition to the powers and  authorities  hereinbefore  or by statute
expressly  conferred upon them,  the directors are hereby  empowered to exercise
all such powers and do all such acts and things as may be  exercised  or done by
the  Corporation;  subject,  nevertheless,  to the provisions of the statutes of
Delaware, of this Certificate of Incorporation,  and to any by-laws from time to
time made by the stockholders; provided, however, that no by-law so made shall


                                      C-3


invalidate  any prior act of the  directors  which would have been valid if such
by-law had not been made.

      EIGHTH: A. A director of the Corporation shall not be personally liable to
the Corporation or its stockholders for monetary damages for breach of fiduciary
duty as a director,  except for liability  (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  GCL,  or  (iv)  for  any
transaction from which the director derived an improper personal benefit. If the
GCL 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 limited to the fullest  extent  permitted by
the GCL, as so amended.  Any repeal or  modification  of this paragraph A by the
stockholders  of the  Corporation  shall  not  adversely  affect  any  right  or
protection  of a director of the  Corporation  with respect to events  occurring
prior to the time of such repeal or modification.

              B. The Corporation, to the full extent permitted by Section 145 of
the GCL, as amended from time to time,  shall  indemnify all persons whom it may
indemnify pursuant thereto.  Expenses (including attorneys' fees) incurred by an
officer or  director  in  defending  any  civil,  criminal,  administrative,  or
investigative  action, suit or proceeding for which such officer or director may
be entitled to  indemnification  hereunder  shall be paid by the  Corporation in
advance of the final disposition of such action, suit or proceeding upon receipt
of an  undertaking  by or on behalf of such  director  or  officer to repay such
amount  if it shall  ultimately  be  determined  that he is not  entitled  to be
indemnified by the Corporation as authorized hereby.

      NINTH:  Whenever a  compromise  or  arrangement  is proposed  between this
Corporation  and  its  creditors  or any  class  of  them  and/or  between  this
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 this  Corporation  or of any  creditor or  stockholder  thereof or on the
application of any receiver or receivers  appointed for this  Corporation  under
Section 291 of Title 8 of the Delaware Code or on the application of trustees in
dissolution or of any receiver or receivers appointed for this Corporation under
Section 279 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 this
Corporation, as the case may be, to be summoned in such manner as the said court
directs.  If a 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 this Corporation, as the case may be, agree to any compromise or
arrangement and to any  reorganization  of this  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 this Corporation, as the case
may be, and also on this Corporation.


                                      C-4


      IN WITNESS  WHEREOF,  the Corporation has caused this Amended and Restated
Certificate of  Incorporation to be signed by Lawrence S. Coben, its Chairman of
the Board and Chief Executive Officer, as of this __ day of ________, 200_.

                                              ----------------------------------
                                              Name: Lawrence S. Coben.
                                              Title:   Chairman of the Board and
                                                       Chief Executive Officer


                                      C-5



                                                                         Annex D

                           RAM ENERGY RESOURCES, INC.
                          2006 LONG-TERM INCENTIVE PLAN

                                   ARTICLE I
                                     PURPOSE

      SECTION 1.1 Purpose.  This 2006  Long-Term  Incentive Plan (the "Plan") is
established  by  RAM  Energy  Resources,   Inc.,  a  Delaware  corporation  (the
"Company") to create  incentives which are designed to motivate  Participants to
put forth  maximum  effort  toward the  success and growth of the Company and to
enable the Company to attract and retain  experienced  individuals  who by their
position,  ability and diligence are able to make important contributions to the
Company's success.  Toward these objectives,  the Plan provides for the grant of
Options,  Restricted  Stock  Awards,  SARs,  Performance  Units and  Performance
Bonuses to  Eligible  Employees  and the grant of  Nonqualified  Stock  Options,
Restricted Stock Awards,  SARs and Performance Units to Consultants and Eligible
Directors, subject to the conditions set forth in the Plan.

      SECTION 1.2 Establishment.  The Plan is effective as of ___________,  2006
and for a period of ten years  thereafter.  The Plan  shall  continue  in effect
until all matters  relating to the payment of Awards and  administration  of the
Plan have been  settled.  The Plan is subject to  approval  by the  holders of a
majority of the outstanding shares of Common Stock, present, or represented, and
entitled to vote at a meeting  called for such  purposes,  which  approval  must
occur within the period  ending twelve months after the date the Plan is adopted
by the Board.  Pending such approval by the shareholders,  Awards under the Plan
may be  granted,  but no such  Awards  may be  exercised  prior  to  receipt  of
shareholder approval. In the event shareholder approval is not obtained within a
twelve-month period, all Awards granted shall be void.

      SECTION 1.3 Shares  Subject to the Plan.  Subject to the  limitations  set
forth in the Plan,  Awards may be made under this Plan for a total of  2,400,000
shares of the Company's  common  stock,  par value $.0001 per share (the "Common
Stock").  A maximum of 1,200,000  shares of Common Stock of the total authorized
under  this  Section  1.3  may  be  granted  as  Incentive  Stock  Options.  The
limitations of this Section 1.3 shall be subject to the adjustment provisions of
Article X.

                                   ARTICLE II
                                   DEFINITIONS

      SECTION 2.1 "Account" means the recordkeeping  account  established by the
Company  to  which  will  be  credited  an  Award  of  Performance  Units  to  a
Participant.

      SECTION  2.2  "Affiliated  Entity"  means  any  corporation,  partnership,
limited  liability  company or other form of legal entity in which a majority of
the  partnership  or other  similar  interest  thereof  is owned or  controlled,
directly or  indirectly,  by the Company or one or more of its  Subsidiaries  or
Affiliated Entities or a combination  thereof. For purposes hereof, the Company,
a  Subsidiary  or an  Affiliated  Entity  shall  be  deemed  to have a  majority
ownership interest in a partnership or limited liability company if the Company,
such  Subsidiary  or  Affiliated   Entity  shall  be  allocated  a  majority  of
partnership or limited liability company gains or






losses or shall be or control a managing  director or a general  partner of such
partnership or limited liability company.

      SECTION 2.3  "Award"  means,  individually  or  collectively,  any Option,
Restricted Stock Award, SAR, Performance Unit or Performance Bonus granted under
the Plan to an Eligible Employee by the Board or any Nonqualified  Stock Option,
Performance  Unit SAR or  Restricted  Stock  Award  granted  under the Plan to a
Consultant  or an  Eligible  Director  by the  Board  pursuant  to  such  terms,
conditions, restrictions, and/or limitations, if any, as the Board may establish
by the Award Agreement or otherwise.

      SECTION  2.4  "Award   Agreement"   means  any  written   instrument  that
establishes the terms, conditions,  restrictions,  and/or limitations applicable
to an Award in  addition  to those  established  by this Plan and by the Board's
exercise of its administrative powers.

      SECTION 2.5 "Board"  means the Board of  Directors  of the Company and, if
the Board has appointed a Committee as provided in Section 3.1, the term "Board"
shall include such Committee.

      SECTION 2.6 "Change of Control Event" means each of the following:

                  (i) Any  transaction  in which shares of voting  securities of
the Company representing more than 50% of the total combined voting power of all
outstanding voting securities of the Company are issued by the Company,  or sold
or  transferred  by the  shareholders  of the Company as a result of which those
persons and entities who  beneficially  owned voting  securities  of the Company
representing more than 50% of the total combined voting power of all outstanding
voting securities of the Company  immediately prior to such transaction cease to
beneficially own voting securities of the Company  representing more than 50% of
the total  combined  voting power of all  outstanding  voting  securities of the
Company immediately after such transaction;

                  (ii) The merger or  consolidation  of the Company with or into
another entity as a result of which those persons and entities who  beneficially
owned voting  securities of the Company  representing more than 50% of the total
combined  voting  power of all  outstanding  voting  securities  of the  Company
immediately  prior to such merger or  consolidation  cease to  beneficially  own
voting  securities  of the  Company  representing  more  than  50% of the  total
combined  voting power of all  outstanding  voting  securities  of the surviving
corporation or resulting entity immediately after such merger of consolidation ;
or

                  (iii) The sale of all or  substantially  all of the  Company's
assets to an entity of which those persons and entities who  beneficially  owned
voting  securities  of the  Company  representing  more  than  50% of the  total
combined  voting  power of all  outstanding  voting  securities  of the  Company
immediately  prior to such asset sale do not beneficially own voting  securities
of the purchasing entity representing more than 50% of the total combined voting
power of all outstanding  voting securities of the purchasing entity immediately
after such asset sale.



                                      D-2



      SECTION 2.7 "Code"  means the Internal  Revenue Code of 1986,  as amended.
References in the Plan to any section of the Code shall be deemed to include any
amendments  or successor  provisions to such section and any  regulations  under
such section.

      SECTION 2.8  "Committee"  means the  Committee  appointed  by the Board as
provided in Section 3.1.

      SECTION 2.9 "Common  Stock" means the common stock,  par value $.00001 per
share,  of the  Company,  and after  substitution,  such other stock as shall be
substituted therefore as provided in Article X.

      SECTION 2.10 "Consultant"  means any person who is engaged by the Company,
a Subsidiary or an Affiliated Entity to render consulting or advisory services.

      SECTION 2.11 "Date of Grant" means the date on which the grant of an Award
is  authorized  by the Board or such later date as may be specified by the Board
in such authorization.

      SECTION  2.12  "Disability"  means the  Participant  is unable to continue
employment by reason of any medically determinable physical or mental impairment
which  can be  expected  to  result  in death or can be  expected  to last for a
continuous  period of not less than 12 months.  For  purposes of this Plan,  the
determination of Disability shall be made in the sole and absolute discretion of
the Board.

      SECTION 2.13  "Eligible  Employee"  means any  employee of the Company,  a
Subsidiary, or an Affiliated Entity as approved by the Board.

      SECTION 2.14 "Eligible  Director" means any member of the Board who is not
an employee of the Company, a Subsidiary or an Affiliated Entity.

      SECTION 2.15 "Exchange Act" means the Securities  Exchange Act of 1934, as
amended.

      SECTION 2.16 "Fair Market  Value" means (A) during such time as the Common
Stock is  registered  under Section 12 of the Exchange Act, the closing price of
the Common  Stock as  reported by an  established  stock  exchange or  automated
quotation system on the day for which such value is to be determined,  or, if no
sale of the Common  Stock  shall have been made on any such  stock  exchange  or
automated  quotation  system that day, on the next  preceding day on which there
was a sale of such Common Stock, or (B) during any such time as the Common Stock
is not listed upon an established stock exchange or automated  quotation system,
the mean  between  dealer  "bid" and "ask"  prices  of the  Common  Stock in the
over-the-counter market on the day for which such value is to be determined,  as
reported by the National Association of Securities Dealers,  Inc., or (C) during
any such time as the Common Stock cannot be valued pursuant to (A) or (B) above,
the fair  market  value  shall be as  determined  by the Board  considering  all
relevant information including,  by example and not by limitation,  the services
of an independent appraiser.



                                      D-3



      SECTION 2.17  "Incentive  Stock Option" means an Option within the meaning
of Section 422 of the Code.

      SECTION 2.18  "Nonqualified  Stock Option" means an Option which is not an
Incentive Stock Option.

      SECTION 2.19  "Option"  means an Award granted under Article V of the Plan
and includes both  Nonqualified  Stock  Options and  Incentive  Stock Options to
purchase shares of Common Stock.

      SECTION 2.20 "Participant" means an Eligible Employee,  a Consultant or an
Eligible Director to whom an Award has been granted by the Board under the Plan.

      SECTION 2.21 "Performance Bonus" means the cash bonus which may be granted
to Eligible Employees under Article IX of the Plan.

      SECTION 2.22  "Performance  Units" means those  monetary units that may be
granted to Eligible  Employees,  Consultants or Eligible  Directors  pursuant to
Article VIII hereof.

      SECTION 2.23 "Plan" means [Parent]  Corporation  2006 Long-Term  Incentive
Plan.

      SECTION  2.24  "Restricted  Stock  Award"  means  an Award  granted  to an
Eligible Employee, Consultant or Eligible Director under Article VI of the Plan.

      SECTION 2.25 "Retirement" means the termination of an Eligible  Employee's
employment  with the Company,  a Subsidiary or an Affiliated  Entity on or after
attaining age 62.

      SECTION 2.26 "SAR" means a stock appreciation right granted to an Eligible
Employee, Consultant or Eligible Director under Article VII of the Plan.

      SECTION 2.27 "Subsidiary" shall have the same meaning set forth in Section
424 of the Code.

                                  ARTICLE III
                                 ADMINISTRATION

      SECTION  3.1  Administration  of the Plan by the  Board.  The Board  shall
administer  the Plan.  The Board may,  by  resolution,  appoint a  committee  to
administer the Plan and delegate its powers described under this Section 3.1 for
purposes of Awards granted to Eligible Employees and Consultants.

      Subject to the  provisions  of the Plan,  the Board  shall have  exclusive
power to:

      (a) Select Eligible Employees and Consultants to participate in the Plan.

      (b)  Determine  the time or times  when  Awards  will be made to  Eligible
      Employees or Consultants.



                                      D-4



      (c)  Determine  the form of an Award,  whether an Incentive  Stock Option,
      Nonqualified Stock Option,  Restricted Stock Award, SAR, Performance Unit,
      or Performance  Bonus, the number of shares of Common Stock or Performance
      Units  subject  to the Award,  the  amount  and all the terms,  conditions
      (including performance requirements),  restrictions and/or limitations, if
      any,  of an  Award,  including  the time and  conditions  of  exercise  or
      vesting,  and the terms of any Award  Agreement,  which  may  include  the
      waiver or amendment of prior terms and conditions or acceleration or early
      vesting or payment of an Award under certain  circumstances  determined by
      the Board.

      (d) Determine whether Awards will be granted singly or in combination.

      (e)  Accelerate  the  vesting,  exercise  or  payment  of an  Award or the
      performance period of an Award.

      (f)  Determine  whether  and to what  extent a  Performance  Bonus  may be
      deferred,  either  automatically  or at the election of the Participant or
      the Board.

      (g) Take any and all other action it deems  necessary or advisable for the
      proper operation or administration of the Plan.

      SECTION  3.2  Administration  of Grants to Eligible  Directors.  The Board
shall have the exclusive  power to select  Eligible  Directors to participate in
the Plan and to determine the number of Nonqualified Stock Options,  Performance
Units, SARs or shares of Restricted Stock awarded to Eligible Directors selected
for participation.  If the Board appoints a committee to administer the Plan, it
may delegate to the committee  administration of all other aspects of the Awards
made to Eligible Directors.

      SECTION 3.3 Board to Make Rules and Interpret  Plan. The Board in its sole
discretion  shall have the authority,  subject to the provisions of the Plan, to
establish,  adopt,  or revise  such rules and  regulations  and to make all such
determinations  relating to the Plan, as it may deem  necessary or advisable for
the  administration  of the Plan. The Board's  interpretation of the Plan or any
Awards and all  decisions  and  determinations  by the Board with respect to the
Plan shall be final, binding, and conclusive on all parties.

      SECTION 3.4 Section 162(m)  Provisions.  The Company  intends for the Plan
and the Awards made  thereunder to qualify for the exception from Section 162(m)
of the Code for "qualified  performance based  compensation" if it is determined
by the Board that such qualification is necessary for an Award. Accordingly, the
Board  shall  make  determinations  as to  performance  targets  and  all  other
applicable  provisions of the Plan as necessary in order for the Plan and Awards
made thereunder to satisfy the requirements of Section 162(m) of the Code.

                                   ARTICLE IV
                                 GRANT OF AWARDS

      SECTION  4.1 Grant of  Awards.  Awards  granted  under  this Plan shall be
subject to the following conditions:



                                      D-5



      (a) Subject to Article X, the  aggregate  number of shares of Common Stock
made subject to the grant of Options and/or SARs to any Eligible Employee in any
calendar year may not exceed 100,000.

      (b) Subject to Article X, the  aggregate  number of shares of Common Stock
made subject to the grant of Restricted Stock Awards and Performance Unit Awards
to any Eligible Employee in any calendar year may not exceed 100,000.

      (c) The maximum amount made subject to the grant of Performance Bonuses to
any Eligible Employee in any calendar year may not exceed $500,000.

      (d) Any  shares of Common  Stock  related  to Awards  which  terminate  by
expiration, forfeiture, cancellation or otherwise without the issuance of shares
of Common  Stock or are  exchanged  in the  Board's  discretion  for  Awards not
involving  Common Stock,  shall be available  again for grant under the Plan and
shall not be counted against the shares authorized under Section 1.3.

      (e)  Common  Stock  delivered  by  the  Company  in  payment  of an  Award
authorized  under  Articles V and VI of the Plan may be authorized  and unissued
Common Stock or Common Stock held in the treasury of the Company.

      (f) The Board shall, in its sole discretion, determine the manner in which
fractional shares arising under this Plan shall be treated.

      (g) Separate certificates or a book-entry registration representing Common
Stock shall be delivered to a Participant upon the exercise of any Option.

      (h) The Board shall be prohibited from  canceling,  reissuing or modifying
Awards if such action will have the effect of repricing the Participant's Award.

      (i) Eligible  Directors may only be granted  Nonqualified  Stock  Options,
Restricted Stock Awards, SARs or Performance Units under this Plan.

      (j) Subject to Article X, the  aggregate  number of shares of Common Stock
made subject to the grant of Options to any individual  Eligible Director in any
calendar year may not exceed 10,000.

      (k)  Subject to Article X, in no event  shall more than  10,000  shares of
Restricted Stock be awarded to any individual  Eligible Director in any calendar
year.

      (l) The maximum term of any Award shall be ten years.

                                   ARTICLE V
                                  STOCK OPTIONS

      SECTION 5.1 Grant of Options. The Board may, from time to time, subject to
the  provisions  of the Plan and  such  other  terms  and  conditions  as it may
determine,  grant Options to Eligible Employees.  These Options may be Incentive
Stock Options or Nonqualified Stock



                                      D-6



Options,  or a combination of both. The Board may,  subject to the provisions of
the Plan  and  such  other  terms  and  conditions  as it may  determine,  grant
Nonqualified Stock Options to Eligible Directors and Consultants.  Each grant of
an Option shall be evidenced by an Award  Agreement  executed by the Company and
the Participant, and shall contain such terms and conditions and be in such form
as the Board may from  time to time  approve,  subject  to the  requirements  of

      SECTION 5.2 Conditions of Options. Each Option so granted shall be subject
to the following conditions:

      (a) Exercise Price. As limited by Section 5.2(e) below,  each Option shall
state the  exercise  price which shall be set by the Board at the Date of Grant;
provided, however, no Option shall be granted at an exercise price which is less
than the Fair Market Value of the Common Stock on the Date of Grant.

      (b) Form of Payment.  The  exercise  price of an Option may be paid (i) in
cash or by check, bank draft or money order payable to the order of the Company;
(ii) by delivering shares of Common Stock having a Fair Market Value on the date
of payment  equal to the amount of the  exercise  price,  but only to the extent
such exercise of an Option would not result in an adverse  accounting  charge to
the Company for financial accounting purposes with respect to the shares used to
pay the exercise  price unless  otherwise  determined  by the Board;  or (iii) a
combination of the foregoing. In addition to the foregoing, the Board may permit
an Option  granted under the Plan to be exercised by a  broker-dealer  acting on
behalf of a Participant through procedures approved by the Board.

      (c)  Exercise  of  Options.  Options  granted  under  the  Plan  shall  be
exercisable,  in whole or in such  installments  and at such  times,  and  shall
expire at such time,  as shall be provided by the Board in the Award  Agreement.
Exercise of an Option shall be by written notice to the Secretary of the Company
at least two business days in advance of such  exercise  stating the election to
exercise in the form and manner  determined by the Board.  Every share of Common
Stock  acquired  through the  exercise of an Option  shall be deemed to be fully
paid at the time of exercise and payment of the exercise price.

      (d) Other Terms and Conditions. Among other conditions that may be imposed
by the Board,  if deemed  appropriate,  are those  relating to (i) the period or
periods and the  conditions of  exercisability  of any Option;  (ii) the minimum
periods  during  which  Participants  must  be  employed  by  the  Company,  its
Subsidiaries,  or an Affiliated  Entity, or must hold Options before they may be
exercised;  (iii) the minimum periods during which shares acquired upon exercise
must be held before sale or transfer shall be permitted;  (iv) conditions  under
which such Options or shares may be subject to forfeiture;  (v) the frequency of
exercise or the minimum or maximum  number of shares that may be acquired at any
one time; (vi) the achievement by the Company of specified performance criteria;
and (vii) non-compete and protection of business matters.

      (e) Special  Restrictions  Relating to Incentive  Stock  Options.  Options
issued in the form of Incentive  Stock Options shall only be granted to Eligible
Employees of the Company or a  Subsidiary,  and not to Eligible  Employees of an
Affiliated Entity unless such entity shall be



                                      D-7



considered  as  a  "disregarded   entity"  under  the  Code  and  shall  not  be
distinguished  for  federal  tax  purposes  from the  Company or the  applicable
Subsidiary.

      (f)  Application of Funds.  The proceeds  received by the Company from the
sale of Common  Stock  pursuant to Options  will be used for  general  corporate
purposes.

      (g) Shareholder Rights. No Participant shall have a right as a shareholder
with respect to any share of Common Stock subject to an Option prior to purchase
of such shares of Common Stock by exercise of the Option.

                                   ARTICLE VI
                             RESTRICTED STOCK AWARDS

      SECTION 6.1 Grant of Restricted Stock Awards.  The Board may, from time to
time,  subject to the provisions of the Plan and such other terms and conditions
as it may  determine,  grant a  Restricted  Stock Award to  Eligible  Employees,
Consultants or Eligible  Directors.  Restricted Stock Awards shall be awarded in
such  number  and at such times  during the term of the Plan as the Board  shall
determine.  Each  Restricted  Stock Award shall be subject to an Award Agreement
setting forth the terms of such  Restricted  Stock Award and may be evidenced in
such manner as the Board deems appropriate,  including,  without  limitation,  a
book-entry registration or issuance of a stock certificate or certificates. .

      SECTION  6.2  Conditions  of  Restricted  Stock  Awards.  The  grant  of a
Restricted Stock Award shall be subject to the following:

      (a)  Restriction  Period.  Restricted  Stock Awards granted to an Eligible
Employee shall require the holder to remain in the employment of the Company,  a
Subsidiary,  or an Affiliated Entity for a prescribed  period.  Restricted Stock
Awards granted to Consultants or Eligible  Directors shall require the holder to
provide continued services to the company for a period of time. These employment
and service requirements are collectively referred to as a "Restriction Period".
The Board or the Committee,  as the case may be, shall determine the Restriction
Period or Periods  which  shall apply to the shares of Common  Stock  covered by
each Restricted Stock Award or portion thereof.  In addition to any time vesting
conditions  determined  by the  Board  or the  Committee,  as the  case  may be,
Restricted  Stock  Awards may be subject to the  achievement  by the  Company of
specified  performance  criteria based upon the Company's  achievement of all or
any of the  operational,  financial or stock  performance  criteria set forth on
Exhibit A annexed  hereto,  as may from time to time be established by the Board
or the  Committee,  as the case may be.  At the end of the  Restriction  Period,
assuming  the  fulfillment  of  any  other  specified  vesting  conditions,  the
restrictions  imposed  by the Board or the  Committee,  as the case may be shall
lapse with respect to the shares of Common Stock covered by the Restricted Stock
Award or portion  thereof.  In  addition  to  acceleration  of vesting  upon the
occurrence of a Change of Control  Event as provided in Section 11.6,  the Board
or the  Committee,  as the case may be, may, in its  discretion,  accelerate the
vesting of a  Restricted  Stock  Award in the case of the death,  Disability  or
Retirement of the  Participant  who is an Eligible  Employee or resignation of a
Participant who is a Consultants or an Eligible Director.



                                      D-8



      (b)  Restrictions.  The holder of a  Restricted  Stock Award may not sell,
transfer, pledge, exchange,  hypothecate,  or otherwise dispose of the shares of
Common Stock  represented  by the  Restricted  Stock Award during the applicable
Restriction   Period.  The  Board  shall  impose  such  other  restrictions  and
conditions on any shares of Common Stock covered by a Restricted  Stock Award as
it  may  deem  advisable  including,  without  limitation,   restrictions  under
applicable  Federal or state  securities  laws, and may legend the  certificates
representing Restricted Stock to give appropriate notice of such restrictions.

      (c) Rights as Shareholders.  During any Restriction Period, the Board may,
in its discretion, grant to the holder of a Restricted Stock Award all or any of
the rights of a shareholder  with respect to the shares,  including,  but not by
way of limitation,  the right to vote such shares and to receive  dividends.  If
any dividends or other  distributions  are paid in shares of Common  Stock,  all
such shares shall be subject to the same restrictions on  transferability as the
shares of Restricted Stock with respect to which they were paid.

                                  ARTICLE VII
                            STOCK APPRECIATION RIGHTS

      SECTION  7.1 Grant of SARs.  The Board may from time to time,  in its sole
discretion, subject to the provisions of the Plan and subject to other terms and
conditions  as the Board may  determine,  grant a SAR to any Eligible  Employee,
Consultant or Eligible  Director.  SARs may be granted in tandem with an Option,
in which event,  the  Participant  has the right to elect to exercise either the
SAR or the Option.  Upon the  Participant's  election  to exercise  one of these
Awards,  the other tandem Award is  automatically  terminated.  SARs may also be
granted as an  independent  Award  separate from an Option.  Each grant of a SAR
shall be  evidenced  by an  Award  Agreement  executed  by the  Company  and the
Participant  and shall contain such terms and  conditions and be in such form as
the Board may from time to time  approve,  subject  to the  requirements  of the
Plan. The exercise price of the SAR shall not be less than the Fair Market Value
of a share of Common Stock on the Date of Grant of the SAR.

      SECTION 7.2  Exercise and  Payment.  SARs granted  under the Plan shall be
exercisable in whole or in  installments  and at such times as shall be provided
by the  Board in the Award  Agreement.  Exercise  of a SAR  shall be by  written
notice to the  Secretary of the Company at least two business days in advance of
such  exercise.  The amount  payable  with respect to each SAR shall be equal in
value to the excess, if any, of the Fair Market Value of a share of Common Stock
on the  exercise  date over the  exercise  price of the SAR.  Payment of amounts
attributable to a SAR shall be made in shares of Common Stock.

      SECTION 7.3 Restrictions.  In the event a SAR is granted in tandem with an
Incentive  Stock  Option,  the  Board  shall  subject  the  SAR to  restrictions
necessary to ensure  satisfaction of the  requirements  under Section 422 of the
Code.  In the case of a SAR granted in tandem with an Incentive  Stock Option to
an Eligible  Employee who owns more than 10% of the combined voting power of the
Company or its  Subsidiaries on the date of such grant,  the amount payable with
respect to each SAR shall be equal in value to the applicable  percentage of the
excess,  if any,  of the Fair  Market  Value of a share of  Common  Stock on the
exercise date over the exercise price of the SAR, which exercise price shall not
be less than  110% of the Fair  Market  Value of a share of Common  Stock on the
date the SAR is granted.



                                      D-9


                                  ARTICLE VIII
                                PERFORMANCE UNITS


      SECTION 8.1 Grant of Awards.  The Board may, from time to time, subject to
the  provisions  of the Plan and  such  other  terms  and  conditions  as it may
determine,  grant  Performance  Units to  Eligible  Employees,  Consultants  and
Eligible  Directors.  Each Award of  Performance  Units shall be evidenced by an
Award Agreement  executed by the Company and the Participant,  and shall contain
such terms and conditions and be in such form as the Board may from time to time
approve, subject to the requirements of Section 8.2.

      SECTION 8.2 Conditions of Awards. Each Award of Performance Units shall be
subject to the following conditions:

      (a)  Establishment  of Award  Terms.  Each Award  shall  state the target,
maximum and minimum value of each  Performance Unit payable upon the achievement
of performance goals.

      (b)   Achievement  of  Performance   Goals.   The  Board  shall  establish
performance  targets  for each  Award for a period of no less than a year  based
upon some or all of the operational, financial or performance criteria listed in
Exhibit  A  attached.  The Board  shall  also  establish  such  other  terms and
conditions as it deems  appropriate to such Award.  The Award may be paid out in
cash or Common Stock as determined in the sole discretion of the Board.

                                   ARTICLE IX
                                PERFORMANCE BONUS

      SECTION 9.1 Grant of Performance  Bonus.  The Board may from time to time,
subject to the provisions of the Plan and such other terms and conditions as the
Board may determine,  grant a Performance  Bonus to certain  Eligible  Employees
selected  for  participation.  The Board will  determine  the amount that may be
earned  as a  Performance  Bonus  in any  period  of one  year or more  upon the
achievement of a performance  target  established by the Board.  The Board shall
select  the  applicable  performance  target(s)  for  each  period  in  which  a
Performance Bonus is awarded.  The performance target shall be based upon all or
some of the  operational,  financial or performance  criteria more  specifically
listed in Exhibit A attached.

      SECTION 9.2 Payment of Performance  Bonus. In order for any Participant to
be  entitled  to payment of a  Performance  Bonus,  the  applicable  performance
target(s)  established by the Board must first be obtained or exceeded.  Payment
of a Performance Bonus shall be made within 60 days of the Board's certification
that the  performance  target(s) has been achieved  unless the  Participant  has
previously  elected  to  defer  payment  pursuant  to  a  nonqualified  deferred
compensation plan adopted by the Company.  Payment of a Performance Bonus may be
made in either cash or Common Stock as determined in the sole  discretion of the
Board.

                                   ARTICLE X
                                STOCK ADJUSTMENTS

      In the event  that the  shares  of Common  Stock,  as  constituted  on the
effective  date of the Plan,  shall be changed into or exchanged for a different
number or kind of  shares  of stock or other  securities  of the  Company  or of
another corporation (whether by reason of merger,



                                      D-10



consolidation,   recapitalization,   reclassification,  stock  split,  spin-off,
combination of shares or  otherwise),  or if the number of such shares of Common
Stock shall be increased through the payment of a stock dividend,  or a dividend
on the shares of Common Stock,  or if rights or warrants to purchase  securities
of the Company shall be issued to holders of all outstanding  Common Stock, then
there  shall be  substituted  for or added to each  share  available  under  and
subject to the Plan, and each share theretofore appropriated under the Plan, the
number  and  kind of  shares  of  stock  or other  securities  into  which  each
outstanding  share of Common  Stock  shall be so  changed or for which each such
share shall be exchanged  or to which each such share shall be entitled,  as the
case may be, on a fair and  equivalent  basis in accordance  with the applicable
provisions  of  Section  424 of the Code;  provided,  however,  with  respect to
Options,  in no such event will such adjustment  result in a modification of any
Option as defined in Section 424(h) of the Code. In the event there shall be any
other change in the number or kind of the outstanding shares of Common Stock, or
any stock or other  securities  into  which the  Common  Stock  shall  have been
changed or for which it shall have been  exchanged,  then if the Board shall, in
its sole discretion, determine that such change equitably requires an adjustment
in the  shares  available  under  and  subject  to the  Plan,  or in any  Award,
theretofore  granted,  such  adjustments  shall be made in accordance  with such
determination, except that no adjustment of the number of shares of Common Stock
available  under the Plan or to which any Award relates that would  otherwise be
required shall be made unless and until such adjustment either by itself or with
other  adjustments  not previously made would require an increase or decrease of
at least 1% in the number of shares of Common Stock  available under the Plan or
to which any Award relates  immediately  prior to the making of such  adjustment
(the "Minimum  Adjustment").  Any adjustment  representing a change of less than
such minimum amount shall be carried forward and made as soon as such adjustment
together with other  adjustments  required by this Article X and not  previously
made would result in a Minimum Adjustment.  Notwithstanding  the foregoing,  any
adjustment  required  by this  Article X which  otherwise  would not result in a
Minimum Adjustment shall be made with respect to shares of Common Stock relating
to any Award immediately prior to exercise, payment or settlement of such Award.
No  fractional  shares of  Common  Stock or units of other  securities  shall be
issued  pursuant to any such  adjustment,  and any fractions  resulting from any
such  adjustment  shall be eliminated  in each case by rounding  downward to the
nearest whole share.

                                   ARTICLE XI
                                     GENERAL

      SECTION  11.1  Amendment  or  Termination  of Plan.  The Board may  alter,
suspend or terminate the Plan at any time. In addition, the Board may, from time
to time, amend the Plan in any manner, but may not without shareholder  approval
adopt any amendment  which would (i) increase the aggregate  number of shares of
Common Stock  available  under the Plan (except by operation of Article X), (ii)
materially  modify the  requirements as to eligibility for  participation in the
Plan, or (iii) materially increase the benefits to Participants  provided by the
Plan.

      SECTION 11.2  Termination  of Employment;  Termination  of Service.  If an
Eligible  Employee's  employment with the Company, a Subsidiary or an Affiliated
Entity terminates as a result of death,  Disability or Retirement,  the Eligible
Employee (or personal  representative in the case of death) shall be entitled to
purchase all or any part of the shares subject to any (i) vested Incentive Stock
Option for a period of up to three months from such date of termination (one



                                      D-11



year in the  case of death  or  Disability  (as  defined  above)  in lieu of the
three-month  period),  and (ii)  vested  Nonqualified  Stock  Option  during the
remaining term of the Option. If an Eligible  Employee's  employment  terminates
for any other reason, the Eligible Employee shall be entitled to purchase all or
any part of the shares  subject to any vested Option for a period of up to three
months  from  such  date  of  termination.  In no  event  shall  any  Option  be
exercisable past the term of the Option.  The Board may, in its sole discretion,
accelerate  the  vesting  of  unvested  Options in the event of  termination  of
employment of any Participant.

      In the event a Consultant  ceases to provide services to the Company or an
Eligible Director terminates service as a director of the Company,  the unvested
portion of any Award shall be forfeited unless otherwise accelerated pursuant to
the terms of the  Eligible  Director's  Award  Agreement  or by the  Board.  The
Consultant or Eligible Director shall have a period of three years following the
date he ceases to provide  consulting  services or ceases to be a  director,  as
applicable,  to exercise any  Nonqualified  Stock  Options  which are  otherwise
exercisable on his date of termination of service.

      SECTION  11.3  Limited  Transferability  - Options.  The Board may, in its
discretion, authorize all or a portion of the Nonqualified Stock Options granted
under this Plan to be on terms which permit  transfer by the  Participant to (i)
the ex-spouse of the Participant  pursuant to the terms of a domestic  relations
order, (ii) the spouse, children or grandchildren of the Participant ("Immediate
Family  Members"),  (iii) a trust or trusts  for the  exclusive  benefit of such
Immediate Family Members,  or (iv) a partnership or limited liability company in
which such  Immediate  Family  Members  are the only  partners  or  members.  In
addition  there  may be no  consideration  for  any  such  transfer.  The  Award
Agreement  pursuant  to  which  such  Nonqualified  Stock  Options  are  granted
expressly  provide  for   transferability  in  a  manner  consistent  with  this
paragraph.  Subsequent transfers of transferred Nonqualified Stock Options shall
be  prohibited  except  as set  forth  below  in this  Section  11.3.  Following
transfer,  any such  Nonqualified  Stock Options shall continue to be subject to
the same terms and conditions as were applicable  immediately prior to transfer,
provided that for purposes of Section 11.2 hereof the term  "Participant"  shall
be deemed to refer to the transferee. The events of termination of employment of
Section  11.2 hereof  shall  continue to be applied with respect to the original
Participant, following which the Nonqualified Stock Options shall be exercisable
by the transferee only to the extent,  and for the periods  specified in Section
11.2  hereof.  No transfer  pursuant to this  Section 11.3 shall be effective to
bind the  Company  unless the Company  shall have been  furnished  with  written
notice  of such  transfer  together  with such  other  documents  regarding  the
transfer  as the Board  shall  request.  With the  exception  of a  transfer  in
compliance  with the foregoing  provisions of this Section 11.3, all other types
of Awards  authorized under this Plan shall be transferable  only by will or the
laws of descent and distribution;  however,  no such transfer shall be effective
to bind the Company  unless the Board has been  furnished with written notice of
such transfer and an  authenticated  copy of the will and/or such other evidence
as the Board may deem  necessary to  establish  the validity of the transfer and
the acceptance by the transferee of the terms and conditions of such Award.

      SECTION 11.4 Withholding Taxes.  Unless otherwise paid by the Participant,
the  Company,  its  Subsidiaries  or any of its  Affiliated  Entities  shall  be
entitled to deduct from any payment  under the Plan,  regardless  of the form of
such payment,  the amount of all applicable income and employment taxes required
by law to be withheld with respect to such payment or



                                      D-12



may require the Participant to pay to it such tax prior to and as a condition of
the making of such payment.  In accordance  with any  applicable  administrative
guidelines it  establishes,  the Board may allow a Participant to pay the amount
of taxes  required  by law to be  withheld  from an Award by (i)  directing  the
Company to  withhold  from any payment of the Award a number of shares of Common
Stock having a Fair Market  Value on the date of payment  equal to the amount of
the required  withholding  taxes or (ii)  delivering  to the Company  previously
owned  shares of Common  Stock having a Fair Market Value on the date of payment
equal to the amount of the required withholding taxes. However, any payment made
by the Participant pursuant to either of the foregoing clauses (i) or (ii) shall
not be permitted if it would result in an adverse accounting charge with respect
to such shares used to pay such taxes unless otherwise approved by the Board.

      SECTION  11.5 Change of Control.  Notwithstanding  any other  provision in
this  Plan to the  contrary,  Awards  granted  under  the  Plan to any  Eligible
Employee,  Consultant or Eligible  Director shall be immediately  vested,  fully
earned and exercisable upon the occurrence of a Change of Control Event.

      SECTION 11.6  Amendments to Awards.  Subject to the limitations of Article
IV, such as the  prohibition on repricing of Options,  the Board may at any time
unilaterally  amend the terms of any Award  Agreement,  whether or not presently
exercisable or vested, to the extent it deems appropriate.  However,  amendments
which are adverse to the Participant shall require the Participant's consent.

      SECTION 11.7  Regulatory  Approval and Listings.  Regulatory  Approval and
Listings.  As soon as practicable  following approval by the shareholders of the
Company  of the  Plan as  provided  in  Section  1.2 of the  Plan,  in the  sole
discretion of the Board, the Company shall use its best efforts to file with the
Securities  and  Exchange   Commission  and  keep  continuously   effective,   a
Registration  Statement  on Form S-8 with  respect  to shares  of  Common  Stock
subject to Awards hereunder.  Notwithstanding anything contained in this Plan to
the  contrary,  the Company  shall have no  obligation to issue shares of Common
Stock  under  this  Plan  prior  to the  obtaining  of  any  approval  from,  or
satisfaction  of  any  waiting  period  or  other  condition   imposed  by,  any
governmental agency which the Board shall, in its sole discretion,  determine to
be necessary or advisable.  In addition, and notwithstanding  anything contained
in this Plan to the  contrary,  at such time as the  Company  is  subject to the
reporting requirements of Section 12 of the Exchange Act, the Company shall have
no obligation to issue shares of Common Stock under this Plan prior to:

      (a) the admission of such shares to listing on the stock exchange on which
the Common Stock may be listed; and

      (b) the  completion of any  registration  or other  qualification  of such
shares under any state or Federal law or ruling of any  governmental  body which
the Board shall, in its sole discretion, determine to be necessary or advisable.

      SECTION  11.8 Right to  Continued  Employment.  Participation  in the Plan
shall not give any  Eligible  Employee  any right to remain in the employ of the
Company,  any Subsidiary,  or any Affiliated Entity. The Company or, in the case
of employment with a Subsidiary or an Affiliated



                                      D-13



Entity,  the Subsidiary or Affiliated Entity reserves the right to terminate any
Eligible Employee at any time.  Further,  the adoption of this Plan shall not be
deemed to give any  Eligible  Employee or any other  individual  any right to be
selected as a Participant or to be granted an Award.

      SECTION 11.9 Reliance on Reports. Each member of the Board and each member
of the Board  shall be fully  justified  in relying or acting in good faith upon
any report made by the  independent  public  accountants  of the Company and its
Subsidiaries  and upon any other  information  furnished in connection  with the
Plan by any person or persons  other than himself or herself.  In no event shall
any  person  who is or shall  have been a member of the Board be liable  for any
determination made or other action taken or any omission to act in reliance upon
any such report or information or for any action taken, including the furnishing
of information, or failure to act, if in good faith.

      SECTION  11.10  Construction.   Masculine  pronouns  and  other  words  of
masculine  gender shall refer to both men and women.  The titles and headings of
the sections in the Plan are for the  convenience of reference  only, and in the
event  of any  conflict,  the text of the  Plan,  rather  than  such  titles  or
headings, shall control.

      SECTION 11.11  Governing  Law. The Plan shall be governed by and construed
in  accordance  with the laws of the State of Oklahoma  except as  superseded by
applicable Federal law.

      SECTION  11.12 Other Laws.  The Board may refuse to issue or transfer  any
shares of Common Stock or other  consideration  under an Award if, acting in its
sole  discretion,  it determines that the issuance or transfer of such shares or
such other  consideration  might  violate any  applicable  law or  regulation or
entitle the Company to recover the same under Section 16(b) of the Exchange Act,
and any  payment  tendered  to the  Company by a  Participant,  other  holder or
beneficiary  in  connection  with the  exercise  of such Award shall be promptly
refunded to the relevant Participant, holder or beneficiary.

      SECTION  11.13  No Trust or Fund  Created.  Neither  the Plan nor an Award
shall create or be construed to create a trust or separate fund of any kind or a
fiduciary  relationship  between  the  Company  and a  Participant  or any other
person. To the extent that a Participant  acquires the right to receive payments
from the Company  pursuant to an Award,  such right shall be no greater than the
right of any general unsecured creditor of the Company.



                                      D-14



                                                                       EXHIBIT A

                          2006 Long-Term Incentive Plan
                              Performance Criteria

Operational Criteria may include:
o     Reserve additions/replacements
o     Finding & development costs
o     Production volume
o     Production Costs
Financial Criteria may include:
o     Earnings (Net income,  Earnings before interest,  taxes,  depreciation and
      amortization ("EBITDA"), Earnings per share)
o     Cash flow
o     Operating income o General and Administrative Expenses
o     Debt to equity ratio
o     Debt to cash flow
o     Debt to EBITDA o EBITDA to Interest
o     Return on Assets
o     Return on Equity
o     Return on Invested Capital
o     Profit returns/margins
o     Midstream margins
Stock Performance Criteria:
o     Stock price appreciation
o     Total stockholder return
o     Relative stock price performance



                                      D-15


                                                                         Annex E

[LOGO] GILFORD
       SECURITIES
       INCORPORATED                                                   Since 1979
--------------------------------------------------------------------------------

September 22, 2005

Board of Directors
Tremisis Energy Acquisition Corporation
1775 Broadway, Suite 604
New York, New York 10019

Board of Directors:

Gilford  Securities  Incorporated  ("Gilford")  has been advised  that  Tremisis
Energy Acquisition  Corporation (the "Company") will enter into an Agreement and
Plan of Merger (the "Agreement") by and among RAM Energy Acquisition,  Inc., RAM
Energy,  Inc., ("RAM"),  and each of the stockholders of RAM Energy,  Inc., (the
"Stockholders")  whereby  the  Company  will  purchase  all  of the  issued  and
outstanding  shares of capital stock of RAM (the "Shares") from the Stockholders
(the  "Proposed  Transaction")  for  aggregate  consideration  of  approximately
$300,000,000  (the  "Consideration").  Gilford has been retained by the Board of
Directors to render an opinion as to whether,  on the date of such opinion,  the
Consideration  is  fair,  from a  financial  point  of  view,  to the  Company's
stockholders,  and the fair market  value of RAM is at least equal to 80% of the
net assets of the Company.

Our opinion is necessarily based upon information made available to us as of the
date hereof and upon financial,  economic,  market and other  conditions as they
exist and can be evaluated on the date hereof. It should also be understood that
we disclaim any  undertaking or obligation to advise any person of any change in
any matter  affecting this opinion which may come or be brought to our attention
after the date of this opinion.

In rendering  this opinion,  Gilford has not been requested to give, and has not
made (i) an opinion  addressing the relative merits of the Proposed  Transaction
as  compared  to other  business  combinations  that might be  available  to the
Company or the  Company's  underlying  business  decision to effect the Proposed
Transaction,  or (ii) an  opinion  on  matters  of a legal,  regulatory,  tax or
accounting  nature related to the  Transaction.  Gilford has not been engaged to
seek alternatives to the Proposed Transaction that might exist for the Company.

In arriving at our opinion, Gilford has, among other things:

      1.    reviewed the Agreement;

      2.    reviewed  publicly  available  financial  information and other data
            with respect to the  Company,  including  the Annual  Report on Form
            10-KSB for the year ended  December 31, 2004, the Form 10-QSBs filed
            on May 16 and August 15,  2005,  and the  Registration  Statement on
            Form S-1 filed on March 12, 2004, and amendments thereto;

      3.    reviewed  financial  and  other  information  with  respect  to RAM,
            including  the Annual Report For the year 2004,  which  included the
            audited  financial  statements for the years


                   777 Third Avenue, New York, New York 10017
                       Phone 212.888.6400 Fax 212.223.1683
                            www.GilfordSecurities.com


TEGY Opinion Letter                                           September 22, 2005
--------------------------------------------------------------------------------


            ended December 31, 2003 and 2004, the Pro Forma Combined  Statements
            of Operations  for the years ended December 31, 2003 and 2004 taking
            into account the acquisition of WG Energy  Holdings,  Inc, the draft
            unaudited  financial  statements  for the six months  ended June 30,
            2004,  the RAM PV10  reserve  reports as of June 30,  2005 and other
            financial information and projections prepared by RAM management and
            its advisors;

      4.    considered the historical  financial  results and present  financial
            condition of both the Company and RAM;

      5.    reviewed and analyzed certain financial characteristics of companies
            that were deemed to have characteristics comparable to RAM;

      6.    reviewed  and  analyzed  the  cash  flows  of  RAM  and  prepared  a
            discounted cash flow analysis;

      7.    reviewed and discussed with  representatives  of the Company and RAM
            management  certain financial and operating  information  furnished,
            including  financial  analyses  with  respect  to  their  respective
            business and operations; and

      8.    performed  such  other  analyses  and  examinations  as were  deemed
            appropriate.

Gilford, as part of its brokerage,  research and investment banking practice, is
regularly  engaged  in  the  valuation  of  securities  and  the  evaluation  of
transactions  in connection  with mergers and  acquisitions  as well as business
valuations for other corporate purposes.

Gilford did not assume  responsibility for verifying,  and did not independently
verify, any financial information or other information concerning the Company or
RAM furnished to it by the Company or RAM, or the  publicly-available  financial
and other information regarding the Company or RAM and any subsidiaries thereof.
Gilford has assumed that all such  information  is accurate and complete and has
no reason to believe otherwise.  Gilford has further relied on the assurances of
management  of the  Company  and RAM that they are not  aware of any facts  that
would  make  such  financial  or other  information  relating  to such  entities
inaccurate or misleading. With the exception of RAM corporate offices located in
Tulsa,  OK we  have  not  made  a  physical  inspection  of the  properties  and
facilities  of the Company or RAM and have not made or obtained any  evaluations
or  appraisals  of  either  company's  assets  and  liabilities  (contingent  or
otherwise). Gilford has not attempted to confirm whether the Company or RAM have
good title to their respective assets.

Gilford  assumed that the Proposed  Transaction  will be consummated in a manner
that complies in all respects with the  applicable  provisions of the Securities
Act of 1933, as amended,  the Securities  Exchange Act of 1934, as amended,  and
all other  applicable  federal  and state  statues,  rules and  regulations.  We
further assume that the Proposed  Transaction will be consummated  substantially
in  accordance  with the terms set forth in the  Agreement,  without any further
material  amendments  thereto,  and without  waiver by the Company of any of the
conditions to any  obligations or in the alternative  that any such  amendments,
revisions or waivers  thereto will not be  detrimental  to the Company or to its
stockholders.

Our opinion is for the use and benefit of the  Company's  Board of  Directors in
connection  with  its  consideration  of  the  Proposed  Transaction  and is not
intended  to be  and  does  not  constitute  a  recommendation  to  any  Company
stockholder as to how such stockholder  should vote with respect to the Proposed
Transaction.  We do not express any opinion as to the  underlying  valuation  or
future performance of either the Company or RAM or the price at which any of the
Company's securities would trade at any time in the future.


                                      E-2


TEGY Opinion Letter                                           September 22, 2005
--------------------------------------------------------------------------------


Based upon and subject to the foregoing,  it is our opinion that, as of the date
of this letter,  the  Consideration  is fair, from a financial point of view, to
the Company's  stockholders,  and the fair market value of RAM is at least equal
to 80% of the net assets of the Company.

In connection with our services, we have previously received a retainer and will
receive the balance of our fee upon the breaking of the Company escrow  account.
In addition, the Company has agreed to indemnify us for certain liabilities that
may arise out of the rendering this opinion.

This  letter is solely  for the  information  of the Board of  Directors  of the
Company  and may not be relied  upon by any  other  person or used for any other
purpose, reproduced,  disseminated, quoted from or referred to without Gilford's
prior written  consent;  provided,  however,  this letter may be referred to and
reproduced  in its  entirety  in proxy  materials  sent to the  Stockholders  in
connection with the solicitation of approval for the Proposed Transaction.

Very truly yours,

GILFORD SECURITIES INCORPORATED


                                      E-3


                                                                         Annex F

                      AMENDED AND RESTATED VOTING AGREEMENT

      AMENDED  AND  RESTATED  VOTING  AGREEMENT,  dated  as of this  28th day of
November, 2005 ("Agreement"), among each of the persons listed under the caption
"RAM Group" on Exhibit A attached hereto (the "RAM Group"),  each of the persons
listed  under the  caption  "Founders  Group" on Exhibit A attached  hereto (the
"Founders  Group")  and  Tremisis  Energy  Acquisition  Corporation,  a Delaware
corporation  ("Tremisis").  Each of the RAM  Group  and the  Founders  Group  is
sometimes referred to herein as a "Group". For purposes of this Agreement,  each
person who is a member of either the RAM Group or the Founders Group is referred
to  herein   individually   as  a   "Stockholder"   and   collectively   as  the
"Stockholders".

      WHEREAS,  as of October 20, 2005, each of Tremisis,  RAM Energy, Inc. (the
"Company"),  a Delaware  corporation,  RAM Acquisition,  Inc.  ("Merger Sub"), a
Delaware  corporation,  and the  Stockholders  who are  members of the RAM Group
entered  into an Agreement  and Plan of Merger (as amended by Amendment  thereto
dated November 11, 2005, the "Merger Agreement") that provides, inter alia, upon
the terms and subject to the  conditions  thereof,  for the merger of Merger Sub
with and into the  Company,  with the  Company  being the  surviving  entity and
becoming a wholly owned subsidiary of Tremisis (the "Merger");

      WHEREAS,  as of the date hereof,  each  Stockholder who is a member of the
Founders  Group  owns  beneficially  and of record  shares  of  common  stock of
Tremisis,  par value $0.0001 per share ("Tremisis  Common Stock"),  as set forth
opposite  such  stockholder's  name on Exhibit A hereto (all such shares and any
shares of which  ownership of record or the power to vote is hereafter  acquired
by any of the Stockholders,  whether by purchase,  conversion or exercise, prior
to the termination of this Agreement being referred to herein as the "Shares");

      WHEREAS,  at the  Effective  Time,  all  shares of  Company  Common  Stock
beneficially owned by each Stockholder who is a member of the RAM Group shall be
converted  into the right to receive and shall be exchanged  for his, her or its
pro rata portion of the cash and shares of Tremisis Common Stock to be issued to
the Company's security holders as consideration in the Merger;

      WHEREAS,  as a condition to the consummation of the Merger Agreement,  the
Stockholders have agreed, severally, to enter into this Agreement; and

      WHEREAS,  capitalized  terms used but not defined in this Agreement  shall
have the meanings ascribed to them in the Merger Agreement;

      NOW,  THEREFORE,  in  consideration  of the  premises  and  of the  mutual
agreements  and  covenants  set forth  herein and in the Merger  Agreement,  and
intending  to be legally  bound  hereby,  the  parties  hereto  hereby  agree as
follows:


                                   ARTICLE I
                         VOTING OF SHARES FOR DIRECTORS

      SECTION  1.01  Vote in Favor  of the  Directors.  During  the term of this
Agreement,  each Stockholder  agrees to vote the Shares of Tremisis Common Stock
he, she or it now owns, or will  hereafter  acquire prior to the  termination of
this  Agreement,  for the election and  re-election of the following  persons as
directors of Tremisis:

            (a) Three  (3)  persons,  (i) two (2) of whom  shall at all times be
"independent directors," within the meaning of the NASDAQ rules, and (ii) all of
whom shall be  designees  of the RAM Group;  with one (1) of such  designees  to
stand for election in 2006 ("Class A Director"), who shall initially be Larry E.
Lee;  one (1) of such  designees  to  stand  for  election  in  2007  ("Class  B
Director"),  who shall  initially  be Gerald  R.  Marshall;  and one (1) of such
designees to stand for election 2008 ("Class C Director"),  who shall  initially
be John M. Reardon (collectively, the "RAM Directors"); and

            (b) One (1) person who shall be an "independent director" within the
meaning of the NASDAQ rules and who shall be the designee of the Founders Group,
which designee  initially shall be Sean P. Lane, who shall be elected as a Class
A Director  (the  "Founders  Director,"  and together  with RAM  Directors,  the
"Director Designees").

      Neither   the   Stockholders,   nor  any  of  the   officers,   directors,
stockholders,   members,  managers,   partners,   employees  or  agents  of  any
Stockholder,  makes  any  representation  or  warranty  as  to  the  fitness  or
competence of any Director Designee to serve on the Board of Directors by virtue
of such  party's  execution  of this  Agreement  or by the act of such  party in
designating or voting for such Director Designee pursuant to this Agreement.

      Any  Director  Designee  may be removed from the Board of Directors in the
manner  allowed  by law and  Tremisis'  governing  documents  except  that each
Stockholder  agrees that he, she or it will not, as a stockholder,  vote for the
removal of any  director who is a member of Group of which such  Stockholder  is
not a member.  If a director is removed or resigns  from office,  the  remaining
directors  of the  Group of which the  vacating  director  is a member  shall be
entitled to appoint the successor.

      SECTION 1.02 Vote in Favor of Stock  Option Plan.  During the term of this
Agreement,  each Stockholder  agrees to vote the Shares of Tremisis Common Stock
he, she or it now owns, or hereafter  acquires prior to the  termination of this
Agreement, in favor of the adoption of the Parent Plan (as defined in the Merger
Agreement).

      SECTION 1.03  Obligations  of Tremisis.  Tremisis shall take all necessary
and desirable  actions  within its control  during the term of this Agreement to
provide for the Tremisis  Board of Directors to be comprised of four (4) members
and to enable the election to the Board of Directors of the Director Designees.

      SECTION  1.04  Term of  Agreement.  The  obligations  of the  Stockholders
pursuant to this Agreement shall terminate immediately following the election or
re-election  of directors at the annual meeting of Tremisis that will be held in
2008.


                                      F-2


      SECTION  1.05  Obligations  as Director  and/or  Officer.  Nothing in this
Agreement  shall be deemed to limit or  restrict  any  director  or  officer  of
Tremisis  from acting in his or her capacity as such director or officer or from
exercising his or her fiduciary duties and responsibilities, it being agreed and
understood that this Agreement shall apply to each Stockholder  solely in his or
her  capacity as a  stockholder  of  Tremisis  and shall not apply to his or her
actions,  judgments  or  decisions as a director or officer of Tremisis if he or
she is such a director or officer.

      SECTION 1.06  Transfer of Shares.  If a member of the RAM Group desires to
transfer  his,  her or its  Shares to a  permitted  transferee  pursuant  to the
Lock-Up  Agreement  dated  October 20, 2005,  executed by such  member,  or if a
member  of the  Founders  Group  desires  to  transfer  his or its  shares  to a
permitted  transferee pursuant to the Escrow Agreement dated as of May 12, 2004,
it shall be a condition to such transfer that the  transferee  agree to be bound
by the provisions of this Agreement. This Agreement shall in no way restrict the
transfer  on the public  market of Shares  that are not  subject to the  Lock-Up
Agreement or the Escrow  Agreement,  and any such transfers on the public market
of Shares not subject to the  provisions of the Lock-Up  Agreement or the Escrow
Agreement,  as applicable,  shall be free and clear of the  restrictions in this
Agreement.

                                   ARTICLE II
                         REPRESENTATIONS AND WARRANTIES;
                          COVENANTS OF THE STOCKHOLDERS

      Each  Stockholder  hereby severally  represents  warrants and covenants as
follows:

      SECTION 2.01  Authorization.  Such Stockholder has full legal capacity and
authority  to enter  into this  Agreement  and to carry  out such  Stockholder's
obligations  hereunder.  This  Agreement has been duly executed and delivered by
such  Stockholder,  and (assuming due  authorization,  execution and delivery by
Tremisis and the other  Stockholders) this Agreement  constitutes a legal, valid
and binding obligation of such Stockholder, enforceable against such Stockholder
in accordance with its terms.

      SECTION 2.02 No Conflict; Required Filings and Consents.

            (a) The execution and delivery of this Agreement by such Stockholder
does not, and the  performance of this Agreement by such  Stockholder  will not,
(i)  conflict  with  or  violate  any  Legal  Requirement   applicable  to  such
Stockholder  or by which any property or asset of such  Stockholder  is bound or
affected,  or (ii) result in any breach of or  constitute a default (or an event
which with  notice or lapse of time or both would  become a default)  under,  or
give to others any right of termination, amendment, acceleration or cancellation
of, or result in the  creation of any  encumbrance  on any  property or asset of
such Stockholder,  including,  without limitation,  the Shares, pursuant to, any
note, bond, mortgage,  indenture,  contract,  agreement, lease, license, permit,
franchise or other instrument or obligation.

            (b) The execution and delivery of this Agreement by such Stockholder
does not, and the  performance of this Agreement by such  Stockholder  will not,
require any


                                      F-3


consent,  approval,  authorization  or permit of, or filing with or notification
to, any governmental or regulatory  authority,  domestic or foreign,  except (i)
for  applicable  requirements,  if any, of the Exchange  Act, and (ii) where the
failure to obtain such consents,  approvals,  authorizations  or permits,  or to
make such filings or  notifications,  would not prevent or materially  delay the
performance by such  Stockholder of such  Stockholder's  obligations  under this
Agreement.

      SECTION 2.03 Title to Shares. Such Stockholder is the legal and beneficial
owner of its Shares,  or will be the legal  beneficial  owner of the Shares that
such Stockholder  will receive as a result of the Merger,  free and clear of all
liens and other  encumbrances  except certain  restrictions upon the transfer of
such Shares.

                                  ARTICLE III
                               GENERAL PROVISIONS

      SECTION 3.01 Notices.  All notices and other  communications given or made
pursuant  hereto  shall be in writing and shall be given (and shall be deemed to
have been duly given upon receipt) by delivery in person,  by overnight  courier
service,  by telecopy,  or by  registered or certified  mail  (postage  prepaid,
return receipt requested) to the respective  parties at the following  addresses
(or at such other  addresses as shall be specified by notice given in accordance
with this Section 3.01):

      (a) If to Tremisis:

                  Tremisis Energy Acquisition Corporation
                  1775 Broadway, Suite 604
                  New York, New York 10019
                  Attention: Lawrence S. Coben
                  Telecopy No.: 212-253-4047

                  with a mandatory copy to

                  Graubard Miller
                  405 Lexington Avenue
                  New York, NY 10174-1901
                  Attention: David Alan Miller, Esq.
                  Telecopy No.: 212-818-8881

      (b) If to any  Stockholder,  to the address set forth opposite his, her or
its name on Exhibit A.

      SECTION 3.02  Headings.  The headings  contained in this Agreement are for
reference  purposes  only  and  shall  not  affect  in any  way the  meaning  or
interpretation of this Agreement.


                                      F-4


      SECTION  3.03  Severability.  If any  term  or  other  provision  of  this
Agreement is invalid,  illegal or incapable of being enforced by any rule of law
or public policy,  all other  conditions and provisions of this Agreement  shall
nevertheless  remain in full force and effect so long as the  economic  or legal
substance of the transactions  contemplated hereby is not affected in any manner
materially  adverse to any party. Upon such determination that any term or other
provision is invalid, illegal or incapable of being enforced, the parties hereto
shall  negotiate  in good  faith to modify  this  Agreement  so as to effect the
original  intent of the parties as closely as  possible  to the  fullest  extent
permitted  by  applicable  law in an  acceptable  manner  to the  end  that  the
transactions contemplated hereby are fulfilled to the extent possible.

      SECTION 3.04 Entire Agreement.  This Amended and Restated Voting Agreement
amends and replaces in its entirety the Voting  Agreement dated October 20, 2005
among the  parties.  This  Agreement  constitutes  the entire  agreement  of the
parties and supersedes all prior agreements and  undertakings,  both written and
oral,  between the parties,  or any of them,  with respect to the subject matter
hereof. This Agreement may not be amended or modified except in an instrument in
writing signed by, or on behalf of, the parties hereto.

      SECTION  3.05  Specific   Performance.   The  parties  hereto  agree  that
irreparable damage would occur in the event that any provision of this Agreement
was not performed in accordance with the terms hereof and that the parties shall
be entitled  to specific  performance  of the terms  hereof,  in addition to any
other remedy at law or in equity.

      SECTION  3.06  Governing  Law.  This  Agreement  shall be governed by, and
construed in  accordance  with,  the law of the State of Delaware  applicable to
contracts executed in and to be performed in that State.

      SECTION  3.07  Disputes.  All  actions and  proceedings  arising out of or
relating to this  Agreement  shall be heard and  determined  exclusively  in any
state or federal court in Delaware.

      SECTION 3.08 No Waiver. No failure or delay by any party in exercising any
right, power or privilege  hereunder shall operate as a waiver thereof nor shall
any single or partial  exercise  thereof  preclude any other or further exercise
thereof or the exercise of any other right,  power or privilege.  The rights and
remedies  herein provided shall be cumulative and not exclusive of any rights or
remedies provided by law.

      SECTION 3.09  Counterparts.  This Agreement may be executed in one or more
counterparts, and by the different parties hereto in separate counterparts, each
of which when executed  shall be deemed to be an original but all of which taken
together shall constitute one and the same agreement.

      SECTION 3.10 Waiver of Jury Trial. Each of the parties hereto  irrevocably
and unconditionally waives all right to trial by jury in any action,  proceeding
or counterclaim (whether based in contract, tort or otherwise) arising out of or
relating  to  this  Agreement  or the  Actions  of  the  parties  hereto  in the
negotiation, administration, performance and enforcement thereof.

      SECTION 3.11 Merger  Agreement.  All  references  to the Merger  Agreement
herein shall be to such agreement as may be amended by the parties  thereto from
time to time.


                                      F-5


 Signature Page to Amended and Restated Voting Agreement dated November 28, 2005

      IN WITNESS  WHEREOF,  the parties have executed  this  Agreement as of the
date first written above.

TREMISIS ENERGY ACQUISITION CORPORATION

By: ___________________________________
    Name:  Lawrence S. Coben
    Title: Chairman and CEO

STOCKHOLDERS:

The Founders Group:

_______________________________________
Lawrence S. Coben

_______________________________________
Isaac Kier

The RAM Group:

DANISH KNIGHTS, A LIMITED PARTNERSHIP
a Texas limited partnership
By: Dannebrog Corporation., a Texas corporation,
General Partner

By: ___________________________________
    Name:  Britani Talley Bowman
    Title: President

_______________________________________
Larry E. Lee

_______________________________________
C. David Stinson


                                      F-6


                                    EXHIBIT A

                                  STOCKHOLDERS

The Founders Group:

          Name and Address                                      Number of Shares
          ----------------                                      ----------------

Lawrence S. Coben                                                   1,008,334
1775 Broadway, Suite 604
New York, N.Y. 10019

Isaac Kier                                                            183,334
1775 Broadway, Suite 604
New York, N.Y. 10019

The RAM Group:

          Name and Address
          ----------------

Danish Knights, A Limited Partnership
c/o Britani Talley Bowman
3155 E. 86th Street
Tulsa, OK 74137

Larry E. Lee
5100 E. Skelly Drive, Suite 650
Tulsa, OK 74135

C. David Stinson
211 North Robinson, 10th Floor
Oklahoma City, OK 73102-7103


                                      F-7


                                                                         Annex G

                                ESCROW AGREEMENT

      ESCROW AGREEMENT ("Agreement") dated [Closing Date] is executed and
delivered by and among TREMISIS ENERGY ACQUISITION CORPORATION, a Delaware
corporation ("Tremisis"), Larry E. Lee, as the RAM stockholders' Representative,
being the representative of the former stockholders of RAM Energy, Inc., a
Delaware corporation (the "Representative"), and CONTINENTAL STOCK TRANSFER &
TRUST COMPANY, as escrow agent (the "Escrow Agent").

      Tremisis, RAM Energy, Inc. ("RAM"), the stockholders of RAM, and RAM
Energy Acquisition, Inc., a Delaware corporation and wholly-owned subsidiary of
Tremisis ("Merger Subsidiary"), are the parties to an Agreement and Plan of
Merger and Reorganization dated as of October 20, 2005 (the "Merger Agreement")
pursuant to which the Merger Subsidiary has merged with and into RAM so that RAM
has become a wholly-owned subsidiary of Tremisis. Pursuant to the Merger
Agreement, Tremisis is to be indemnified in certain respects. The parties desire
to establish an escrow fund as collateral security for the indemnification
obligations under the Merger Agreement. The Representative has been designated
pursuant to the Merger Agreement to represent all of the former stockholders of
RAM (the "Stockholders") and each Permitted Transferee (as hereinafter defined)
of the Stockholders (the Stockholders and all such Permitted Transferees are
hereinafter referred to collectively as the "Owners"), and to act on their
behalf for purposes of this Agreement. Capitalized terms used herein which are
not otherwise defined herein shall have the meanings ascribed to them in the
Merger Agreement.

      The parties agree as follows:

      1. (a) Concurrently with the execution hereof, each of the Stockholders is
delivering to the Escrow Agent, to be held in escrow pursuant to the terms of
this Agreement, stock certificates issued in the name of such Stockholder
representing twelve and one-half percent (12.5%) of the total number of shares
of Parent Common Stock received by such Stockholder pursuant to the Merger
Agreement, together with ten (10) assignments separate from certificate,
executed in blank by such Stockholder. The shares of Parent Common Stock
represented by the stock certificates so delivered by the Stockholders to the
Escrow Agent are herein referred to in the aggregate as the "Escrow Fund." The
Escrow Agent shall maintain a separate account for each Stockholder's, and
subsequent to any transfer permitted pursuant to Paragraph 1(e) hereof, each
Owner's, portion of the Escrow Fund.

      (b) The Escrow Agent hereby agrees to act as escrow agent and to hold,
safeguard and disburse the Escrow Fund pursuant to the terms and conditions
hereof. It shall treat the Escrow Fund as a trust fund in accordance with the
terms of this Agreement and not as the property of Tremisis. The Escrow Agent's
duties hereunder shall terminate upon its distribution of the entire Escrow Fund
in accordance with this Agreement.



      (c) Except as herein provided, the Owners shall retain all of their rights
as stockholders of Tremisis with respect to shares of Parent Common Stock
constituting the Escrow Fund during the period the Escrow Fund is held by the
Escrow Agent (the "Escrow Period"), including, without limitation, the right to
vote their shares of Parent Common Stock included in the Escrow Fund.

      (d) During the Escrow Period, all dividends payable in cash with respect
to the shares of Parent Common Stock included in the Escrow Fund shall be paid
to the Owners, but all dividends payable in stock or other non-cash property
("Non-Cash Dividends") shall be delivered to the Escrow Agent to hold in
accordance with the terms hereof. As used herein, the term "Escrow Fund" shall
be deemed to include the Non-Cash Dividends distributed thereon, if any.

      (e) During the Escrow Period, no sale, transfer or other disposition may
be made of any or all of the shares of Parent Common Stock in the Escrow Fund
except (i) to a Permitted Transferee (as hereinafter defined), (ii) by virtue of
the laws of descent and distribution upon death of any Owner, or (iii) pursuant
to a qualified domestic relations order; provided, however, that such permissive
transfers may be implemented only upon the respective transferee's written
agreement to be bound by the terms and conditions of this Agreement. As used in
this Agreement, the term Permitted Transferee shall include: (x) members of a
Stockholder's "Immediate Family;" (y) an entity in which (A) a Stockholder
and/or members of a Stockholder's Immediate Family beneficially own 100% of such
entity's voting and non-voting equity securities, or (B) a Stockholder and/or a
member of such Stockholder's Immediate Family is a general partner and in which
such Stockholder and/or members of such Stockholder's Immediate Family
beneficially own 100% of all capital accounts of such entity; and (z) a
revocable trust established by a Stockholder during his lifetime for the benefit
of such Stockholder or for the exclusive benefit of all or any of such
Stockholder's Immediate Family. As used in this Agreement, the term "Immediate
Family" means, with respect to any Stockholder, a spouse, parents, lineal
descendants, the spouse of any lineal descendant, and brothers and sisters (or a
trust, all of whose current beneficiaries are members of an Immediate Family of
the Stockholder). In connection with and as a condition to each permitted
transfer, the Permitted Transferee shall deliver to the Escrow Agent an
assignment separate from certificate executed by the transferring Stockholder,
or where applicable, an order of a court of competent jurisdiction, evidencing
the transfer of shares to the Permitted Transferee, together with ten (10)
assignments separate from certificate executed in blank by the Permitted
Transferee with respect to the shares transferred to the Permitted Transferee.
Upon receipt of such documents, the Escrow Agent shall deliver to Tremisis the
original stock certificate out of which the assigned shares are to be
transferred, together with the executed assignment separate from certificate
executed by the transferring Stockholder, or a copy of the applicable court
order, and shall request that Tremisis issue new certificates representing (m)
the number of shares, if any, that continue to be owned by the transferring
Stockholder, and (n) the number of shares owned by the Permitted Transferee as
the result of such transfer. Tremisis, the transferring Stockholder and the
Permitted Transferee shall cooperate in all respects with the Escrow Agent in
documenting each such transfer and in effectuating the result intended to be
accomplished thereby. During the Escrow Period, no Owner shall pledge


                                      G-2


or grant a security interest in such Owner's shares of Parent Common Stock
included in the Escrow Fund or grant a security interest in their rights under
this Agreement.

      2. (a) Tremisis, acting through the current or former member of Tremisis'
Board of Directors who has been appointed by Tremisis to take all necessary
actions and make all decisions on behalf of Tremisis with respect to its rights
to indemnification under the Merger Agreement (the "Committee"), may make a
claim for indemnification pursuant to the Merger Agreement ("Indemnity Claim")
against the Escrow Fund by giving notice (a "Notice") to the Representative
(with a copy to the Escrow Agent) specifying (i) the covenant, representation,
warranty, agreement, undertaking or obligation contained in the Merger Agreement
which it asserts has been breached or otherwise entitles Tremisis to
indemnification, (ii) in reasonable detail, the nature and dollar amount of any
Indemnity Claim, and (iii) whether the Indemnity Claim results from a Third
Party Claim against Tremisis. The Committee also shall deliver to the Escrow
Agent (with a copy to the Representative), concurrently with its delivery to the
Escrow Agent of the Notice, a certification as to the date on which the Notice
was delivered to the Representative.

            (b) If the Representative shall give a notice to the Committee (with
a copy to the Escrow Agent) (a "Counter Notice"), within 30 days following the
date of receipt (as specified in the Committee's certification) by the
Representative of a copy of the Notice, disputing whether the Indemnity Claim is
indemnifiable under the Merger Agreement, the Committee and the Representative
shall attempt to resolve such dispute by voluntary settlement as provided in
paragraph 2(c) below. If no Counter Notice with respect to an Indemnity Claim is
received by the Escrow Agent from the Representative within such 30-day period,
the Indemnity Claim shall be deemed to be an Established Claim (as hereinafter
defined) for purposes of this Agreement.

            (c) If the Representative delivers a Counter Notice to the Escrow
Agent, the Committee and the Representative shall, during the period of 60 days
following the delivery of such Counter Notice or such greater period of time as
the parties may agree to in writing (with a copy to the Escrow Agent), attempt
to resolve the dispute with respect to which the Counter Notice was given. If
the Committee and the Representative shall reach a settlement with respect to
any such dispute, they shall jointly deliver written notice of such settlement
to the Escrow Agent specifying the terms thereof. If the Committee and the
Representative shall be unable to reach a settlement with respect to a dispute,
such dispute shall be resolved by arbitration pursuant to paragraph 2(d) below.

            (d) If the Committee and the Representative cannot resolve a dispute
prior to expiration of the 60-day period referred to in paragraph 2(c) above (or
such longer period as the parties may have agreed to in writing), then such
dispute shall be submitted (and either party may submit such dispute) for
arbitration before a single arbitrator in Dallas, Texas, in accordance with the
commercial arbitration rules of the American Arbitration Association then in
effect and the provisions of Section 10.12 of the Merger Agreement to the extent
that such provisions do not conflict with the provisions of this paragraph. The
Committee and the Representative shall attempt to


                                      G-3


agree upon an arbitrator; if they shall be unable to agree upon an arbitrator
within 10 days after the dispute is submitted for arbitration, then either the
Committee or the Representative, upon written notice to the other, may apply for
appointment of such arbitrator by the American Arbitration Association. Each
party shall pay the fees and expenses of counsel used by it and 50% of the fees
and expenses of the arbitrator and of other expenses of the arbitration. The
arbitrator shall render his decision within 90 days after his appointment and
may award costs to either the Committee or the Representative if, in his sole
opinion reasonably exercised, the claims made by any other party had no
reasonable basis and were arbitrary and capricious. Such decision and award
shall be in writing and shall be final and conclusive on the parties, and
counterpart copies thereof shall be delivered to each of the parties. Judgment
may be obtained on the decision of the arbitrator so rendered in any Oklahoma
state sitting in Oklahoma or Tulsa County, or any federal court sitting in
Oklahoma having jurisdiction, and may be enforced in accordance with the law of
the State of Oklahoma. If the arbitrator shall fail to render his decision or
award within such 90-day period, either the Committee or the Representative may
apply to any Oklahoma state court sitting in Oklahoma or Tulsa County, or any
federal court sitting in Oklahoma then having jurisdiction, by action,
proceeding or otherwise, as may be proper to determine the matter in dispute
consistently with the provisions of this Agreement. The parties consent to the
exclusive jurisdiction of the Oklahoma courts sitting in Oklahoma or Tulsa
County, Oklahoma, or any federal court having jurisdiction and sitting in
Oklahoma, for this purpose. The prevailing party (or either party, in the case
of a decision or award rendered in part for each party) shall send a copy of the
arbitration decision or of any judgment of the court to the Escrow Agent.

            (e) As used in this Agreement, "Established Claim" means any (i)
Indemnification Claim deemed established pursuant to the last sentence of
paragraph 2(b) above, (ii) Indemnification Claim resolved in favor of Tremisis
by settlement pursuant to paragraph 2(c) above, resulting in a dollar award to
Tremisis, (iii) Indemnification Claim established by the decision of an
arbitrator pursuant to paragraph 2(d) above, resulting in a dollar award to
Tremisis, (iv) Third Party Claim which has been sustained by a final
determination (after exhaustion of any appeals) of a court of competent
jurisdiction, or (v) Third Party Claim which the Committee and the
Representative have jointly notified the Escrow Agent has been settled in
accordance with the provisions of the Merger Agreement.

            (f) (i) Promptly after an Indemnity Claim becomes an Established
Claim, the Committee and the Representative shall jointly deliver a notice to
the Escrow Agent (a "Joint Notice") directing the Escrow Agent to pay to
Tremisis, and the Escrow Agent promptly shall pay to Tremisis, an amount equal
to the aggregate dollar amount of the Established Claim (or, if at such time
there remains in the Escrow Fund less than the full amount so payable, the full
amount remaining in the Escrow Fund).

                  (ii) Payment of an Established Claim shall be made in shares
of Parent Common Stock, pro rata from the account maintained on behalf of each
Owner. For purposes of each payment, such shares shall be valued at the "Fair
Market Value" (as defined below). However, in no event shall the Escrow Agent be
required to calculate


                                      G-4


Fair Market Value or make a determination of the number of shares to be
delivered to Tremisis in satisfaction of any Established Claim; rather, such
calculation shall be included in and made part of the Joint Notice. The Escrow
Agent shall transfer to Tremisis out of the Escrow Fund that number of shares of
Parent Common Stock necessary to satisfy each Established Claim, as set out in
the Joint Notice. Any dispute between the Committee and the Representative
concerning the calculation of Fair Market Value or the number of shares
necessary to satisfy any Established Claim, or any other dispute regarding a
Joint Notice, shall be resolved between the Committee and the Representative in
accordance with the procedures specified in paragraph 2(d) above, and shall not
involve the Escrow Agent. Each transfer of shares in satisfaction of an
Established Claim shall be made by the Escrow Agent delivering to Tremisis one
or more stock certificates held in each Owner's account evidencing not less than
such Owner's pro rata portion of the aggregate number of shares specified in the
Joint Notice, together with assignments separate from certificate executed in
blank by such Owner and completed by the Escrow Agent in accordance with
instructions included in the Joint Notice. Upon receipt of the stock
certificates and assignments, Tremisis shall deliver to the Escrow Agent new
certificates representing the number of shares owned by each Owner after such
payment. The parties hereto (other than the Escrow Agent) agree that the
foregoing right to make payments of Established Claims in shares of Parent
Common Stock may be made notwithstanding any other agreements restricting or
limiting the ability of any Owner to sell any shares of Tremisis stock or
otherwise. The Committee and the Representative shall be required to exercise
utmost good faith in all matters relating to the preparation and delivery of
each Joint Notice. As used herein, "Fair Market Value" means the average
reported closing price for the Parent Common Stock for the ten trading days
ending on the last trading day prior to the day the Established Claim is paid.

                  (iii) Notwithstanding anything herein to the contrary, at such
time as an Indemnification Claim has become an Established Claim, the
Representative shall have the right to substitute for the Escrow Shares that
otherwise would be paid in satisfaction of such claim (the "Claim Shares"), cash
in an amount equal to the Fair Market Value of the Claim Shares ("Substituted
Cash"). In such event (i) the Joint Notice shall include a statement describing
the substitution of Substituted Cash for the Claim Shares, and (ii)
substantially contemporaneously with the delivery of such Joint Notice, the
Representative shall cause currently available funds to be delivered to the
Escrow Agent in an amount equal to the Substituted Cash. Upon receipt of such
Joint Notice and Substituted Cash, the Escrow Agent shall (y) in payment of the
Established Claim described in the Joint Notice, deliver the Substituted Cash to
Tremisis in lieu of the Claim Shares, and (z) cause the Claim Shares to be
returned to the Representative.

      3. On the first Business Day after June 30, 2007, upon receipt of a Joint
Notice, the Escrow Agent shall distribute and deliver to each Owner certificates
representing the shares of Parent Common Stock then in such Owner's account in
the Escrow Fund, unless at such time there are any Indemnity Claims with respect
to which Notices have been received but which have not been resolved pursuant to
Section 2 hereof or in respect of which the Escrow Agent has not been notified
of, and received a copy of, a final determination (after exhaustion of any
appeals) by a court of competent


                                      G-5


jurisdiction, as the case may be (in either case, "Pending Claims"), and which,
if resolved or finally determined in favor of Tremisis, would result in a
payment to Tremisis, in which case the Escrow Agent shall retain, and the total
amount of such distributions to such Owner shall be reduced by, the "Pending
Claims Reserve" (as hereafter defined). The Committee shall certify to the
Escrow Agent the Fair Market Value to be used in calculating the Pending Claims
Reserve and the number of shares of Parent Common Stock to be retained therefor.
Thereafter, if any Pending Claim becomes an Established Claim, the Committee and
the Representative shall deliver to the Escrow Agent a Joint Notice directing
the Escrow Agent to pay to Tremisis an amount in respect thereof determined in
accordance with paragraph 2(f) above, and to deliver to each Owner shares of
Parent Common Stock then in such owner's account in the Escrow Fund having a
Fair Market Value equal to the amount by which the remaining portion of his
account in the Escrow Fund exceeds the then Pending Claims Reserve (determined
as set forth below), all as specified in a Joint Notice. If any Pending Claim is
resolved against Tremisis, the Committee and the Representative shall deliver to
the Escrow Agent a Joint Notice directing the Escrow Agent to pay to each Owner
the amount by which the remaining portion of his account in the Escrow Fund
exceeds the then Pending Claims Reserve. Upon resolution of all Pending Claims,
the Committee and the Representative shall deliver to the Escrow Agent a Joint
Notice directing the Escrow Agent shall pay to such Owner the remaining portion
of his or her account in the Escrow Fund.

      "Pending Claims" shall automatically include the Great Plains Claim (as
defined in the Merger Agreement) if same has not been adjudicated, settled,
dismissed or otherwise resolved in its entirety with respect to RAM and its
subsidiaries and affiliates prior to June 30, 2007.

      As used herein, the "Pending Claims Reserve" shall mean, at the time any
such determination is made, that number of shares of Parent Common Stock in the
Escrow Fund having a Fair Market Value equal to (i) the sum of the aggregate
dollar amounts claimed to be due with respect to all Pending Claims (as shown in
the Notices of such Claims), other than the Great Plains Claim, plus (ii) (a)
the aggregate dollar amount of the potential liability of RAM and its
subsidiaries and affiliates in connection with the Great Plains Claim, if such
potential liability is reasonably quantifiable as of June 30, 2007 or (b) if
such potential liability is not reasonably quantifiable, the lesser of (1) 50%
of the number of shares originally constituting the Escrow Fund and (2) the
number of shares contained in the Escrow Fund that are not otherwise subject to
the Pending Claims Reserve and would be otherwise releasable to the
Stockholders.

      4. The Escrow Agent, the Committee and the Representative shall cooperate
in all respects with one another in the calculation of any amounts determined to
be payable to Tremisis and the Owners in accordance with this Agreement and in
implementing the procedures necessary to effect such payments.

      5. (a) The Escrow Agent undertakes to perform only such duties as are
expressly set forth herein. It is understood that the Escrow Agent is not a
trustee or fiduciary and is acting hereunder merely in a ministerial capacity.


                                      G-6


            (b) The Escrow Agent shall not be liable for any action taken or
omitted by it in good faith and in the exercise of its own best judgment, and
may rely conclusively and shall be protected in acting upon any order, notice,
demand, certificate, opinion or advice of counsel (including counsel chosen by
the Escrow Agent), statement, instrument, report or other paper or document (not
only as to its due execution and the validity and effectiveness of its
provisions, but also as to the truth and acceptability of any information
therein contained) which is believed by the Escrow Agent to be genuine and to be
signed or presented by the proper person or persons. The Escrow Agent shall not
be bound by any notice or demand, or any waiver, modification, termination or
rescission of this Agreement unless evidenced by a writing delivered to the
Escrow Agent signed by the proper party or parties and, if the duties or rights
of the Escrow Agent are affected, unless it shall have given its prior written
consent thereto.

            (c) The Escrow Agent's sole responsibility upon receipt of any
notice requiring any payment to Tremisis pursuant to the terms of this Agreement
or, if such notice is disputed by the Committee or the Representative, the
settlement with respect to any such dispute, whether by virtue of joint
resolution, arbitration or determination of a court of competent jurisdiction,
is to pay to Tremisis the amount specified in such notice, and the Escrow Agent
shall have no duty to determine the validity, authenticity or enforceability of
any specification or certification made in such notice.

            (d) The Escrow Agent shall not be liable for any action taken by it
in good faith and believed by it to be authorized or within the rights or powers
conferred upon it by this Agreement, and may consult with counsel of its own
choice and shall have full and complete authorization and indemnification under
Section 5(g), below, for any action taken or suffered by it hereunder in good
faith and in accordance with the opinion of such counsel.

            (e) The Escrow Agent may resign at any time and be discharged from
its duties as escrow agent hereunder by its giving the other parties hereto
written notice and such resignation shall become effective as hereinafter
provided. Such resignation shall become effective at such time that the Escrow
Agent shall turn over the Escrow Fund to a successor escrow agent appointed
jointly by the Committee and the Representative. If no new escrow agent is so
appointed within the 60 day period following the giving of such notice of
resignation, the Escrow Agent may deposit the Escrow Fund with any court it
reasonably deems appropriate.

            (f) In the event of a dispute between the parties as to the proper
disposition of the Escrow Fund, the Escrow Agent shall be entitled (but not
required) to deliver the Escrow Fund into the United States District Court for
the Southern District of New York and, upon giving notice to the Committee and
the Representative of such action, shall thereupon be relieved of all further
responsibility and liability.

            (g) The Escrow Agent shall be indemnified and held harmless by
Tremisis from and against any expenses, including counsel fees and
disbursements, or


                                      G-7


loss suffered by the Escrow Agent in connection with any action, suit or other
proceeding involving any claim which in any way, directly or indirectly, arises
out of or relates to this Agreement, the services of the Escrow Agent hereunder,
or the Escrow Fund held by it hereunder, other than expenses or losses arising
from the gross negligence or willful misconduct of the Escrow Agent. Promptly
after the receipt by the Escrow Agent of notice of any demand or claim or the
commencement of any action, suit or proceeding, the Escrow Agent shall notify
the other parties hereto in writing. In the event of the receipt of such notice,
the Escrow Agent, in its sole discretion, may commence an action in the nature
of interpleader in an appropriate court to determine ownership or disposition of
the Escrow Fund or it may deposit the Escrow Fund with the clerk of any
appropriate court and be relieved of any liability with respect thereto or it
may retain the Escrow Fund pending receipt of a final, non-appealable order of a
court having jurisdiction over all of the parties hereto directing to whom and
under what circumstances the Escrow Fund are to be disbursed and delivered.

            (h) The Escrow Agent shall be entitled to reasonable compensation
from Tremisis for all services rendered by it hereunder. The Escrow Agent shall
also be entitled to reimbursement from Tremisis for all expenses paid or
incurred by it in the administration of its duties hereunder including, but not
limited to, all counsel, advisors' and agents' fees and disbursements and all
taxes or other governmental charges.

            (i) From time to time on and after the date hereof, the Committee
and the Representative shall deliver or cause to be delivered to the Escrow
Agent such further documents and instruments and shall do or cause to be done
such further acts as the Escrow Agent shall reasonably request to carry out more
effectively the provisions and purposes of this Agreement, to evidence
compliance herewith or to assure itself that it is protected in acting
hereunder.

            (j) Notwithstanding anything herein to the contrary, the Escrow
Agent shall not be relieved from liability hereunder for its own gross
negligence or its own willful misconduct.

      6. This Agreement expressly sets forth all the duties of the Escrow Agent
with respect to any and all matters pertinent hereto. No implied duties or
obligations shall be read into this Agreement against the Escrow Agent. The
Escrow Agent shall not be bound by the provisions of any agreement among the
parties hereto except this Agreement and shall have no duty to inquire into the
terms and conditions of any agreement made or entered into in connection with
this Agreement, including, without limitation, the Merger Agreement.

      7. This Agreement shall inure to the benefit of and be binding upon the
parties and their respective heirs, successors, assigns and legal
representatives, shall be governed by and construed in accordance with the law
of Delaware applicable to contracts made and to be performed therein except that
issues relating to the rights and obligations of the Escrow Agent shall be
governed by and construed in accordance with the law of New York applicable to
contracts made and to be performed therein. This


                                      G-8


Agreement cannot be changed or terminated except by a writing signed by the
Committee, the Representative and the Escrow Agent.

      8. The Committee and the Representative each hereby consents to the
exclusive jurisdiction of the Oklahoma state courts sitting in Oklahoma or Tulsa
County and federal courts sitting in Oklahoma with respect to any claim or
controversy arising out of this Agreement. Service of process in any action or
proceeding brought against the Committee or the Representative in respect of any
such claim or controversy may be made upon it by registered mail, postage
prepaid, return receipt requested, at the address specified in Section 9, with a
copy delivered by nationally recognized overnight carrier to Graubard Miller,
The Chrysler Building, 405 Lexington Avenue, New York, N.Y. 10174-1901,
Attention: David Alan Miller, Esq.

      9. All notices and other communications under this Agreement shall be in
writing and shall be deemed given if given by hand or delivered by nationally
recognized overnight carrier, or if given by telecopier and confirmed by mail
(registered or certified mail, postage prepaid, return receipt requested), to
the respective parties as follows:

            A.    If to the Committee, to it at

                  c/o Tremisis Energy Acquisition Corporation
                  1775 Broadway, Suite 604
                  New York, New York 10019
                  Attention: Lawrence S. Coben
                  Telecopier No.: 212-253-4047

                  with a copy to:

                  Graubard Miller
                  The Chrysler Building
                  405 Lexington Avenue
                  New York, New York  10174-1901
                  Attention: David Alan Miller, Esq.
                  Telecopier No.: 212-818-8881

            B.    If to the Representative, to him at

                  Larry E. Lee
                  Meridian Tower, Suite 650
                  5100 East Skelly Drive
                  Tulsa, OK 74135
                  Telecopier No.: 918-663-9214

                  with a copy to:

                  C. David xStinson


                                      G-9


                  McAfee & Taft, A Professional Corporation
                  211 North Robinson, 10th Floor
                  Oklahoma City, Oklahoma 73102-7103
                  Telecopier No.: 405-235-9439

            C.    If to the Escrow Agent, to it at:

                  Continental Stock Transfer & Trust Company
                  2 Broadway
                  New York, New York 10004
                  Attention: Steven G. Nelson
                  Telecopier No.: 212-509-5150

or to such other person or address as any of the parties hereto shall specify by
notice in writing to all the other parties hereto.

      10. (a) If this Agreement requires a party to deliver any notice or other
document, and such party refuses to do so, the matter shall be submitted to
arbitration pursuant to paragraph 3(d) of this Agreement.

            (b) All notices delivered to the Escrow Agent shall refer to the
provision of this Agreement under which such notice is being delivered and, if
applicable, shall clearly specify the aggregate dollar amount due and payable to
Tremisis.

            (c) This Agreement may be executed in any number of counterparts,
each of which shall be deemed to be an original instrument and all of which
together shall constitute a single agreement.

      IN WITNESS WHEREOF, each of the parties hereto has duly executed this
Agreement on the date first above written.

                                       TREMISIS ENERGY ACQUISITION CORPORATION

                                       By: _____________________________________
                                       Name:
                                       Title:

                                       THE REPRESENTATIVE

                                       _________________________________________
                                       Name: Larry E. Lee


                                      G-10


                                       ESCROW AGENT

                                       CONTINENTAL STOCK TRANSFER &
                                         TRUST COMPANY

                                       By: _____________________________________
                                       Name: Steven G. Nelson
                                       Title: Chairman


                                      G-11


                                                                         Annex H

                              EMPLOYMENT AGREEMENT

      THIS  EMPLOYMENT  AGREEMENT  (the  "Agreement")  is  entered  into  as  of
_______________,   2006  (the  "Effective   Date"),   by  and  between  [PARENT]
CORPORATION,  a  Delaware  corporation  (the  "Company"),  and LARRY E. LEE,  an
individual (the "Executive").

      WHEREAS,  the  Board  of  Directors  of the  Company  (the  "Board"),  has
determined that it is in the best interests of the Company and its  shareholders
to assure that the Company will have the continued dedication of the Executive;

      WHEREAS,  the Board  believes it is important  to diminish the  inevitable
distraction of the Executive by virtue of the personal  uncertainties  and risks
created by a pending or  threatened  loss of  employment,  and to encourage  the
Executive's  full  attention and dedication to the affairs of the Company during
the term of this Agreement and upon the occurrence of such event;

      WHEREAS,  the Board also  believes the Company is best served by providing
the Executive with  compensation  arrangements  which provide the Executive with
individual  financial  security  and which are  competitive  with those of other
corporations; and

      WHEREAS, in order to accomplish these objectives, the Board has caused the
Company to enter into this Agreement.

      NOW, THEREFORE, IT IS HEREBY AGREED AS FOLLOWS:

      1. Employment  Period. The Company hereby agrees to continue the Executive
in its employ,  and the  Executive  hereby agrees to remain in the employ of the
Company, for the period commencing on the Effective Date and ending on the third
anniversary of such date (the "Employment Period").

      2. Terms of Employment.

            (a) Position and Duties.

                  (i) During the Employment Period, (A) the Executive's position
(including status,  offices,  secretarial and administrative support, titles and
reporting requirements), authority, duties and responsibilities shall be that of
President and Chief Executive Officer,  and (B) unless the Executive consents to
the  contrary,  the  Executive's  services  shall be performed at the  Company's
principal executive offices in Tulsa, Oklahoma.

                  (ii) During the Employment  Period,  and excluding any periods
of vacation and sick leave to which the  Executive is  entitled,  the  Executive
agrees to devote  reasonable  attention and time during normal business hours to
the  business  and  affairs  of the  Company  and,  to the extent  necessary  to
discharge the responsibilities  assigned to the Executive hereunder,  to use the
Executive's  reasonable best efforts to perform  faithfully and efficiently such
responsibilities.  During the  Employment  Period it shall not be a violation of
this  Agreement for the Executive to (A)



serve on civic or charitable boards or committees, (B) deliver lectures, fulfill
speaking  engagements  or  teach  at  educational  institutions  and (C)  manage
personal investments,  so long as such activities do not significantly interfere
with the performance of the Executive's  responsibilities  as an employee of the
Company in accordance with this Agreement.

            (b) Compensation.

                  (i) Base Salary.  During the Employment  Period, the Executive
shall receive an annual base salary ("Base  Salary") at least equal to $450,000.
Such Base Salary shall be payable monthly in cash. Base Salary shall be computed
prior to any reductions for (i) any deferrals of  compensation  made pursuant to
Sections  125 or  401(k)  of the  Code  or  pursuant  to any  other  program  or
arrangement  provided  by the  Company  and  (ii)  any  withholding,  income  or
employment  taxes.  During  the  Employment  Period,  the Base  Salary  shall be
reviewed at least  annually  and shall be increased at any time and from time to
time as shall be determined by the Board.  Any increase in Base Salary shall not
serve to limit or reduce  any  other  obligation  to the  Executive  under  this
Agreement. Base Salary shall not be reduced after any such increase.

                  (ii) Bonus.  In addition to Base Salary,  the Executive may be
paid,  for any fiscal  year during the  Employment  Period,  a bonus  ("Bonus"),
either pursuant to the incentive  compensation  plan of the Company or otherwise
as may be determined by the Board.

                  (iii) Incentive,  Savings and Retirement Plans. In addition to
Base Salary and Bonus, the Executive shall be entitled to participate during the
Employment  Period in all incentive,  savings and retirement  plans,  practices,
supplemental  retirement  plan  policies  and programs  applicable  to other key
management employees of the Company and its subsidiaries.

                  (iv) Welfare Benefit Plans.  During the Employment Period, the
Executive and/or the Executive's  family,  as the case may be, shall be eligible
for participation in and shall receive all benefits under welfare benefit plans,
practices,  policies and programs  provided by the Company and its  subsidiaries
(including, without limitation, any medical,  prescription,  dental, disability,
salary  continuance,  employee  life,  group life,  accidental  death and travel
accident insurance plans and programs).

                  (v)  Expenses.  During the  Employment  Period,  the Executive
shall be entitled to receive prompt  reimbursement  for all reasonable  business
expenses  incurred by the Executive in accordance  with the policies,  practices
and  procedures  of the  Company  and its  subsidiaries  provided  to other  key
management employees of the Company and its subsidiaries.

                  (vi) Automobile.  During the Employment  Period, the Executive
shall be entitled to the use of a Company-owned automobile commensurate with his
position as  President  and Chief  Executive  Officer of the Company  (the make,
model,  cost and frequency of  replacement of which shall be subject to approval
by the Board),  and  reimbursement  by the Company for all  reasonable  expenses
related to the use and operation of such automobile.

                  (vii) Office and Support Staff.  During the Employment Period,
the  Executive  shall be  entitled  to an office or  offices  of a size and with
furnishings and other


                                      H-2


appointments,  and to secretarial and other  assistance,  commensurate  with his
position as President and Chief Executive Officer of the Company.

                  (viii) Vacation.  During the Employment  Period, the Executive
shall be entitled to paid vacation in accordance with Company policies.

                  (ix) Effect of Increases.  Any increase in Base Salary,  Bonus
or  any  other  benefit  or  perquisite  described  in  the  foregoing  Sections
(i)-(viii)  shall in no way diminish  any  obligation  of the Company  under the
Agreement.

      3. Termination.

            (a)   Death  or   Disability.   This   Agreement   shall   terminate
automatically  upon the  Executive's  death.  If the Company  determines in good
faith  that the  Disability  of the  Executive  has  occurred  (pursuant  to the
definition  of  "Disability"  set forth  below),  it will give to the  Executive
written notice of its intention to terminate the Executive's employment. In such
event, the Executive's  employment with the Company shall terminate effective on
the 30th day after the date of such notice (the  "Disability  Effective  Date"),
provided that, within such time period, the Executive shall not have returned to
full-time performance of the Executive's duties. For purposes of this Agreement,
"Disability"  means disability  (either physical or mental) which (i) materially
and adversely affects  Executive's ability to perform the duties required of his
office,  and (ii) at least 26 weeks after its commencement,  is determined to be
total and  permanent by a physician  selected by the Company or its insurers and
acceptable  to the  Executive  or the  Executive's  legal  representative  (such
agreement as to acceptability not to be withheld unreasonably).

            (b) Cause. The Company may terminate the Executive's  employment for
"Cause."  For  purposes  of  this  Agreement,  termination  of  the  Executive's
employment  by the  Company  for Cause  shall  mean  termination  for one of the
following reasons:  (i) the conviction of the Executive of a felony by a federal
or state  court of  competent  jurisdiction;  (ii) an act or acts of  dishonesty
taken by the Executive and intended to result in substantial personal enrichment
of the Executive at the expense of the Company; or (iii) the Executive's failure
to follow a direct,  reasonable and lawful written order from the Board,  within
the  reasonable  scope of the  Executive's  duties,  which  failure is not cured
within 30 days. Further,  for purposes of this Section (b), )the Executive shall
not be deemed to have been  terminated  for Cause  unless and until  there shall
have been delivered to the Executive a copy of a resolution  duly adopted by the
affirmative vote of a majority of the Board (excluding Executive if Executive is
then a member of the Board) at a meeting  of the Board  called and held for such
purpose (after  reasonable  notice to the Executive and an  opportunity  for the
Executive, together with the Executive's counsel, to be heard before the Board),
finding that in the good faith  opinion of the Board the Executive was guilty of
conduct  set  forth in  clauses  (i),  (ii) or (iii)  above and  specifying  the
particulars thereof in detail.

            (c) Good Reason. The Executive's employment may be terminated by the
Executive for Good Reason. For purposes of this Agreement, "Good Reason" means:

                  (i) the assignment to the Executive of any duties inconsistent
in any respect with the Executive's position (including status,  offices, titles
and  reporting


                                      H-3


requirements),  authority, duties or responsibilities as contemplated by Section
2(a) of this  Agreement,  or any other action by the Company  which results in a
diminution   in   such   position,    compensation,    authority,    duties   or
responsibilities,  excluding  for this  purpose an isolated,  insubstantial  and
inadvertent  action not taken in bad faith and which is  remedied by the Company
within ten (10) days after receipt of notice thereof given by the Executive;

                  (ii) any  failure  by the  Company  to comply  with any of the
provisions  of  Section  2(b)  of  this  Agreement,   other  than  an  isolated,
insubstantial  and  inadvertent  failure not occurring in bad faith and which is
remedied by the  Company  within ten (10) days after  receipt of notice  thereof
given by the Executive;

                  (iii) the Company's requiring the Executive to be based at any
office or  location  other than that  described  in Section  2(a)(i)(B)  hereof,
except  for  periodic  travel  reasonably  required  in the  performance  of the
Executive's responsibilities;

                  (iv)  any  purported   termination   by  the  Company  of  the
Executive's  employment otherwise than as expressly permitted by this Agreement;
or

                  (v) any  failure  by the  Company to comply  with and  satisfy
Section 10(c) of this Agreement.

      For purposes of this Section 3(c), any good faith  determination  of "Good
Reason" made by the Executive shall be conclusive  unless such  determination is
rejected by vote of a majority of the Board (excluding Executive if Executive is
then  a  member  of  the  Board),   in  which  event  Executive  may  refer  the
determination of "Good Reason" to binding arbitration by and between the Company
and the Executive conducted pursuant to the Commercial  Arbitration Rules of the
American Arbitration Association ("AAA") by a single arbitrator appointed by the
AAA. The decision of the arbitrator in such matter shall be final,  unappealable
and binding upon the Company and the Executive.

            (d) Notice of Termination.  Any termination by the Company for Cause
or by the  Executive  for  Good  Reason  shall  be  communicated  by  Notice  of
Termination to the other party hereto given in accordance  with Section 12(b) of
this Agreement.  For purposes of this Agreement, a "Notice of Termination" means
a written notice which (i) indicates the specific termination provisions in this
Agreement  relied  upon,  (ii) sets  forth in  reasonable  detail  the facts and
circumstances  claimed to  provide a basis for  termination  of the  Executive's
employment under the provision so indicated and (iii) if the Date of Termination
(as defined  below) is other than the date of receipt of such notice,  specifies
the termination date (which date shall be not more than 15 days after the giving
of such notice). The failure by the Company or the Executive to set forth in the
Notice of Termination any fact or circumstance which contributes to a showing of
Cause or Good Reason  shall not waive any right of the Company or the  Executive
hereunder or preclude the Company or the Executive  from  asserting such fact or
circumstance in enforcing its or his rights hereunder.

            (e) Date of  Termination.  "Date of  Termination"  means the date of
receipt of the Notice of  Termination  by either the Company or the Executive as
the case may be or


                                      H-4


any later date specified  therein;  provided,  however,  that if the Executive's
employment  is  terminated  by  reason  of  death  or  Disability,  the  Date of
Termination  shall  be the  date of death  of the  Executive  or the  Disability
Effective Date, as the case may be.

      4. Obligations of the Company upon Termination.

            (a) Death. If the Executive's  employment is terminated by reason of
the  Executive's   death,   this  Agreement  shall  terminate   without  further
obligations to the Executive's legal representatives under this Agreement, other
than those  obligations  accrued or earned  and  vested (if  applicable)  by the
Executive  as of the Date of  Termination,  including,  for this purpose (i) the
Executive's  annual full Base Salary through the Date of Termination at the rate
in effect on the Date of Termination,  (ii) the product of the Bonus (defined in
Section  2(b)(ii))  paid to the  Executive  for the last full  fiscal year and a
fraction,  the  numerator  of which is the number of days in the current  fiscal
year through the Date of Termination, and the denominator of which is 365, (iii)
the amount equal to the  Executive's  current Base Salary for twelve (12) months
or such  shorter  period as may remain in the  Employment  Period,  and (iv) any
compensation  previously  deferred by the Executive  (together  with any accrued
interest  thereon) and not yet paid by the Company and any accrued  vacation pay
not yet paid by the Company (such amounts  specified in clauses (i), (ii), (iii)
and (iv) are hereinafter referred to as "Accrued Obligations"). All such Accrued
Obligations  shall  be  paid  to  the  Executive's  estate  or  beneficiary,  as
applicable, in a lump sum in cash within 30 days of the Date of Termination.

            (b)  Disability.  If the  Executive's  employment  is  terminated by
reason of the Executive's  Disability,  this Agreement  shall terminate  without
further  obligations to the Executive,  other than those obligations  accrued or
earned  and  vested  (if  applicable)  by  the  Executive  as  of  the  Date  of
Termination,  including  for this  purpose,  all Accrued  Obligations.  All such
Accrued  Obligations shall be paid to the Executive in a lump sum in cash within
30 days of the Date of Termination.

            (c) Cause; Other than for Good Reason. If the Executive's employment
shall be terminated by the Company for Cause, or by the Executive for Other than
Good Reason,  this Agreement shall terminate without further  obligations to the
Executive  other than the  obligation  to pay to the  Executive  the Base Salary
accrued  through  the  Date  of  Termination  plus  the  vested  amount  of  any
compensation previously deferred by the Executive.

            (d) Good Reason; Termination Other Than for Cause or Disability. If,
during the  Employment  Period,  the Company  shall  terminate  the  Executive's
employment other than for Cause, Disability,  or death or if the Executive shall
terminate his employment for Good Reason:

                  (i) the Company  shall pay to the  Executive  in a lump sum in
cash within 30 days after the Date of Termination the aggregate of the following
amounts:

                        A. to the extent not theretofore  paid, the  Executive's
Base Salary through the Date of Termination; and


                                      H-5


                        B.  the  product  of (i)  an  amount equal to  the Bonus
paid to the  Executive  for the last full fiscal year (if any) ending during the
Employment  Period or, if higher,  the Bonus paid to the  Executive for any full
fiscal year during the Employment  Period (as applicable,  the "Recent  Bonus"),
and (ii) a fraction, the numerator of which is the number of days in the current
fiscal year through the Date of Termination and the denominator of which is 365;
and

                        C. the product obtained by multiplying two (2) times the
current Base Salary; and

                        D. in  the  case  of compensation previously deferred by
the Executive,  all vested amounts  previously  deferred and not yet paid by the
Company, and any accrued vacation pay not yet paid by the Company; and

                  (ii)  for the  remainder  of the  Employment  Period,  or such
longer period as any plan, program,  practice or policy may provide, the Company
shall continue benefits to the Executive and/or the Executive's  family equal to
those  which  would have been  provided  to them in  accordance  with the plans,
programs, practices and policies described in Section 2(b)(iv) of this Agreement
if the  Executive's  employment  had not  been  terminated,  including,  without
limitation, health insurance and life insurance, and for purposes of eligibility
for retiree benefits pursuant to such plans,  practices,  programs and policies,
the Executive shall be considered to have remained employed until the end of the
Employment Period and to have retired on the last day of such period.

      5.  Non-Exclusivity of Rights.  Nothing in this Agreement shall prevent or
limit the Executive's continuing or future participation in any benefit,  bonus,
incentive  or other  plans,  programs,  policies or  practices,  provided by the
Company or any of its subsidiaries and for which the Executive may qualify,  nor
shall anything herein limit or otherwise affect such rights as the Executive may
have under any stock option or other  agreements  with the Company or any of its
subsidiaries.  Amounts  which are  vested  benefits  or which the  Executive  is
otherwise entitled to receive under any plan, policy, practice or program of the
Company or any of its  subsidiaries  at or subsequent to the Date of Termination
shall be payable in accordance with such plan, policy, practice or program.

      6. Acceleration of Vesting.  In the event that the Company has any type of
plan, program or arrangement which include, by example, not by limitation, stock
option plans, restricted stock award plans, phantom stock plans and supplemental
retirement income plans (the "Other Plans") and the Executive is not 100% vested
in his benefits in the Other Plans at the time of his termination of employment,
and the  Executive  would  otherwise  be  entitled  to the  payment of  benefits
pursuant to the terms of this Agreement,  then, the Executive shall be deemed to
be 100% vested and non-forfeitable in his benefits in the Other Plans; provided,
no  acceleration of vesting shall occur in the Other Plans if (i) termination of
the  Executive's  employment  is by the Company for Cause or by the Employee for
Other than Good Reason, (ii) such act would result in the disqualification of or
otherwise  adversely  affect the tax qualified status of such Other Plans or the
participants in such Other Plans, or (iii)  acceleration is not permitted by the
terms of the Other  Plans.  Further,  in the event that the Company is unable to
accelerate  vesting in the Other Plans because such acceleration would adversely
effect  the tax  status of any of the Other  Plans or the  participants  in such
Other Plans,  then,  the Company  shall pay to the Executive the amount equal to


                                      H-6


the benefits which have been lost due to the inability to accelerate  vesting in
the Other Plans;  and such additional  amounts shall be paid at the same time in
the same manner as benefits  would  otherwise  be paid  pursuant to the terms of
this Agreement.

      7. Full  Settlement.  In no event shall the Executive be obligated to seek
other  employment  or take any other action by way of  mitigation of the amounts
payable to the  Executive  under any of the  provisions of this  Agreement.  The
Company  agrees to pay, to the full extent  permitted by law, all legal fees and
expenses  which the  Executive may  reasonably  incur as a result of any contest
(regardless of the outcome  thereof) by the Company or others of the validity or
enforceability  of, or liability  under,  any provision of this Agreement or any
guarantee of  performance  thereof  (including as a result of any contest by the
Executive  about  the  amount  of any  payment  pursuant  to  Section  8 of this
Agreement),  plus in each case interest at the applicable  Federal rate provided
for in Section 7872(f)(2) of the Code.

      8. Certain Additional Payments by the Company.

            (a) No payments made pursuant to this Agreement are contingent  upon
a change in control as defined in Section 280G of the  Internal  Revenue Code of
1986,  as amended  (the  "Code").  Anything in this  Agreement  to the  contrary
notwithstanding,  in the  event it  shall be  determined  that  any  payment  or
distribution by the Company to or for the benefit of the Executive, whether paid
or  payable  or  distributed  or  distributable  pursuant  to the  terms of this
Agreement  or  otherwise,  including,  by example and not by way of  limitation,
acceleration by the Company of the date of vesting or payment or rate of payment
under any plan,  program or arrangement  of the Company (a "Payment"),  would be
subject to the excise tax imposed by Section 4999 of the Code or any interest or
penalties  with respect to such excise tax (such excise tax,  together  with any
such interest and penalties,  are  hereinafter  collectively  referred to as the
"Excise  Tax"),  then the  Executive  shall be entitled to receive an additional
payment (a  "Gross-Up  Payment")  in an amount  such that  after  payment by the
Executive of all income and excise taxes with respect to the Payment  (including
any interest or penalties imposed with respect to such taxes),  and specifically
including any Excise Tax imposed on the Gross-Up Payment,  the Executive retains
an amount  of the  Gross-Up  Payment  equal to the  Excise  Tax  imposed  on the
Payment.

            (b) Subject to the  provisions of Section 8(c),  all  determinations
required to be made under this Section 8, including  whether a Gross-Up  Payment
is required and the amount of such Gross-Up  Payment,  shall be made by a public
accounting  firm designated by the Company (the  "Accounting  Firm") which shall
provide detailed  supporting  calculations both to the Company and the Executive
within 15 business days of the receipt of notice from the  Executive  that there
has been a Payment  which would be subject to the Excise  Tax,  or such  earlier
time as is requested by the Company.  The initial Gross-Up  Payment,  if any, as
determined  pursuant to this Section 8(b), shall be paid to the Executive within
five  days  of  the  receipt  of the  Accounting  Firm's  determination.  If the
Accounting Firm  determines  that no Excise Tax is payable by the Executive,  it
shall furnish the Executive  with an opinion that he has  substantial  authority
not to report any Excise Tax on his federal income tax return. Any determination
by the Accounting Firm shall be binding upon the Company and the Executive. As a
result of the  uncertainty in the application of Section 4999 of the Code at the
time of the  initial  determination  by the  Accounting  Firm  hereunder,  it is
possible  that  Gross-Up  Payments  which will not have been made by the Company
should  have  been


                                      H-7


made  ("Underpayment"),  consistent  with the  calculations  required to be made
hereunder.  In the event that the  Company  exhausts  its  remedies  pursuant to
Section 8(c) and the  Executive  thereafter is required to make a payment of any
Excise Tax, the Accounting Firm shall  determine the amount of the  Underpayment
that has  occurred  and any such  Underpayment  shall  be  promptly  paid by the
Company to or for the benefit of the Executive.

            (c) The  Executive  shall notify the Company in writing of any claim
by the Internal  Revenue Service that, if successful,  would require the payment
by the Company of the Gross-Up Payment. Such notification shall be given as soon
as practicable  but no later than ten business days after the Executive knows of
such  claim and shall  apprise  the  Company of the nature of such claim and the
date on which such claim is requested to be paid.  The  Executive  shall not pay
such claim prior to the  expiration of the 30-day  period  following the date on
which he gives such notice to the Company (or such shorter  period ending on the
date that any  payment  of taxes  with  respect  to such  claim is due).  If the
Company notifies the Executive in writing prior to the expiration of such period
that it desires to contest such claim, the Executive shall:

                  (i) give the Company any information  reasonably  requested by
the Company relating to such claim,

                  (ii) take such action in connection with contesting such claim
as the Company shall reasonably request in writing from time to time, including,
without limitation, accepting legal representation with respect to such claim by
an attorney reasonably selected by the Company,

                  (iii)  cooperate  with  the  Company  in good  faith  in order
effectively to contest such claim, and

                  (iv)  permit the  Company to  participate  in any  proceedings
relating to such claim;

provided,  however,  that the Company  shall bear and pay directly all costs and
expenses  (including  additional  interest and penalties) incurred in connection
with such contest and shall  indemnify  and hold the Executive  harmless,  on an
after-tax  basis,  for any  Excise Tax or income  tax,  including  interest  and
penalties with respect thereto,  imposed as a result of such  representation and
payment of costs and expenses. Without limitation on the foregoing provisions of
this Section 8(c), the Company shall control all proceedings taken in connection
with such  contest  and,  at its sole  option,  may  pursue or forgo any and all
administrative  appeals,  proceedings,  hearings and conferences with the taxing
authority  in respect of such claim and may, at its sole option,  either  direct
the  Executive  to pay the tax claimed and sue for a refund or contest the claim
in any permissible manner, and the Executive agrees to prosecute such contest to
a  determination  before  any  administrative  tribunal,  in a court of  initial
jurisdiction  and  in  one or  more  appellate  courts,  as  the  Company  shall
determine;  provided,  however, that if the Company directs the Executive to pay
such claim and sue for a refund,  the Company  shall  advance the amount of such
payment to the Executive, on an interest-free basis and shall indemnify and hold
the Executive  harmless,  on an after-tax  basis,  from any Excise Tax or income
tax, including interest or penalties with respect thereto,  imposed with respect
to such  advance or with  respect to any  imputed  income  with  respect to such
advance;  and further


                                      H-8


provided that any extension of the statute of limitations relating to payment of
taxes for the taxable year of the Executive with respect to which such contested
amount  is  claimed  to be due is  limited  solely  to  such  contested  amount.
Furthermore,  the  Company's  control of the contest  shall be limited to issues
with  respect to which a Gross-Up  Payment  would be payable  hereunder  and the
Executive shall be entitled to settle or contest,  as the case may be, any other
issue raised by the Internal Revenue Service or any other taxing authority.

            (d) If, after the receipt by the Executive of an amount  advanced by
the Company pursuant to Section 8(c), the Executive  becomes entitled to receive
any refund  with  respect to such claim,  the  Executive  shall  (subject to the
Company's  complying with the  requirements of Section 8(c)) promptly pay to the
Company the amount of such refund  (together  with any interest paid or credited
thereon after taxes applicable thereto).  If, after the receipt by the Executive
of an amount  advanced by the Company  pursuant to Section 8(c), a determination
is made that the  Executive  shall not be entitled to any refund with respect to
such  claim and the  Company  does not notify  the  Executive  in writing of its
intent to contest such denial of refund prior to the  expiration  of thirty days
after such  determination,  then such advance shall be forgiven and shall not be
required to be repaid and the amount of such advance shall offset, to the extent
thereof, the amount of Gross-Up Payment required to be paid.

      9. Confidential Information; Non-Solicitation.

            (a) The Executive shall hold in a fiduciary capacity for the benefit
of the  Company  all  secret  or  confidential  information,  knowledge  or data
relating  to  the  Company  or any of its  subsidiaries,  and  their  respective
businesses,  which  shall  have  been  obtained  by  the  Executive  during  the
Executive's employment by the Company or any of its subsidiaries and which shall
not be or become  public  knowledge  (other than by acts by the Executive or his
representatives  in  violation  of this  Agreement).  After  termination  of the
Executive's  employment with the Company,  the Executive shall not,  without the
prior  written  consent  of  the  Company,   communicate  or  divulge  any  such
information,  knowledge  or data to  anyone  other  than the  Company  and those
designated by it. In no event shall an asserted  violation of the  provisions of
this  Section 9  constitute a basis for  deferring  or  withholding  any amounts
otherwise payable to the Executive under this Agreement.

            (b) Executive  agrees that,  during his employment  with the Company
and for a period of one (1) year from the date of  termination of this Agreement
for any reason, Executive will not, directly or indirectly, solicit, or hire, or
attempt to solicit or hire any employee of the Company; provided,  however, that
there shall be excepted  from the  foregoing  prohibition  Executive's  personal
assistant.

      10. Successors.

            (a) This  Agreement  is  personal to the  Executive  and without the
prior  written  consent of the Company  shall not be assignable by the Executive
otherwise than by will or the laws of descent and  distribution.  This Agreement
shall  inure to the  benefit  of and be  enforceable  by the  Executive's  legal
representatives.


                                      H-9


            (b) This Agreement shall inure to the benefit of and be binding upon
the Company and its successors and assigns.

            (c) The  Company  will  require  any  successor  (whether  direct or
indirect,   by  purchase,   merger,   consolidation  or  otherwise)  to  all  or
substantially  all of the  business  and/or  assets  of the  Company  to  assume
expressly and agree to perform this Agreement in the same manner and to the same
extent  that the Company  would be required to perform it if no such  succession
had taken place. As used in this Agreement,  "Company" shall mean the Company as
hereinbefore  defined and any  successor  to its  business  and/or  assets which
assumes and agrees to perform this Agreement by operation of law, or otherwise.

      11. Indemnification and Insurance.  The Executive shall be indemnified and
held harmless by the Company during the term of this Agreement and following any
termination  of this  Agreement for any reason  whatsoever in the same manner as
would any other key  management  employee of the Company with respect to acts or
omissions  occurring  prior to (a) the  termination of this Agreement or (b) the
termination of employment of the Executive. In addition, during the term of this
Agreement  and for a period of five  years  following  the  termination  of this
Agreement for any reason whatsoever, the Executive shall be covered by a Company
held  Directors  and  Officers  liability  insurance  policy  covering  acts  or
omissions  occurring  prior to (a) the  termination of this Agreement or (b) the
termination  of  employment  of the  Executive.  Provided,  in no event will the
obligation of the Company to indemnify  the  Executive or provide  Directors and
Officers  insurance  to the  Executive  under  this  Section  be less  than  the
obligation  and  insurance  coverage  which  the  Company  had to the  Executive
immediately prior to the occurrence of the Executive's Date of Termination.

      12. Miscellaneous.

            (a) This Agreement  shall be governed by and construed in accordance
with the laws of the State of  Oklahoma,  without  reference  to  principles  of
conflict of laws.  The captions of this Agreement are not part of the provisions
hereof and shall have no force or effect.  This  Agreement may not be amended or
modified otherwise than by a written agreement executed by the parties hereto or
their respective successors and legal representatives.

            (b) All  notices  and  other  communications  hereunder  shall be in
writing and shall be given by hand  delivery to the other party or by registered
or certified  mail,  return receipt  requested,  postage  prepaid,  addressed as
follows:

If to the Executive:       At his last known address evidenced on the Company's
                           payroll records

If to the Company:

                           [Parent] Corporation
                           Meridian Tower, Suite 650
                           5100 E. Skelly Drive
                           Tulsa, OK 74135
                           Attention: _________________________


                                      H-10


With a copy to:            McAfee & Taft A Professional Corporation
                           10th Floor, Two Leadership Square
                           Oklahoma City, Oklahoma  73102
                           Attention: C. David Stinson, Esq.

or to such other  address as either  party shall have  furnished to the other in
writing in accordance  herewith.  Notice and  communications  shall be effective
when actually received by the addressee.

            (c) The  invalidity  or  unenforceability  of any  provision of this
Agreement shall not affect the validity or enforceability of any other provision
of this Agreement.

            (d) The Company may  withhold  from any amounts  payable  under this
Agreement such federal, state or local taxes as shall be required to be withheld
pursuant to any applicable law or regulation.

            (e) The  Executive's  failure to insist upon strict  compliance with
any provision hereof shall not be deemed to be a waiver of such provision or any
other provision thereof.

            (f) This Agreement contains the entire  understanding of the Company
and the Executive with respect to the subject matter hereof.

      13. No Trust.  No obligation of the Company under this Agreement  shall be
construed as creating a trust,  escrow or other secured or  segregated  fund, in
favor of the Executive or his  beneficiary.  The status of the Executive and his
beneficiary  with respect to any  liabilities  assumed by the Company  hereunder
shall be solely those of unsecured creditors of the Company.  Any asset acquired
or held by the Company in connection with  liabilities  assumed by it hereunder,
shall not be  deemed to be held  under any  trust,  escrow or other  secured  or
segregated  fund for the benefit of the  Executive or his  beneficiary  or to be
security for the  performance of the  obligations of the Company,  but shall be,
and remain a general, unpledged,  unrestricted asset of the Company at all times
subject to the claims of general creditors of the Company.

      14. No Assignability.  Neither the Executive nor his beneficiary,  nor any
other  person  shall  acquire any right to or interest in any  payments  payable
under this  Agreement,  otherwise than by actual payment in accordance  with the
provisions of this Agreement, or have any power to transfer, assign, anticipate,
pledge,  mortgage  or  otherwise  encumber,  alienate  or  transfer  any  rights
hereunder  in  advance  of any of the  payments  to be  made  pursuant  to  this
Agreement or any portion thereof which is expressly declared to be nonassignable
and nontransferable. No right or benefit hereunder shall in any manner be liable
for or  subject  to the debts,  contracts,  liabilities,  or torts of the person
entitled to such benefit.

      IN WITNESS WHEREOF,  the Executive has hereunto set his hand and, pursuant
to the authorization  from its Board of Directors,  the Company has caused these
presents to be  executed  in its name on its behalf,  all as of the day and year
first above written.


                                      H-11


                                        "EXECUTIVE'

                                        ________________________________________
                                        Larry E. Lee

                                        "COMPANY"
                                        [PARENT] CORPORATION

                                        By _____________________________________
                                           Name: _______________________________
                                           Title: ______________________________


                                      H-12


                                                                         Annex I

                          REGISTRATION RIGHTS AGREEMENT

      THIS REGISTRATION  RIGHTS AGREEMENT (this  "Agreement") is entered into as
of the [Closing Date], by and among: Tremisis Energy Acquisition Corporation,  a
Delaware  corporation (the "Company"),  and the undersigned parties listed under
Investor on the signature page hereto (each, an "Investor" and collectively, the
"Investors").

      WHEREAS,  the  Investors,  formerly  stockholders  of RAM Energy,  Inc., a
Delaware corporation  ("RAM"),  have received shares of Common Stock in exchange
for the shares of stock of RAM formerly held by them in connection with a merger
by which RAM has become a wholly owned subsidiary of the Company (the "Merger");

      WHEREAS, the Investors and the Company desire to enter into this Agreement
to provide the Investors with certain  rights  relating to the  registration  of
shares of Common Stock held by them;

      NOW,  THEREFORE,  in  consideration of the mutual covenants and agreements
set forth herein, and for other good and valuable consideration, the receipt and
sufficiency  of which are  hereby  acknowledged,  the  parties  hereto  agree as
follows:

      1.  DEFINITIONS.  The  following  capitalized  terms used  herein have the
following meanings:

            "Agreement"   means   this   Agreement,   as   amended,    restated,
supplemented, or otherwise modified from time to time.

            "Closing Date" shall mean the date the Merger is consummated.

            "Commission"  means the Securities and Exchange  Commission,  or any
other federal agency then administering the Securities Act or the Exchange Act.

            "Common Stock" means the common stock,  par value $0.0001 per share,
of the Company.

            "Company" is defined in the preamble to this Agreement.

            "Demand Registration" is defined in Section 2.1.1.

            "Demanding Holder" is defined in Section 2.1.1.

            "Exchange  Act"  means  the  Securities  Exchange  Act of  1934,  as
amended, and the rules and regulations of the Commission promulgated thereunder,
all as the same shall be in effect at the time.

            "Form S-3" is defined in Section 2.3.

            "Indemnified Party" is defined in Section 4.3.



            "Indemnifying Party" is defined in Section 4.3.

            "Investor" is defined in the preamble to this Agreement.

            "Investor Indemnified Party" is defined in Section 4.1.

            "Maximum Number of Shares" is defined in Section 2.2.2.

            "Merger" is defined in the first recital to this Agreement.

            "Notices" is defined in Section 6.3.

            "Piggy-Back Registration" is defined in Section 2.2.1.

            "RAM" is defined in the first recital to this Agreement.

            "Register,"  "registered" and/or "registration" means a registration
effected by preparing and filing a registration statement or similar document in
compliance with the requirements of the Securities Act, and the applicable rules
and regulations promulgated thereunder, and such registration statement becoming
effective.

            "Registrable  Securities"  mean all of the  shares of  Common  Stock
issued to Investors in the Merger.  Registrable Securities include any warrants,
shares of capital stock or other  securities of the Company issued as a dividend
or other  distribution  with respect to or in exchange for or in  replacement of
such shares of Common Stock. As to any particular Registrable  Securities,  such
securities  shall cease to be  Registrable  Securities  when: (a) a Registration
Statement  with  respect  to the  sale  of such  securities  shall  have  become
effective  under the  Securities Act and such  securities  shall have been sold,
transferred,  disposed of or  exchanged  in  accordance  with such  Registration
Statement;  (b) such  securities  shall  have been  otherwise  transferred,  new
certificates  for them not bearing a legend  restricting  further transfer shall
have been delivered by the Company and subsequent  public  distribution  of them
shall not require  registration  under the Securities  Act; (c) such  securities
shall have ceased to be  outstanding,  or (d) such securities are freely salable
under Rule 144(k) without volume limitations.

            "Registration Statement" means a registration statement filed by the
Company with the Commission in compliance  with the Securities Act and the rules
and regulations  promulgated thereunder for a public offering and sale of Common
Stock  (other than a  registration  statement  on Form S-4 or Form S-8, or their
successors,  or any registration  statement covering only securities proposed to
be issued in exchange for securities or assets of another entity).

            "Release  Date"  means the date that is two years  after the Closing
Date.

            "Securities  Act" means the Securities Act of 1933, as amended,  and
the rules and regulations of the Commission promulgated  thereunder,  all as the
same shall be in effect at the time.

            "Underwriter"   means  a  securities   dealer  who   purchases   any
Registrable  Securities as principal in an underwritten offering and not as part
of such dealer's market-making activities.


                                      I-2


      2. REGISTRATION RIGHTS.

            2.1 Demand Registration.

                  2.1.1. Request for Registration.  At any time and from time to
time,  but not prior to three  (3)  months  following  any  underwritten  public
offering by the Company,  and,  except for  registrations  effected  pursuant to
Section   2.3,   not  earlier   than  the  Release   Date,   the  holders  of  a
majority-in-interest  of the Registrable Securities held by the Investors or the
transferees of the Investors,  may make a written demand for registration  under
the  Securities  Act of all or part of their  Registrable  Securities (a "Demand
Registration");  provided,  however,  that during the period ending December 31,
2008,  no such demand  shall be made except  with the prior  written  consent of
holders of Registrable Securities owing 80% of the then outstanding  Registrable
Securities.  Any demand for a Demand  Registration  shall  specify the number of
shares of Registrable  Securities proposed to be sold and the intended method(s)
of  distribution  thereof.  Each Demand  Registration,  other than one  effected
pursuant to Section 2.3, shall be subject to an aggregate price threshold of not
less than  $10,000,000.  The  Company  will  notify all  holders of  Registrable
Securities of the demand,  and each holder of Registrable  Securities who wishes
to  include  all or a portion of such  holder's  Registrable  Securities  in the
Demand Registration (each such holder including shares of Registrable Securities
in such registration,  a "Demanding  Holder") shall so notify the Company within
thirty (30) days after the receipt by the holder of the notice from the Company.
Upon any such  request,  the  Demanding  Holders shall be entitled to have their
Registrable  Securities  included  in the  Demand  Registration,  subject to the
provisos  set forth in Section  3.1.1.  The Company  shall not be  obligated  to
effect more than an aggregate of two (2) Demand Registrations under this Section
2.1.1 in respect of Registrable Securities other than those effected pursuant to
Section 2.3.

                  2.1.2. Effective  Registration.  A registration will not count
as a  Demand  Registration  until  the  Registration  Statement  filed  with the
Commission with respect to such Demand  Registration has been declared effective
and the Company has complied with all of its  obligations  under this  Agreement
with  respect  thereto;  provided,  however,  that if,  after such  Registration
Statement has been declared  effective,  the offering of Registrable  Securities
pursuant  to a Demand  Registration  is  interfered  with by any  stop  order or
injunction  of the  Commission or any court,  the  Registration  Statement  with
respect to such  Demand  Registration  will be deemed not to have been  declared
effective,  unless and  until,  (i) such stop order or  injunction  is  removed,
rescinded  or  otherwise  terminated,  and  (ii) a  majority-in-interest  of the
Demanding Holders thereafter elect to continue the offering;  provided, further,
that the Company shall not be obligated to file a second Registration  Statement
until a  Registration  Statement  that has been  filed  is  counted  as a Demand
Registration or is terminated.

                  2.1.3. Underwritten Offering. If a majority-in-interest of the
Demanding  Holders so elect and such  holders  so advise the  Company as part of
their written demand for a Demand Registration, the offering of such Registrable
Securities  pursuant  to such  Demand  Registration  shall  be in the form of an
underwritten  offering.  In such  event,  the right of any holder to include its
Registrable  Securities  in such  registration  shall be  conditioned  upon such
holder's  participation in such  underwriting and the inclusion of such holder's
Registrable  Securities in the underwriting to the extent provided  herein.  All
Demanding  Holders  proposing  to  distribute  their  securities   through  such
underwriting  shall enter into an underwriting  agreement


                                      I-3


in  customary  form  with the  Underwriter  or  Underwriters  selected  for such
underwriting  by a  majority-in-interest  of the holders  initiating  the Demand
Registration.

            2.2 Piggy-Back Registration.

                  2.2.1.  Piggy-Back  Rights.  If at any  time on or  after  the
Closing Date the Company  proposes to file a  Registration  Statement  under the
Securities Act with respect to an offering of equity  securities,  or securities
or other  obligations  exercisable or  exchangeable  for, or  convertible  into,
equity securities, by the Company for its own account or for stockholders of the
Company  for  their  account  (or by the  Company  and  by  stockholders  of the
Company),  other than a Registration  Statement (i) filed in connection with any
employee  stock  option or other  benefit  plan,  (ii) for an exchange  offer or
offering of securities solely to the Company's existing stockholders,  (iii) for
an offering of debt that is convertible into equity securities of the Company or
(iv) for a dividend  reinvestment  plan, then the Company shall (x) give written
notice of such proposed filing to the holders of Registrable  Securities as soon
as practicable but in no event less than twenty (20) days before the anticipated
filing date, which notice shall describe the amount and type of securities to be
included in such offering, the intended method(s) of distribution,  and the name
of the proposed managing  Underwriter or Underwriters,  if any, of the offering,
and (y) offer to the  holders  of  Registrable  Securities  in such  notice  the
opportunity  to  register  the sale of such  number  of  shares  of  Registrable
Securities as such holders may request in writing within ten (10) days following
receipt of such notice (a  "Piggy-Back  Registration").  The Company shall cause
such  Registrable  Securities to be included in such  registration and shall use
its best efforts to cause the managing Underwriter or Underwriters of a proposed
underwritten  offering  to permit the  Registrable  Securities  requested  to be
included  in a  Piggy-Back  Registration  to be  included  on the same terms and
conditions  as any similar  securities  of the Company and to permit the sale or
other disposition of such Registrable Securities in accordance with the intended
method(s)  of  distribution  thereof.  All  holders  of  Registrable  Securities
proposing to distribute their securities through a Piggy-Back  Registration that
involves  an  Underwriter  or  Underwriters  shall  enter  into an  underwriting
agreement in customary form with the  Underwriter or  Underwriters  selected for
such Piggy-Back Registration.

                  2.2.2.  Reduction of Offering.  If the managing Underwriter or
Underwriters  for a  Piggy-Back  Registration  that  is  to  be an  underwritten
offering  advises  the  Company and the  holders of  Registrable  Securities  in
writing  that the dollar  amount or number of shares of Common  Stock  which the
Company desires to sell,  taken together with shares of Common Stock, if any, as
to  which  registration  has  been  demanded  pursuant  to  written  contractual
arrangements  with  persons  other than the  holders of  Registrable  Securities
hereunder,  the  Registrable  Securities  as  to  which  registration  has  been
requested  under this Section 2.2, and the shares of Common Stock, if any, as to
which  registration  has been  requested  pursuant  to the  written  contractual
piggy-back registration rights of other stockholders of the Company, exceeds the
maximum number of shares that, in the reasonable  judgment of the  Underwriters,
can be effectively sold in the market at that time ("Maximum Number of Shares"),
then the Company shall include in any such registration:

                        (i) If the  registration is undertaken for the Company's
account:  (A) first,  the shares of Common  Stock or other  securities  that the
Company desires to sell that can be sold without exceeding the Maximum Number of
Shares; (B) second, to the extent that


                                      I-4


the Maximum  Number of Shares has not been reached  under the  foregoing  clause
(A), the shares of Common Stock, if any,  including the Registrable  Securities,
as to which  registration  has been  requested  pursuant to written  contractual
piggy-back  registration rights of security holders (pro rata in accordance with
the  number of shares  of Common  Stock  which  each such  person  has  actually
requested  to be  included  in such  registration,  regardless  of the number of
shares of Common  Stock with  respect to which  such  persons  have the right to
request such inclusion) that can be sold without exceeding the Maximum Number of
Shares; and

                        (ii) If  the  registration  is  a "demand"  registration
undertaken  at the demand of  persons  other  than the  holders  of  Registrable
Securities pursuant to written contractual  arrangements with such persons,  (A)
first, the shares of Common Stock for the account of the demanding  persons that
can be sold without  exceeding the Maximum Number of Shares;  (B) second, to the
extent  that the  Maximum  Number  of  Shares  has not been  reached  under  the
foregoing  clause (A), the shares of Common Stock or other  securities  that the
Company desires to sell that can be sold without exceeding the Maximum Number of
Shares;  and (C) third,  to the extent that the Maximum Number of Shares has not
been  reached  under the  foregoing  clauses  (A) and (B),  the shares of Common
Stock, if any,  including the Registrable  Securities,  as to which registration
has been  requested  pursuant  to written  contractual  piggy-back  registration
rights of security  holders (pro rata in accordance with the number of shares of
Common  Stock which each such person has  actually  requested  to be included in
such  registration,  regardless  of the  number of shares of Common  Stock  with
respect to which such persons have the right to request such inclusion).


                  2.2.3.  Withdrawal.  Any holder of Registrable  Securities may
elect to withdraw such holder's request for inclusion of Registrable  Securities
in any Piggy-Back  Registration  by giving written notice to the Company of such
request to withdraw prior to the  effectiveness of the  Registration  Statement.
The  Company  may also elect to withdraw a  registration  statement  at any time
prior to the effectiveness of the Registration  Statement.  Notwithstanding  any
such  withdrawal,  the  Company  shall pay  expenses  incurred by the holders of
Registrable  Securities  in  connection  with such  Piggy-Back  Registration  as
provided in Section 3.3.

            2.3 Registrations on Form S-3. The holders of Registrable Securities
may at any  time and from  time to time  request  in  writing  that the  Company
register the resale of any or all of such Registrable  Securities on Form S-3 or
any similar  short-form  registration which may be available at such time ("Form
S-3");  provided,  however,  that during the period ending December 31, 2008, no
such request shall be made except with the prior  written  consent of holders of
Registrable Securities owing 80% of the then outstanding Registrable Securities.
The number of shares of Common  Stock  received by the  Investors  in the Merger
that shall be eligible  for sale under a Form S-3 shall be limited to (a) 20% of
such shares during the period commencing on the day that is six (6) months after
the Closing Date and continuing  through the day  immediately  preceding the day
that is one (1) year after the Closing Date, (b) an additional 20% (an aggregate
of 40%) of such shares during the period  commencing on the day that is one year
after the Closing Date and continuing through the day immediately  preceding the
day that is eighteen (18) months after the Closing  Date,  and (c) an additional
20% (an aggregate of 60%) of such shares during the period commencing on the day
that is eighteen (18) months after the Closing Date and  continuing  through the
day immediately  preceding the day that is two (2) years


                                      I-5


after the Closing Date; and provided,  further,  however, that the Company shall
not be obligated to effect such request through an underwritten  offering.  Upon
receipt of such written  request,  the Company will promptly give written notice
of the proposed  registration  to all other holders of  Registrable  Securities,
and, as soon as practicable  thereafter,  effect the registration of all or such
portion of such holder's or holders' Registrable  Securities as are specified in
such request, together with all or such portion of the Registrable Securities of
any other  holder or holders  joining  in such  request  as are  specified  in a
written  request  given within  fifteen (15) days after  receipt of such written
notice  from the  Company;  provided,  however,  that the  Company  shall not be
obligated to effect any such  registration  pursuant to this Section 2.3: (i) if
Form S-3 is not  available  for such  offering;  or (ii) if the  holders  of the
Registrable Securities, together with the holders of any other securities of the
Company entitled to inclusion in such registration,  propose to sell Registrable
Securities  and such other  securities  (if any) at any  aggregate  price to the
public of less than $10,000,000. Registrations effected pursuant to this Section
2.3 shall not be counted as Demand  Registrations  effected  pursuant to Section
2.1. Registrable Securities registered pursuant to a Form S-3 registration under
this  Section  shall  still  remain  subject to the  limitations  of the Lock-Up
Agreements  dated  October 20, 2005,  executed by the  Investors in favor of the
Company.

      3. REGISTRATION PROCEDURES.

            3.1 Filings; Information. Whenever the Company is required to effect
the  registration  of any  Registrable  Securities  pursuant  to  Section 2, the
Company shall use its best efforts to effect the  registration  and sale of such
Registrable Securities in accordance with the intended method(s) of distribution
thereof  as  expeditiously  as  practicable,  and in  connection  with  any such
request:

                  3.1.1.  Filing Registration  Statement.  The Company shall, as
expeditiously  as possible and in any event within sixty (60) days after receipt
of a request for a Demand Registration pursuant to Section 2.1, prepare and file
with the Commission a  Registration  Statement on any form for which the Company
then qualifies or which counsel for the Company shall deem appropriate and which
form  shall  be  available  for the  sale of all  Registrable  Securities  to be
registered  thereunder in accordance with the intended method(s) of distribution
thereof, and shall use its best efforts to cause such Registration  Statement to
become and remain effective for the period required by Section 3.1.3;  provided,
however,  that the Company shall have the right to defer any Demand Registration
for up to thirty (30) days, and any Piggy-Back  Registration  for such period as
may be  applicable  to  deferment  of any  demand  registration  to  which  such
Piggy-Back  Registration  relates,  in each case if the Company shall furnish to
the holders a certificate  signed by the Chief Executive  Officer of the Company
stating  that,  in the good  faith  judgment  of the Board of  Directors  of the
Company, it would be materially  detrimental to the Company and its stockholders
for such Registration  Statement to be effected at such time;  provided further,
however,  that the Company  shall not have the right to  exercise  the right set
forth in the immediately  preceding proviso more than once in any 365-day period
in respect of a Demand Registration hereunder.

                  3.1.2.   Copies.   The  Company  shall,   prior  to  filing  a
Registration  Statement or prospectus,  or any amendment or supplement  thereto,
furnish without charge to the holders of Registrable Securities included in such
registration,  and such  holders'  legal  counsel,


                                      I-6


copies of such  Registration  Statement as proposed to be filed,  each amendment
and  supplement  to such  Registration  Statement  (in each case  including  all
exhibits  thereto  and  documents   incorporated  by  reference  therein),   the
prospectus included in such Registration  Statement  (including each preliminary
prospectus),  and such other documents as the holders of Registrable  Securities
included in such  registration or legal counsel for any such holders may request
in order to facilitate the  disposition of the Registrable  Securities  owned by
such holders.

                  3.1.3.  Amendments and Supplements.  The Company shall prepare
and  file  with  the  Commission  such  amendments,   including   post-effective
amendments,  and supplements to such  Registration  Statement and the prospectus
used in  connection  therewith  as may be  necessary  to keep such  Registration
Statement  effective and in compliance with the provisions of the Securities Act
until  all  Registrable   Securities  and  other  securities   covered  by  such
Registration  Statement  have been disposed of in  accordance  with the intended
method(s) of distribution set forth in such Registration Statement (which period
shall not exceed the sum of one hundred eighty (180) days plus any period during
which any such disposition is interfered with by any stop order or injunction of
the Commission or any governmental agency or court) or such securities have been
withdrawn.

                  3.1.4.  Notification.  After  the  filing  of  a  Registration
Statement,  the  Company  shall  promptly,  and in no  event  more  than two (2)
business days after such filing,  notify the holders of  Registrable  Securities
included in such Registration Statement of such filing, and shall further notify
such holders  promptly  and confirm such advice in writing in all events  within
two (2) business days of the occurrence of any of the  following:  (i) when such
Registration Statement becomes effective; (ii) when any post-effective amendment
to  such  Registration  Statement  becomes  effective;  (iii)  the  issuance  or
threatened  issuance by the  Commission of any stop order (and the Company shall
take all  actions  required to prevent the entry of such stop order or to remove
it if  entered);  and (iv) any request by the  Commission  for any  amendment or
supplement to such Registration  Statement or any prospectus relating thereto or
for  additional  information  or of the  occurrence  of an event  requiring  the
preparation  of a  supplement  or  amendment  to such  prospectus  so  that,  as
thereafter  delivered  to the  purchasers  of the  securities  covered  by  such
Registration Statement,  such prospectus will not contain an untrue statement of
a material fact or omit to state any material fact required to be stated therein
or necessary to make the statements  therein not  misleading,  and promptly make
available to the holders of Registrable Securities included in such Registration
Statement any such  supplement or amendment;  except that before filing with the
Commission a Registration Statement or prospectus or any amendment or supplement
thereto,  including  documents  incorporated  by  reference,  the Company  shall
furnish to the holders of Registrable  Securities  included in such Registration
Statement  and to the legal  counsel  for any such  holders,  copies of all such
documents proposed to be filed sufficiently in advance of filing to provide such
holders and legal counsel with a reasonable opportunity to review such documents
and comment thereon,  and the Company shall not file any Registration  Statement
or  prospectus  or  amendment  or  supplement   thereto,   including   documents
incorporated  by  reference,  to which such holders or their legal counsel shall
object.

                  3.1.5. State Securities Laws Compliance. The Company shall use
its best efforts to (i) register or qualify the Registrable  Securities  covered
by the  Registration  Statement under such securities or "blue sky" laws of such
jurisdictions  in the United  States as the  holders


                                      I-7


of Registrable  Securities included in such Registration  Statement (in light of
their  intended  plan of  distribution)  may  request  and (ii) take such action
necessary  to cause such  Registrable  Securities  covered  by the  Registration
Statement  to  be  registered  with  or  approved  by  such  other  Governmental
Authorities  as may be necessary by virtue of the business and operations of the
Company  and do any and all  other  acts and  things  that may be  necessary  or
advisable  to enable the  holders of  Registrable  Securities  included  in such
Registration  Statement  to  consummate  the  disposition  of  such  Registrable
Securities in such jurisdictions;  provided, however, that the Company shall not
be required to qualify  generally  to do business in any  jurisdiction  where it
would not otherwise be required to qualify but for this paragraph (e) or subject
itself to taxation in any such jurisdiction.

                  3.1.6.  Agreements  for  Disposition.  The Company shall enter
into customary agreements (including,  if applicable,  an underwriting agreement
in customary  form) and take such other  actions as are  reasonably  required in
order to expedite or facilitate the disposition of such Registrable  Securities.
The representations, warranties and covenants of the Company in any underwriting
agreement  which  are made to or for the  benefit  of any  Underwriters,  to the
extent  applicable,  shall also be made to and for the benefit of the holders of
Registrable  Securities  included in such registration  statement.  No holder of
Registrable Securities included in such registration statement shall be required
to make any representations or warranties in the underwriting  agreement except,
if  applicable,  with  respect to such  holder's  organization,  good  standing,
authority,  title to Registrable Securities,  lack of conflict of such sale with
such holder's material agreements and organizational documents, and with respect
to written information relating to such holder that such holder has furnished in
writing expressly for inclusion in such Registration Statement.

                  3.1.7.  Cooperation.  The principal  executive  officer of the
Company,   the  principal  financial  officer  of  the  Company,  the  principal
accounting  officer of the  Company  and all other  officers  and members of the
management of the Company shall  cooperate  fully in any offering of Registrable
Securities hereunder,  which cooperation shall include, without limitation,  the
preparation of the Registration  Statement with respect to such offering and all
other offering  materials and related  documents,  and participation in meetings
with Underwriters, attorneys, accountants and potential investors.

                  3.1.8.   Records.   The  Company  shall  make   available  for
inspection  by  the  holders  of   Registrable   Securities   included  in  such
Registration  Statement,  any  Underwriter   participating  in  any  disposition
pursuant to such  registration  statement and any attorney,  accountant or other
professional  retained by any holder of Registrable  Securities included in such
Registration  Statement or any  Underwriter,  all financial  and other  records,
pertinent  corporate  documents  and  properties  of the  Company,  as  shall be
necessary to enable them to exercise  their due  diligence  responsibility,  and
cause the Company's officers,  directors and employees to supply all information
requested by any of them in connection with such Registration Statement.

                  3.1.9. Opinions and Comfort Letters. The Company shall furnish
to each holder of Registrable  Securities included in any Registration Statement
a signed counterpart, addressed to such holder, of (i) any opinion of counsel to
the Company  delivered to any  Underwriter  and (ii) any comfort letter from the
Company's  independent public accountants  delivered to any Underwriter.  In the
event no legal  opinion is  delivered  to any  Underwriter,  the


                                      I-8


Company shall furnish to each holder of Registrable  Securities included in such
Registration Statement, at any time that such holder elects to use a prospectus,
an  opinion  of counsel  to the  Company  to the  effect  that the  Registration
Statement  containing  such  prospectus has been declared  effective and that no
stop order is in effect.

                  3.1.10. Earnings Statement.  The Company shall comply with all
applicable  rules and  regulations of the Commission and the Securities Act, and
make  available  to its  stockholders,  as  soon  as  practicable,  an  earnings
statement  covering a period of twelve (12) months,  beginning  within three (3)
months after the effective date of the  registration  statement,  which earnings
statement  shall satisfy the  provisions of Section 11(a) of the  Securities Act
and Rule 158 thereunder.

                  3.1.11.  Listing.  The Company  shall use its best  efforts to
cause all Registrable  Securities  included in any  registration to be listed on
such exchanges or otherwise designated for trading in the same manner as similar
securities  issued by the Company are then listed or  designated  or, if no such
similar  securities are then listed or designated,  in a manner  satisfactory to
the  holders  of a  majority  of the  Registrable  Securities  included  in such
registration.

            3.2 Obligation to Suspend  Distribution.  Upon receipt of any notice
from the Company of the happening of any event of the kind  described in Section
3.1.4(iv),  or, in the case of a resale  registration  on Form S-3  pursuant  to
Section 2.3 hereof,  upon any  suspension by the Company,  pursuant to a written
insider trading  compliance program adopted by the Company's Board of Directors,
of the  ability of all  "insiders"  covered by such  program to  transact in the
Company's   securities   because  of  the   existence  of  material   non-public
information,  each holder of Registrable Securities included in any registration
shall  immediately   discontinue  disposition  of  such  Registrable  Securities
pursuant to the  Registration  Statement  covering such  Registrable  Securities
until such holder receives the supplemented or amended  prospectus  contemplated
by Section 3.1.4(iv) or the restriction on the ability of "insiders" to transact
in the Company's  securities is removed,  as applicable,  and, if so directed by
the Company, each such holder will deliver to the Company all copies, other than
permanent  file  copies  then in such  holder's  possession,  of the most recent
prospectus  covering such Registrable  Securities at the time of receipt of such
notice.

            3.3  Registration  Expenses.  The  Company  shall bear all costs and
expenses incurred in connection with any Demand Registration pursuant to Section
2.1, any Piggy-Back  Registration  pursuant to Section 2.2, and any registration
on Form S-3  effected  pursuant to Section  2.3,  and all  expenses  incurred in
performing or complying with its other obligations under this Agreement, whether
or  not  the  Registration  Statement  becomes  effective,   including,  without
limitation:  (i) all  registration  and filing  fees;  (ii) fees and expenses of
compliance with securities or "blue sky" laws (including fees and  disbursements
of  counsel  in  connection  with  blue sky  qualifications  of the  Registrable
Securities);  (iii)  printing  expenses;  (iv) the Company's  internal  expenses
(including,  without  limitation,  all salaries and expenses of its officers and
employees); (v) the fees and expenses incurred in connection with the listing of
the  Registrable  Securities  as  required  by  Section  3.1.11;  (vi)  National
Association of Securities  Dealers,  Inc. fees; (vii) fees and  disbursements of
counsel for the Company and fees and expenses for independent  certified  public
accountants  retained by the Company (including the expenses or


                                      I-9


costs associated with the delivery of any opinions or comfort letters  requested
pursuant to Section 3.1.9);  (viii) the fees and expenses of any special experts
retained by the Company in connection with such  registration  and (ix) the fees
and   expenses   of  one  legal   counsel   selected   by  the   holders   of  a
majority-in-interest   of  the   Registrable   Securities   included   in   such
registration.  The  Company  shall have no  obligation  to pay any  underwriting
discounts or selling  commissions  attributable  to the  Registrable  Securities
being sold by the  holders  thereof,  which  underwriting  discounts  or selling
commissions  shall be borne by such holders.  Additionally,  in an  underwritten
offering,  all selling  stockholders  and the Company shall bear the expenses of
the underwriter  pro rata in proportion to the respective  amount of shares each
is selling in such offering.

            3.4 Information. The holders of Registrable Securities shall provide
such information as may reasonably be requested by the Company,  or the managing
Underwriter,  if any, in connection  with the  preparation  of any  Registration
Statement,  including amendments and supplements thereto, in order to effect the
registration of any Registrable  Securities under the Securities Act pursuant to
Section 2 and in connection with the Company's obligation to comply with federal
and applicable state securities laws.

      4. INDEMNIFICATION AND CONTRIBUTION.

            4.1 Indemnification by the Company.  The Company agrees to indemnify
and hold harmless each Investor and each other holder of Registrable Securities,
and  each  of  their  respective  officers,  employees,  affiliates,  directors,
partners,  members,  attorneys and agents, and each person, if any, who controls
an Investor and each other holder of Registrable  Securities (within the meaning
of Section 15 of the Securities Act or Section 20 of the Exchange Act) (each, an
"Investor Indemnified Party"), from and against any expenses, losses, judgments,
claims,  damages or  liabilities,  whether  joint or several,  arising out of or
based upon any untrue  statement (or allegedly  untrue  statement) of a material
fact  contained  in any  Registration  Statement  under  which  the sale of such
Registrable  Securities was registered under the Securities Act, any preliminary
prospectus, final prospectus or summary prospectus contained in the Registration
Statement,  or any amendment or supplement to such  Registration  Statement,  or
arising  out of or based upon any  omission  (or  alleged  omission)  to state a
material fact required to be stated  therein or necessary to make the statements
therein not misleading, or any violation by the Company of the Securities Act or
any rule or  regulation  promulgated  thereunder  applicable  to the Company and
relating to action or inaction  required of the Company in  connection  with any
such  registration;  and the  Company  shall  promptly  reimburse  the  Investor
Indemnified  Party for any legal and any other expenses  reasonably  incurred by
such Investor  Indemnified Party in connection with  investigating and defending
any such expense, loss, judgment,  claim, damage, liability or action; provided,
however, that the Company will not be liable in any such case to the extent that
any such expense,  loss,  claim,  damage or liability  arises out of or is based
upon any untrue  statement or allegedly  untrue statement or omission or alleged
omission made in such  Registration  Statement,  preliminary  prospectus,  final
prospectus,  or summary  prospectus,  or any such  amendment or  supplement,  in
reliance upon and in conformity with  information  furnished to the Company,  in
writing,  by such selling  holder  expressly  for use therein.  The Company also
shall indemnify any Underwriter of the Registrable  Securities,  their officers,
affiliates, directors, partners, members and agents and each person who controls
such


                                      I-10


Underwriter  on  substantially  the same  basis  as that of the  indemnification
provided above in this Section 4.1.

            4.2  Indemnification  by Holders  of  Registrable  Securities.  Each
selling  holder  of  Registrable   Securities   will,  in  the  event  that  any
registration  is being  effected  under  the  Securities  Act  pursuant  to this
Agreement of any Registrable  Securities held by such selling holder,  indemnify
and hold  harmless  the  Company,  each of its  directors  and officers and each
underwriter  (if any), and each other person,  if any, who controls such selling
holder or such underwriter within the meaning of the Securities Act, against any
losses,  claims,  judgments,  damages or liabilities,  whether joint or several,
insofar as such losses, claims, judgments, damages or liabilities (or actions in
respect  thereof)  arise  out of or are  based  upon  any  untrue  statement  or
allegedly  untrue  statement of a material  fact  contained in any  Registration
Statement  under which the sale of such  Registrable  Securities  was registered
under the  Securities  Act, any  preliminary  prospectus,  final  prospectus  or
summary prospectus contained in the Registration  Statement, or any amendment or
supplement to the Registration  Statement, or arise out of or are based upon any
omission or the alleged  omission to state a material fact required to be stated
therein or  necessary  to make the  statement  therein  not  misleading,  if the
statement  or  omission  was  made  in  reliance  upon  and in  conformity  with
information furnished in writing to the Company by such selling holder expressly
for use therein,  and shall  reimburse the Company,  its directors and officers,
and each such  controlling  person  for any legal or other  expenses  reasonably
incurred by any of them in connection with  investigation  or defending any such
loss, claim, damage,  liability or action. Each selling holder's indemnification
obligations hereunder shall be several and not joint and shall be limited to the
amount of any net proceeds actually received by such selling holder.

            4.3 Conduct of Indemnification  Proceedings.  Promptly after receipt
by any  person of any  notice of any loss,  claim,  damage or  liability  or any
action in respect of which  indemnity  may be sought  pursuant to Section 4.1 or
4.2, such person (the "Indemnified  Party") shall, if a claim in respect thereof
is to be made against any other  person for  indemnification  hereunder,  notify
such other  person  (the  "Indemnifying  Party") in writing of the loss,  claim,
judgment,  damage, liability or action;  provided,  however, that the failure by
the  Indemnified  Party to notify the  Indemnifying  Party shall not relieve the
Indemnifying  Party from any liability which the Indemnifying  Party may have to
such  Indemnified  Party  hereunder,   except  and  solely  to  the  extent  the
Indemnifying  Party is actually  prejudiced by such failure.  If the Indemnified
Party is seeking  indemnification  with  respect to any claim or action  brought
against the Indemnified  Party, then the Indemnifying Party shall be entitled to
participate in such claim or action, and, to the extent that it wishes,  jointly
with all other  Indemnifying  Parties,  to assume control of the defense thereof
with  counsel  satisfactory  to the  Indemnified  Party.  After  notice from the
Indemnifying Party to the Indemnified Party of its election to assume control of
the defense of such claim or action,  the Indemnifying Party shall not be liable
to the Indemnified Party for any legal or other expenses  subsequently  incurred
by the  Indemnified  Party in  connection  with the defense  thereof  other than
reasonable  costs of  investigation;  provided,  however,  that in any action in
which  both the  Indemnified  Party  and the  Indemnifying  Party  are  named as
defendants,  the  Indemnified  Party  shall  have the right to  employ  separate
counsel  (but  no  more  than  one  such  separate  counsel)  to  represent  the
Indemnified  Party and its  controlling  persons who may be subject to liability
arising  out of any claim in  respect  of which  indemnity  may be sought by the
Indemnified Party against the Indemnifying  Party, with the fees and


                                      I-11


expenses of such  counsel to be paid by such  Indemnifying  Party if, based upon
the written opinion of counsel of such Indemnified Party, representation of both
parties by the same counsel  would be  inappropriate  due to actual or potential
differing interests between them. No Indemnifying Party shall, without the prior
written consent of the Indemnified Party, consent to entry of judgment or effect
any  settlement of any claim or pending or  threatened  proceeding in respect of
which the  Indemnified  Party is or could have been a party and indemnity  could
have been sought  hereunder by such Indemnified  Party,  unless such judgment or
settlement includes an unconditional  release of such Indemnified Party from all
liability arising out of such claim or proceeding.

            4.4 Contribution.

                  4.4.1.  If the  indemnification  provided for in the foregoing
Sections 4.1, 4.2 and 4.3 is unavailable to any Indemnified  Party in respect of
any loss, claim, damage,  liability or action referred to herein, then each such
Indemnifying  Party,  in lieu of  indemnifying  such  Indemnified  Party,  shall
contribute to the amount paid or payable by such  Indemnified  Party as a result
of such  loss,  claim,  damage,  liability  or action in such  proportion  as is
appropriate  to reflect the relative  fault of the  Indemnified  Parties and the
Indemnifying  Parties in connection with the actions or omissions which resulted
in such loss, claim, damage,  liability or action, as well as any other relevant
equitable  considerations.  The relative fault of any Indemnified  Party and any
Indemnifying  Party shall be  determined  by reference  to, among other  things,
whether  the  untrue or  alleged  untrue  statement  of a  material  fact or the
omission or alleged  omission to state a material  fact  relates to  information
supplied by such Indemnified Party or such  Indemnifying  Party and the parties'
relative intent, knowledge,  access to information and opportunity to correct or
prevent such statement or omission.

                  4.4.2.  The parties hereto agree that it would not be just and
equitable if  contribution  pursuant to this Section 4.4 were  determined by pro
rata allocation or by any other method of allocation which does not take account
of the equitable considerations referred to in the immediately preceding Section
4.4.1.  The amount  paid or payable by an  Indemnified  Party as a result of any
loss,  claim,  damage,  liability  or  action  referred  to in  the  immediately
preceding  paragraph shall be deemed to include,  subject to the limitations set
forth above, any legal or other expenses  incurred by such Indemnified  Party in
connection   with   investigating   or  defending  any  such  action  or  claim.
Notwithstanding  the  provisions  of this Section 4.4, no holder of  Registrable
Securities  shall be required to  contribute  any amount in excess of the dollar
amount of the net proceeds (after payment of any underwriting  fees,  discounts,
commissions  or  taxes)  actually  received  by such  holder  from  the  sale of
Registrable  Securities  which  gave rise to such  contribution  obligation.  No
person  guilty of  fraudulent  misrepresentation  (within the meaning of Section
11(f) of the Securities Act) shall be entitled to  contribution  from any person
who was not guilty of such fraudulent misrepresentation.

      5. UNDERWRITING AND DISTRIBUTION.

            5.1 Rule 144. The Company  covenants  that it shall file any reports
required to be filed by it under the  Securities  Act and the  Exchange  Act and
shall take such  further  action as the holders of  Registrable  Securities  may
reasonably request,  all to the extent required from time to time to enable such
holders to sell Registrable Securities without registration under the


                                      I-12


Securities  Act within the  limitation  of the  exemptions  provided by Rule 144
under the Securities Act, as such Rules may be amended from time to time, or any
similar Rule or regulation hereafter adopted by the Commission.

      6. MISCELLANEOUS.

            6.1 Other  Registration  Rights. The Company represents and warrants
that,  except as disclosed to  Investors  in the  Agreement  and Plan of Merger,
dated October __, 2005,  pursuant to which the Merger was  effected,  no person,
other than a holder of the Registrable Securities,  has any right to require the
Company to register  any shares of the  Company's  capital  stock for sale or to
include shares of the Company's  capital stock in any registration  filed by the
Company  for the sale of shares of capital  stock for its own account or for the
account of any other person.

            6.2 Assignment; No Third Party Beneficiaries. This Agreement and the
rights,  duties and obligations of the Company  hereunder may not be assigned or
delegated  by the Company in whole or in part.  This  Agreement  and the rights,
duties and obligations of the holders of Registrable Securities hereunder may be
freely  assigned  or  delegated  by such  holder of  Registrable  Securities  in
conjunction with and to the extent of any transfer of Registrable  Securities by
any such holder.  This Agreement and the provisions hereof shall be binding upon
and shall  inure to the  benefit  of each of the  parties  and their  respective
successors  and the permitted  assigns of the Investor or holder of  Registrable
Securities  or of  any  assignee  of  the  Investor  or  holder  of  Registrable
Securities.  This  Agreement is not intended to confer any rights or benefits on
any  persons  that are not party  hereto  other than as  expressly  set forth in
Article 4 and this Section 6.2.

            6.3 Notices. All notices, demands, requests,  consents, approvals or
other communications (collectively, "Notices") required or permitted to be given
hereunder or which are given with respect to this Agreement  shall be in writing
and shall be personally served,  delivered by reputable air courier service with
charges prepaid, or transmitted by hand delivery,  telegram, telex or facsimile,
addressed as set forth below,  or to such other address as such party shall have
specified most recently by written  notice.  Notice shall be deemed given on the
date of service or transmission if personally served or transmitted by telegram,
telex or facsimile;  provided,  that if such service or transmission is not on a
business day or is after normal business hours, then such notice shall be deemed
given on the next business day.  Notice  otherwise sent as provided herein shall
be deemed  given on the next  business  day  following  timely  delivery of such
notice to a reputable air courier service with an order for next-day delivery.

                  To the Company:


                                      I-13


                  Tremisis Energy Acquisition Corporation
                  1775 Broadway
                  Suite 604
                  New York, New York 10019
                  Attention: Chairman

                  with a copy to:

                  Graubard Miller
                  405 Lexington Avenue
                  New York, NY 10174-1901
                  Attention: David Miller

                  To an Investor, to:

                  Larry E. Lee
                  RAM Energy, Inc.
                  5100 E. Skelly Drive
                  Suite 650
                  Tulsa, Oklahoma 74135

                  Danish Knights, A Limited Partnership
                  Attn: Britani Talley Bowman
                  8620 Berkwick Drive
                  Plano, TX 75025

                  C. David Stinson
                  McAfee & Taft, A Professional Corporation
                  211 North Robinson, 10th Floor
                  Oklahoma City, Oklahoma 73102-7103

                  with a copy to:

                  C. David Stinson
                  McAfee & Taft, A Professional Corporation
                  211 North Robinson, 10th Floor
                  Oklahoma City, Oklahoma 73102-7103

            6.4 Severability.  This Agreement shall be deemed severable, and the
invalidity or  unenforceability of any term or provision hereof shall not affect
the  validity  or  enforceability  of this  Agreement  or of any  other  term or
provision hereof. Furthermore, in lieu of any such invalid or unenforceable term
or provision,  the parties  hereto intend that there shall be added as a part of
this Agreement a provision as similar in terms to such invalid or  unenforceable
provision as may be possible and be valid and enforceable.


                                      I-14


            6.5  Counterparts.  This  Agreement  may  be  executed  in  multiple
counterparts,  each of which shall be deemed an original, and all of which taken
together shall constitute one and the same instrument.

            6.6 Entire  Agreement.  This  Agreement  (including  all  agreements
entered into pursuant  hereto and all  certificates  and  instruments  delivered
pursuant hereto and thereto) constitute the entire agreement of the parties with
respect to the subject matter hereof and supersede all prior and contemporaneous
agreements,  representations,   understandings,   negotiations  and  discussions
between the parties, whether oral or written.

            6.7  Modifications  and  Amendments.  No amendment,  modification or
termination of this Agreement shall be binding upon any party unless executed in
writing by such party.

            6.8 Titles and  Headings.  Titles and  headings  of sections of this
Agreement are for convenience  only and shall not affect the construction of any
provision of this Agreement.

            6.9 Waivers and  Extensions.  Any party to this  Agreement may waive
any right,  breach or default which such party has the right to waive,  provided
that such waiver will not be effective against the waiving party unless it is in
writing,  is signed by such party,  and  specifically  refers to this Agreement.
Waivers  may be made in  advance  or after the right  waived  has  arisen or the
breach or default waived has occurred. Any waiver may be conditional.  No waiver
of any breach of any agreement or provision  herein  contained shall be deemed a
waiver of any preceding or succeeding  breach thereof nor of any other agreement
or provision herein contained. No waiver or extension of time for performance of
any  obligations  or acts shall be deemed a waiver or  extension of the time for
performance of any other obligations or acts.

            6.10  Remedies  Cumulative.  In the event that the Company  fails to
observe or perform any covenant or  agreement to be observed or performed  under
this Agreement,  the Investor or any other holder of Registrable  Securities may
proceed to protect  and  enforce  its rights by suit in equity or action at law,
whether for specific  performance of any term contained in this Agreement or for
an  injunction  against the breach of any such term or in aid of the exercise of
any power  granted in this  Agreement or to enforce any other legal or equitable
right,  or to take any one or more of such actions,  without  being  required to
post a bond.  None of the  rights,  powers  or  remedies  conferred  under  this
Agreement  shall be mutually  exclusive,  and each such  right,  power or remedy
shall be cumulative and in addition to any other right, power or remedy, whether
conferred by this Agreement or now or hereafter  available at law, in equity, by
statute or otherwise.

            6.11 Governing Law. This Agreement shall be governed by, interpreted
under,  and  construed  in  accordance  with the law of the  State of  Delaware,
without giving effect to any choice-of-law  provisions thereof that would compel
the application of the substantive laws of any other jurisdiction.

            6.12  Waiver of Trial by Jury.  Each party  hereby  irrevocably  and
unconditionally  waives  the  right  to a trial  by jury  in any  action,  suit,
counterclaim or other proceeding (whether based on contract,  tort or otherwise)
arising out of,  connected with or


                                      I-15


relating to this Agreement, the transactions contemplated hereby, or the actions
of the Investor in the negotiation,  administration,  performance or enforcement
hereof.

              [THE REMAINDER OF THIS PAGE IS INTENTIONALLY BLANK.]


                                      I-16


      IN WITNESS  WHEREOF,  the parties  have caused  this  Registration  Rights
Agreement to be executed and delivered by their duly authorized  representatives
as of the date first written above.

                                   TREMISIS ENERGY

                                   ACQUISITION CORPORATION

                                   By: _________________________________________
                                   Name:  Lawrence S. Coben
                                   Title: Chairman of the Board

                                   INVESTORS:

                                   _____________________________________________
                                                   Larry E. Lee

                                   DANISH KNIGHTS, A LIMITED PARTNERSHIP,
                                   A Texas Limited Partnership

                                   By:  Dannebrog Corporation, General Partner

                                   By: _________________________________________
                                            Britani Talley Bowman, President

                                   _____________________________________________
                                                 C. David Stinson


                                      I-17


                 FOLD AND DETACH HERE AND READ THE REVERSE SIDE

PROXY

                     Tremisis Energy Acquisition Corporation
                            1755 Broadway, Suite 604
                            New York, New York 10019

                         SPECIAL MEETING OF STOCKHOLDERS
           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS
                   OF TREMISIS ENERGY ACQUISITION CORPORATION

      The undersigned  appoints Lawrence S. Coben or Isaac Kier, as proxies, and
each of them with full power to act without the other, as proxies, each with the
power  to  appoint  a  substitute,  and  thereby  authorizes  either  of them to
represent and to vote,  as designated on the reverse side,  all shares of common
stock of Tremisis held of record by the undersigned on _______ ___, 2006, at the
Special  Meeting  of  Stockholders  to be  held on  _______  ___,  2006,  or any
postponement or adjournment thereof.

      THIS PROXY REVOKES ALL PRIOR PROXIES GIVEN BY THE UNDERSIGNED BY EXECUTING
THIS  PROXY  CARD,  THE  UNDERSIGNED  AUTHORIZES  THE  PROXIES  TO VOTE IN THEIR
DISCRETION TO ADOPT THE AGREEMENT AND THE PLAN OF MERGER IF THE  UNDERSIGNED HAS
NOT SPECIFIED HOW HIS, HER OR ITS SHARES SHOULD BE VOTED.


      THIS PROXY WILL BE VOTED AS DIRECTED. IF NO DIRECTIONS ARE GIVEN, THIS
PROXY WILL BE VOTED "FOR" PROPOSAL NUMBERS 1, 2, 3, 4 & 5. THE TREMISIS BOARD OF
DIRECTORS RECOMMENDS A VOTE "FOR" THE PROPOSALS SHOWN ON THE REVERSE SIDE.


      TREMISIS  MAY POSTPONE THE SPECIAL  MEETING TO SOLICIT  ADDITIONAL  VOTING
INSTRUCTIONS  IN THE  EVENT  THAT  A  QUORUM  IS  NOT  PRESENT  OR  UNDER  OTHER
CIRCUMSTANCES IF DEEMED ADVISABLE BY THE TREMISIS BOARD OF DIRECTORS.

                  (Continued and to be signed on reverse side)




                                      PROXY


      THIS PROXY WILL BE VOTED AS DIRECTED. IF NO DIRECTIONS ARE GIVEN, THIS
PROXY WILL BE VOTED "FOR" PROPOSAL NUMBERS 1, 2, 3, 4 & 5. THE Tremisis BOARD OF
DIRECTORS RECOMMENDS A VOTE "FOR" THE FOLLOWING PROPOSALS.


1. To adopt the Agreement   FOR  AGAINST  ABSTAIN
   and Plan of Merger, as   |_|    |_|      |_|
   amended, among
   Tremisis, RAM
   Acquisition, Inc., RAM
   Energy, Inc. and the
   stockholders of RAM
   Energy, Inc.


Only if you voted "AGAINST" Proposal Number 1 and you hold shares of Tremisis
common stock issued in the Tremisis initial public offering, you may exercise
your conversion rights and demand that Tremisis convert your shares of common
stock onto a pro rata portion of the trust account by marking the "Exercise
Conversion Rights" box below. If you exercise your conversion rights, then you
will be exchanging your shares of Tremisis common stock for cash and will no
longer own these shares. You will only be entitled to receive cash for these
shares if the merger is completed and you continue to hold these shares through
the effective time of the merger and the tender of your stock certificate to the
combined company. To exercise your conversion rights check the following box.
Failure to (a) vote against the adoption of the Agreement and Plan of Merger,
(b) check the following box and (c) submit this proxy in a timely manner will
result in the loss of your conversion rights.

I HEREBY EXERCISE MY CONVERSION RIGHTS                 |_|


2. To approve an amendment to the Certificate of       FOR   AGAINST  ABSTAIN
   Incorporation of Tremisis to change the name of     |_|     |_|      |_|
   Tremisis from Tremisis Energy Acquisition
   Corporation to RAM Energy Holdings, Inc.

3. To consider and vote upon the approval of an        |_|     |_|      |_|
   amendment to the Certificate of Incorporation
   of Tremisis to increase the number of
   authorized shares of Tremisis common stock.

4. To consider and vote upon the approval of an        |_|     |_|      |_|
   amendment to the Certificate of Incorporation
   of Tremisis to remove the preamble and Sections
   A through D, inclusive, of Article Sixth from
   the Certificate of Incorporation from and after
   the closing of the merger, and to redesignate
   Section E of Article Sixth as Article Sixth.

5. To approve the Tremisis 2006 Long-Term              |_|     |_|      |_|
   Incentive Plan.



   MARK HERE FOR ADDRESS CHANGE AND  NOTE AT LEFT      |_|

   PLEASE MARK, DATE AND RETURN THIS PROXY PROMPTLY.

Signature_______________________Signature_______________________Date____________

Sign exactly as name appears on this proxy card. If shares are held jointly,
each holder should sign. Executors, administrators, trustees, guardians,
attorneys and agents should give their full titles. If stockholder is a
corporation, sign in full name by an authorized officer.